SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   FORM 10-QSB

(Mark One)
[X]      Quarterly report pursuant to Section 13 or 15(d) of the Securities
         Exchange Act of 1934

         For the quarterly period ended:   March 31, 2003
                                           --------------

[ ]      Transition report pursuant to Section 13 or 15(d) of the Securities
         Exchange Act of 1934

         For the transition period from ________ to ________

                           SEC File Number: 000-32437


                               BUCS FINANCIAL CORP
             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)


             Maryland                                             52-2265986
- -------------------------------                              -------------------
(State or other jurisdiction of                              (I.R.S. Employer
 incorporation or organization)                              Identification No.)


10455 Mill Run Circle, Owings Mills, Maryland                           21117
- ---------------------------------------------                         ----------
Address of principal executive offices)                               (Zip Code)



                                 (410) 998-5304
               ---------------------------------------------------
              (Registrant's telephone number, including area code)


     Check whether the registrant: (1) filed all reports required to be filed by
Sections 13 or 15(d) of the  Securities  Exchange Act of 1934  subsequent to 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
                     ---    ---

                      APPLICABLE ONLY TO CORPORATE ISSUERS:

Number of shares outstanding of common stock as of May 6, 2003:

$0.10 Par Value Common Stock                                       364,585
- ----------------------------                                  ------------------
         Class                                                Shares Outstanding

            Transitional Small Business Disclosure Format (check one)

                                Yes         No  X
                                    ---        ---







                      BUCS FINANCIAL CORP AND SUBSIDIARIES

                                TABLE OF CONTENTS



PART I.            FINANCIAL INFORMATION                                    Page
- -------            ----------------------                                   ----

Item 1.  Financial Statements

          Consolidated Balance Sheets as of March 31, 2003 (unaudited)
          and December 31, 2002 (audited)......................................1

          Consolidated Statements of Operations for the three months
          ended March 31, 2003 and 2002 (unaudited))...........................2

          Consolidated Statements of Cash Flows for the three
          months ended March 31, 2003 and 2002 (unaudited).....................3

          Notes to Consolidated Financial Statements...........................4

Item 2.  Management's Discussion and Analysis of Financial
          Condition and Results of Operations..................................7

Item 3.  Controls and Procedures..............................................11

PART II. OTHER INFORMATION

Item 1.  Legal Proceedings....................................................12

Item 2.  Changes in Securities and Use of Proceeds............................12

Item 3.  Defaults Upon Senior Securities......................................12

Item 4.  Submission of Matters to a Vote of Security-Holders..................12

Item 5.  Other Information....................................................12

Item 6.  Exhibits and Reports on Form 8-K.....................................12

Signatures



                      BUCS FINANCIAL CORP AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                   AS OF MARCH 31, 2003 AND DECEMBER 31, 2002




                                                                                (Unaudited)
                                                                                  March 31           December
                                                                                    2003               2002
                                                                                --------------     -------------
                                                                                            

                                  ASSETS
                                  ------

Cash and cash equivalents                                                         $ 15,730,005       $ 4,094,866
Investment securities available for sale                                            21,689,138        20,023,154
Investment securities held to maturity                                               7,442,232         1,430,628

Loans receivable                                                                    67,513,890        66,916,522
Allowance for loan losses                                                             (610,864)         (579,627)
                                                                                  ------------       -----------
Loans receivable, net                                                               66,903,026        66,336,895

Accrued interest receivable                                                            330,271           321,214
Property and equipment, net                                                          3,421,765         2,920,855
Investment required by law - Federal Home Loan Bank Stock                            1,075,000           875,000
Goodwill                                                                               165,667           165,667
Intangible assets                                                                      222,658           229,762
Prepaid expenses and other assets                                                      471,690           387,696
                                                                                  ------------       -----------

          Total Assets                                                            $117,451,452       $96,785,737
                                                                                  ============       ===========


                   LIABILITIES AND STOCKHOLDER'S EQUITY
                   ------------------------------------

Liabilities:
    Deposits                                                                      $ 82,470,949       $73,654,190
    Accounts payable and other liabilities                                             573,813           794,475
    Borrowed funds - Federal Home Loan Bank                                         21,500,000        12,500,000
    Notes payable                                                                      168,000           168,000
    Guaranteed preferred beneficial interest in Company's
     subordinated debt                                                               3,000,000                 -
                                                                                  ------------       -----------
          Total Liabilities                                                        107,712,762        87,116,665
                                                                                  ------------       -----------

Stockholders' Equity:
    Preferred stock, par value $0.10 per share, 2,000,000 shares                             -                 -
     authorized, 0 shares issued and outstanding
    Common stock, par value $0.10 per share, 5,000,000 shares
     authorized, 364,585 and 405,085 shares issued and outstanding
     at March 31, 2003 and December 31, 2002, respectively                              36,459            36,459
    Additional paid-in capital                                                       3,140,377         3,140,377
    Retained earnings                                                                6,605,047         6,486,967
    Unallocated common stock held by Employee Stock Ownership                                                  -
     Plan ("ESOP")                                                                    (265,762)         (265,762)
    Accumulated other comprenhensive income                                            222,569           271,031
                                                                                  ------------       -----------
          Total Stockholders' Equity                                                 9,738,690         9,669,072
                                                                                  ------------       -----------

          Total Liabilities and Stockholders' Equity                              $117,451,452       $96,785,737
                                                                                  ============       ===========




  The accompanying notes are an integral part of these consolidated statements


                                       1



                      BUCS FINANCIAL CORP AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
            FOR THE THREE MONTH PERIODS ENDED MARCH 31, 2003 AND 2002
                                   (Unaudited)




                                                                    Three month periods ended
                                                                            March 31
                                                                 --------------------------------
                                                                      2003               2002
                                                                  ------------       ------------
                                                                             

Interest Income
  Loans receivable                                                  $1,084,605        $1,057,087
  Investment securities                                                257,343           299,490
                                                                    ----------        ----------
       Total interest income                                         1,341,948         1,356,577
                                                                    ----------        ----------
Interest expense
   Deposits                                                            447,797           479,356
   Borrowed funds                                                      127,364           156,106
                                                                    ----------        ----------
       Total interest expense                                          575,161           635,462
                                                                    ----------        ----------

       Net interest income                                             766,787           721,115

Provision for loan losses                                               75,000            54,000
                                                                    ----------        ----------
       Net interest income after provision for loan losses             691,787           667,115
                                                                    ----------        ----------
Noninterest income
  Fees and service charges                                             582,296           402,860
  Fee to process and maintain cash facility                             30,000            30,000
  Other                                                                108,504            80,331
                                                                    ----------        ----------
       Total noninterest income                                        720,800           513,191
                                                                    ----------        ----------

                                                                     1,412,587         1,180,306
                                                                    ----------        ----------
Noninterest expense
  Compensation and benefits                                            609,352           502,194
  Professional fees                                                     43,507            60,882
  Occupancy expense                                                    206,250           135,215
  Office operations                                                    243,160           203,025
  Other operating expense                                              122,696            96,690
                                                                    ----------        ----------
       Total noninterest expense                                     1,224,965           998,006
                                                                    ----------        ----------

Income before income taxes                                             187,622           182,300
Income taxes                                                            69,492            67,516
                                                                    ----------        ----------

Net income                                                             118,131           114,784

Net change in unrealized gains/losses on securities
 available for sale, net of deferred income tax benefit                (48,513)         (109,691)
                                                                    ----------        ----------
Total comprehensve income                                           $   69,618        $    5,093
                                                                    ==========        ==========

Earnings per share - basic                                          $     0.34        $     0.31
                                                                    ----------        ----------
Shares used in computing earnings per share                            348,309           375,268
                                                                    ==========        ==========

Earnings per share - diluted                                        $     0.34        $     0.31
                                                                    ----------        ----------
Shares used in computing earnings per share                            348,309           375,268
                                                                    ==========        ==========




 The accompanying notes are an integral part of these consolidated statements.


                                       2




                      BUCS FINANCIAL CORP AND SUBSIDIARIES
                      CONSOLIDATED STATEMENT OF CASH FLOWS
                  FOR THE PERIODS ENDED MARCH 31, 2003 AND 2002
                                   (Unaudited)



                                                                                    Three month periods ended
                                                                                            March 31,
                                                                                  -----------------------------
                                                                                     2003              2002
                                                                                  -----------       -----------
                                                                                           

CASH FLOWS FROM OPERATING ACTIVITIES:
   Net Income                                                                    $   118,131      $    114,784
    Reconciliation of net income to net cash provided
          by operating activities:
       Provision for loan losses                                                      75,000            54,000
       Depreciation and amortization                                                 109,323            84,367
       Effects of changes in operating assets and liabilities:
       Accrued interest receivable                                                    (9,057)           27,764
       Prepaid expenses and other assets                                             (83,994)          (14,274)
       Accounts payable and other liabilities                                       (192,170)           45,193
                                                                                 -----------      ------------
                       Net cash provided by operating activities                      17,233           311,834
                                                                                 -----------      ------------

CASH FLOWS FROM INVESTING ACTIVITIES:
    Net (increase) decrease in loans                                                (641,131)           83,984
    Proceeds from maturities, redemption and sales
       of securities available-for-sale                                            2,323,117         1,726,732
    Proceeds from repayments on securities held-to-maturity                           75,896            70,422
    Purchase of securities available-for-sale                                     (4,075,875)       (2,996,489)
    Purchase of securities held-to-maturity                                       (6,088,669)                -
    Purchase of FHLB stock                                                          (200,000)                -
    Purchase of property and equipment                                              (592,190)         (105,767)
                                                                                 -----------      ------------
                        Net cash used in investing activities                     (9,198,852)       (1,221,118)
                                                                                 -----------      ------------
CASH FLOWS FROM FINANCING ACTIVITIES:
    Net increase in borrowed funds from the FHLB                                   9,000,000                 -
    Proceeds from issuance of Trust Preferred Debenture                            3,000,000                 -
    Net increase in deposits                                                       8,816,759         8,658,004
    Repayments of notes payable                                                            -           (77,000)
                                                                                 -----------      ------------
                        Net cash provided by financing activities                 20,816,759         8,581,004
                                                                                 -----------      ------------


NET INCREASE IN CASH AND CASH EQUIVALENTS                                         11,635,139         7,671,720
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD                                     4,094,866         2,359,036
                                                                                 -----------      ------------
CASH AND CASH EQUIVALENTS, END OF PERIOD                                         $15,730,005      $ 10,030,756
                                                                                 ===========      ============



  The accompanying notes are an integral part of these consolidated statements




                                       3




                      BUCS FINANCIAL CORP AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                                   (Unaudited)

NOTE 1 - Organization

BUCS Financial Corp (the "Company") was incorporated under the laws of the State
of Maryland in October  2000,  primarily to hold all the  outstanding  shares of
capital stock of BUCS Federal Bank (the "Bank").

The Company's  primary  operations are conducted by the Bank, which operates two
offices, one in Owings Mills, Maryland and one in Columbia,  Maryland.  The Bank
is principally  engaged in the business of providing  retail  banking  services,
with an emphasis on residential  mortgage loans and home equity, auto, and other
consumer loans.

NOTE 2 - Summary of Significant Accounting Policies

Basis of Presentation

The accompanying  consolidated financial statements include the activity of BUCS
Financial  Corp  and its  wholly-owned  subsidiaries  BUCS  Federal  Bank,  C.U.
Benefits,  Inc.  and Armor  Insurance  Group,  Inc.  All  material  intercompany
transactions have been eliminated in consolidation.

The accompanying  consolidated  financial  statements for March 31, 2003 and the
three month  periods  ending  March 31, 2003 and 2002 have been  prepared by the
Company,  without audit, pursuant to the rules and regulations of the Securities
and Exchange  Commission.  Certain information and footnote disclosures normally
included  in  financial   statements  prepared  in  accordance  with  accounting
principles  generally  accepted  in the  United  States  of  America  have  been
condensed  or omitted  pursuant  to such  rules and  regulations.  However,  the
Company  believes  that the  disclosures  are  adequate to make the  information
presented not misleading.

These consolidated  financial  statements should be read in conjunction with the
financial  statements  and notes  thereto for the year ended  December 31, 2002,
included  in the  Company's  Annual  Report  on  Form  10-KSB,  filed  with  the
Securities  and Exchange  Commission.  The balance sheet as of December 31, 2002
has been derived from the audited financial statements at that date.

The unaudited  consolidated  financial  statements  included  herein reflect all
adjustments (which include only normal, recurring adjustments) which are, in the
opinion of management,  necessary to state fairly the financial  position of the
Company as of March 31, 2003,  the results of its operations for the three month
period  ended March 31,  2003,  and cash flows for the three month  period ended
March  31,  2003.  The  results  of the  interim  periods  are  not  necessarily
indicative of the results expected for the full fiscal year or any other period.

Cash and Cash Equivalents

Cash and cash equivalents include interest-bearing  deposits in other banks with
original maturities of less than three months,  overnight  investment funds with
no  stated  maturity  and  Federal  funds  sold.  Generally,  Federal  funds are
purchased and sold for one-day periods.

Federal Home Loan Bank Stock

Federal Home Loan Bank stock is carried at cost.

                                       4





Use of Estimates

The preparation of financial statements in accordance with accounting principles
generally  accepted in the United States of America requires  management to make
estimates  and  assumptions  that  affect  the  reported  amount of  assets  and
liabilities  and disclosure of contingent  assets and liabilities as of the date
of the financial  statements  and the reported  amounts of revenues and expenses
during the reporting period. Actual results could differ from those estimates.

NOTE 3 - Recent Accounting Pronouncements

On October 1, 2002,  The Financial  Accounting  Standards  Board issued SFAS No.
147,  "Acquisitions  of Certain  Financial  Institutions,"  which amends certain
provisions of SFAS No. 72, SFAS No. 144, and FASB Interpretation No. 9. SFAS No.
147 removes acquisitions of financial institutions from the scope of SFAS No. 72
and requires that such acquisitions be accounted for in accordance with SFAS No.
141,  "Business  Combinations."  If the  acquisition  meets the  definition of a
business  combination,  it shall be  accounted  for by the  purchase  method  in
accordance  with the  provisions of SFAS No. 141. Any goodwill that results will
be accounted for in accordance  with SFAS No. 142. If the  acquisition  does not
meet the definition of a business  combination,  the cost of the assets acquired
shall be allocated to the individual  assets  acquired and  liabilities  assumed
based on their relative fair values and shall not give rise to goodwill.

In addition,  this proposed statement would amend SFAS No. 144 to include in its
scope   long-term   customer-relationship   intangible   assets   of   financial
institutions such as depositor- and borrower-relationship  intangible assets and
credit-cardholder intangible assets. Accordingly,  those intangible assets would
be  subject  to  the  same  undiscounted  cash  flow  recoverability  tests  and
impairment  loss  recognition  and  measurement  provisions  that  SFAS No.  144
requires for long-term tangible assets and other finite-lived  intangible assets
that are held and used.

Management  does not expect the  impact of SFAS No.  147 to be  material  to the
company's consolidated financial statements.

In December 2002, the Financial  Accounting  Standards Board issued SFAS No.148,
Accounting  for  Stock-Based  Compensation - Transition  and  Disclosure,  which
provides  guidance  on how to  transition  from the  intrinsic  value  method of
accounting for stock-based employee  compensation under APB 25 to SFAS No. 123's
fair value method of  accounting,  if a company so elects.  The Company will not
adopt the fair value method of recording  stock  options under SFAS No. 123 and,
accordingly,  this  standard  will not have a  material  impact  on  results  of
operations, financial position or liquidity.

NOTE 4 - Earnings Per Share

Earnings  per common  share is  computed by  dividing  net income  (loss) by the
weighted average number of common shares outstanding, less unearned ESOP shares,
during the period.  Diluted net income per common  share is computed by dividing
net income by the weighted  average number of common shares  outstanding  during
the period,  including any potentially dilutive common shares outstanding,  such
as options and  warrants.  At March 31,  2003,  the  Company had 10,300  options
outstanding, none of which had a dilutive effect at such date.

NOTE 5 - Capital Commitments

The company had capital commitments of approximately $695,912, at March 31, 2003
related to the purchase  and  construction  of a new branch  office in Columbia,
Maryland which is expected to be completed in the summer of 2003.

                                       5




NOTE 6 - Guaranteed Preferred Beneficial Interest in Company's Subordinated Debt


In March 2003,  the Company  formed a  wholly-owned  subsidiary,  BUCS Financial
Capital Trust I, a Delaware business trust (the "Trust"). On March 27, 2003, the
Trust sold $3.0 million of pooled capital securities (the "Capital  Securities")
to  Tropic  CDO I,  Ltd.,  an  unaffiliated  entity,  with a  stated  value  and
liquidation  preference of $1,000 per share.  The obligations of the Trust under
the Capital Securities are fully and  unconditionally  guaranteed by the Company
and the Trust has no independent  operations.  The entire proceeds from the sale
of  the  Capital  Securities  were  used  by  the  Trust  to  invest  in  junior
subordinated  debt securities of the Company (the "Junior  Subordinated  Debt").
The Junior  Subordinated  Debt is unsecured and ranks  subordinate and junior in
right  of  payment  to all  indebtedness,  liabilities  and  obligations  of the
Company.  The Junior Subordinated Debt is the sole asset of the Trust.  Interest
on the Capital  Securities is cumulative and payable  quarterly in arrears.  The
Capital  Securities  mature  on April 7,  2033.  The  Company  has the  right to
optionally  redeem the Junior  Subordinated Debt prior to the maturity date, but
no sooner than five years after the issuance, at 100% of the principal amount to
be redeemed,  plus accrued and unpaid  distributions,  if any, on the redemption
date. Upon the occurrence of certain events, the Company has the right to redeem
the Junior Subordinated Debt before five years have elapsed in whole, but not in
part,  at a special  redemption  price of 107.5% of the  principal  amount to be
redeemed, plus accrued and unpaid distributions, if any, on the redemption date.
Proceeds  from any  redemption  of the  Junior  Subordinated  Debt will  cause a
mandatory  redemption  of Capital  Securities  having an  aggregate  liquidation
amount equal to the principal amount of the Junior  Subordinated  Debt redeemed.
Additionally,  under the terms of the Junior Subordinated Debt, the Company will
have the right,  with certain  limitations,  to defer the payment of interest on
the  Junior  Subordinated  Debt at any time for a period  not  exceeding  twenty
consecutive  quarterly  periods.  Consequently,  distributions  on  the  Capital
Securities would be deferred and accumulate interest,  compounded quarterly. The
Capital Securities were issued without  registration under the Securities Act of
1933, as amended, in reliance upon an exemption from registration as provided by
Regulation  S.  The  interest  rate  on  the  capital   securities   and  junior
subordinated  debt is fixed  until  April 7, 2008 at 6.65%.  The  interest  rate
resets quarterly after April 7, 2008 to LIBOR plus 3.25%. The proceeds were used
for  general  corporate  purposes,  including  in part to fund the  purchase  of
mortgage-backed securities in connection with a leverage strategy.



                                       6




                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS


General

     The  Company  may from time to time make  written  or oral  forward-looking
statements,  including  statements  contained in the Company's  filings with the
Securities and Exchange  Commission  (including  this  Quarterly  Report on Form
10-QSB),  in its  reports to  stockholders  and in other  communications  by the
Company, which are made in good faith by the Company pursuant to the safe harbor
provisions of the Private Securities Litigation Reform Act of 1995.

     These forward-looking  statements involve risks and uncertainties,  such as
statements  of the  Company's  plans,  objectives,  expectations,  estimates and
intentions,  that are subject to change based on various important factors (some
of which are beyond the Company's control). The following factors, among others,
could cause the Company's  financial  performance to differ  materially from the
plans,  objectives,  expectations,  estimates and  intentions  expressed in such
forward-looking statements: the strength of the United States economy in general
and the strength of the local economy in which the Company conducts  operations;
the effects of, and changes in,  trade,  monetary and fiscal  policies and laws,
including  interest  rate  policies  of the board of  governors  of the  federal
reserve system, inflation, interest rate, market and monetary fluctuations;  the
impact of changes in financial  services' laws and  regulations  (including laws
concerning  taxes,  banking,  securities and  insurance);  competition;  and the
success of the Company at managing the risks involved in the foregoing.

     The Company  cautions that the foregoing  list of important  factors is not
exclusive.  The  Company  does  not  undertake  to  update  any  forward-looking
statement,  whether written or oral, that may be made from time to time by or on
behalf of the Company.

     The  Company's  results of  operations  are  primarily  dependent  upon net
interest income,  which is the difference  between the interest income earned on
interest-earnings  assets,  primarily  loans,   mortgage-backed  securities  and
investments, and the interest expense on interest-bearing liabilities, primarily
deposits and borrowings.  Net interest income may be affected  significantly  by
general economic and competitive conditions and policies of regulatory agencies,
particularly  those  with  respect  to market  interest  rates.  The  results of
operations  are  also  significantly  influenced  by the  level  of  noninterest
expenses such as employee  salaries and benefits,  noninterest  income,  such as
loan related fees and fees on deposit  related  services,  and the provision for
loan losses.

Changes in Financial Condition

     The Company's  total assets of $117.5  million at March 31, 2003 reflect an
increase of $20.7 million as compared to $96.8 million at December 31, 2002. The
increase in assets was mainly  comprised of  increases in cash and  equivalents,
investment  securities,  loans  receivable,  net, and property and  equipment of
$11.6 million, $7.7 million, $566,000 and $501,000, respectively.

     The increase in the Company's  liabilities was due primarily to an increase
in advances  from the  Federal  Home Loan Bank  ("FHLB") of $9.0  million and an
increase  of $8.8  million in deposits  reflecting  the  cyclical  nature of the
Bank's  deposit levels  resulting  from its status as a former credit union.  In
addition, the Company, through a newly formed subsidiary, BUCS Financial Capital
Trust I, sold $3.0 million of pooled capital  securities,  the proceeds of which
were used for general corporate purposes, including in part to fund the purchase
of  mortgage-backed  securities  in  connection  with a leverage  strategy.  The
liability  increases  from  borrowed  funds,  deposits,  and the pooled  capital
securities were partially offset by a $221,000  decrease in accounts payable and
other  liabilities.  Changes in the components of major assets,  liabilities and
equity are discussed herein.

                                       7




     Cash  and  Cash  Equivalents.  Cash and  cash  equivalents,  which  include
interest-bearing  deposits in other banks with original  maturities of less than
three months,  overnight  investment  funds with no stated  maturity and Federal
funds sold, totaled  approximately  $15.7 million at March 31, 2003, an increase
of $11.6 million or 284.1% as compared to $4.1 million at December 31, 2002. The
increase is due  primarily to an increase of $9.0 million in borrowing  from the
Federal Home Loan Bank, the sale of $3.0 million in pooled  capital  securities,
and the effect of payroll  deposits and other  cyclical  deposit  growth  trends
resulting  from deposit of customer  income tax returns and  employment  bonuses
during the last few days of March 2003.  During early April 2003,  cash and cash
equivalents  were used for loan  originations  and to  purchase  mortgage-backed
securities  totaling $10.6 million and to meet normal cyclical deposit outflows.
The  cyclical  deposit  trends  result from the Bank's past  history as a credit
union.  As is  common  with  credit  unions,  there is a strong  tie to  several
employer  groups  whose  employees  use the  services  of the  employer-endorsed
financial  institution  (credit union or bank). This results in significant cash
inflows  to the  Bank  on  employer  group  paydays.  The  majority  of  this is
transaction  account  funds and, as a result,  a good portion of these  deposits
flow back out during the ensuing two-week pay cycle.

     Investment  Securities Available for Sale.  Investment securities available
for sale increased by $1.7 million or 8.3% to $21.7 million at March 31, 2003 as
compared to $20.0 million at December 31, 2002.  This is primarily the result of
purchases of $3.0 federal agency  securities,  offset by maturities of available
for sale investments and repayments on mortgage- backed securities totaling $1.3
million.

     Investment  Securities  Held to  Maturity.  Investment  securities  held to
maturity  increased by $6.0 million or 420.0% to $7.4 million  primarily  due to
the purchase of $6.1 million of mortgage-backed  securities in connection with a
leverage  strategy,  offset by $100,000 of principal payments on mortgage-backed
securities.

     Loans Receivable, Net. Net loans receivable at March 31, 2003 totaled $66.9
million,  an increase of $566,000 or  approximately  0.9%,  as compared to $66.3
million at December 31, 2002.  Originations of $7.4 million, which includes $4.8
million of consumer  loans  including  home equity loans,  $1.9 million in first
mortgage loans on one-to-four-family residences, and $714,000 of commercial real
estate  loans in the  Bank's  prime  lending  area,  were  offset  by  principal
repayments and loan participations sold totaling $6.8 million.

     Deposits.  Total  deposits,  after  interest  credited,  increased  by $8.8
million  or 12.0% to $82.5  million  at March 31,  2003,  as  compared  to $73.7
million at December 31, 2002.  The  increase was  primarily  due to the cyclical
trends  resulting  from the Bank's  former status as a credit union and from the
deposit of income tax refunds and bonuses. This resulted in increases in regular
savings, non-interest bearing checking, money market account, and certificate of
deposit balances of $4.5 million,  $1.7 million, $1.5 million, and $1.0 million,
respectively.

     FHLB  Advances.  FHLB advances  totaled $21.5 million at March 31, 2003, an
increase  of $9.0  million or 72.0%  compared to $12.5  million at December  31,
2002.  The  borrowing  increase was used to partially  fund a leverage  strategy
whereby   the  Bank,   in  early  April  2003,   purchased   $10.6   million  of
mortgage-backed  securities  in  order  to take  advantage  of  interest  spread
opportunities provided by the current interest rate environment.

     Stockholders'  Equity.  Stockholders' equity totaled $9.74 million at March
31,  2003,  an increase of $70,000 from $9.67  million at December 31 2002.  The
increase  to equity  provided  by net income of  $118,000  during the period was
partially  offset by a decrease in  accumulated  other  comprehensive  income of
$48,000  resulting  from a decline in the  estimated  fair  value of  investment
securities available for sale.

                                       8




Results of Operations for the Three Months Ended March 31, 2003 and 2002

     Net Income.  The Company  recorded  net income of $118,000  for the quarter
ended March 31,  2003,  as compared  to $115,000  for the same  quarter in 2002,
representing a $3,000 or 2.9% increase.  Net interest income  increased  $46,000
and  noninterest  income  increased  by  $207,000,   while  noninterest  expense
increased  by  $227,000.  In  addition,  the  provision  for loan losses for the
quarter  increased by $21,000 or 38.9%.  Changes in the components of income and
expense are discussed herein.

     Net Interest Income Net interest income  increased  $46,000 or 6.3% for the
quarter  ended March 31,  2003,  as compared  to the same  quarter in 2002.  The
average  balance of  interest-earning  assets  increased $11.1 million or 13.2%,
while the average yield thereon  decreased 81 basis points.  The average balance
of  interest-bearing  liabilities  increased  $13.4  million  or 17.4%,  and the
average rate paid thereon  decreased  75 basis  points.  The increase in average
interest-earning  assets is attributed to the increase in deposit  volume at all
of the Bank's office locations,  the increase in FHLB advances,  and the sale of
pooled capital securities.  The average yield on interest-earning assets and the
average cost of interest-bearing  liabilities both declined primarily due to the
continued low interest rate  environment  over the past two years.  The yield on
interest-earning   assets   declined   slightly   faster   than   the   cost  of
interest-bearing  liabilities  because  the  Company's  interest-earning  assets
repriced more rapidly than interest-bearing  liabilities.  The net interest rate
spread, which is the difference between average yield on interest-earning assets
and the average cost of interest-bearing liabilities, decreased to 3.10% for the
quarter  ended  March 31,  2003 from  3.15% for the same  quarter  in 2002.  The
decrease  in the net  interest  rate  spread is  primarily  due to the fact that
interest-earning assets repriced more rapidly then interest-bearing liabilities

     Interest Income. Interest income decreased $14,000 or 1.0% to $1.34 million
for the quarter  ended March 31, 2003, as compared to $1.36 million for the same
quarter in 2002.

     Interest  on loans  receivable  increased  $28,000 or 2.6% for the  quarter
ended March 31, 2003,  as compared to the same quarter in 2002.  The increase is
mainly the result of a $6.7  million  increase in the  average  balance of loans
receivable, partially offset by a 54 basis point decline in the average yield on
loans.

     Interest income on investment  securities decreased by $42,000 or 14.0% for
the quarter ended March 31, 2003,  as compared to the same quarter in 2002.  The
decrease  is the result of a 136 basis  point  decline in the  average  yield on
investment  securities,  partially offset by a $4.4 million or 18.3% increase in
the average balance of investment securities.

     The average  yield on  interest-earning  assets was 5.63% and 6.44% for the
quarter ended March 31, 2003 and 2002, respectively.

     Interest  Expense.  Interest expense totaled $575,000 for the quarter ended
March 31, 2003, as compared to $635,000 for the same quarter in 2002, a decrease
of  $60,000,  or 9.4%.  The  average  balance  of  interest-bearing  liabilities
increased  $13.4  million  or 17.4%,  however,  the  average  rate paid  thereon
decreased by 75 basis points.

     Interest  expense on  deposits  decreased  $31,000 or 6.5% for the  quarter
ended March 31, 2003, as compared to the same quarter in 2002.  The decrease was
due to a decline in the average cost of deposits of 68 basis  points,  partially
offset an increase in the average balance of deposits of $13.5 million or 21.1%.

     Interest on borrowed  funds  decreased  by $29,000 or 18.6% for the quarter
ended March 31, 2003, as compared to the same quarter in 2002.  The decrease was
due to a decrease in the average balance of advances  outstanding of $103,000 or
0.8% and a decline in the  average  cost of  advances  of 86 basis  points.  The
Company  uses  FHLB  advances  as a  funding  source  and has in the  past  used
borrowings to supplement  deposits,  which are the Company's  primary  source of
funds.

                                       9




     The average cost of  interest-bearing  liabilities  was 2.53% and 3.28% for
the quarters ended March 31, 2003 and 2002, respectively.

     Provision  for Loan  Losses.  During the  quarter  ended March 31, 2003 and
2002, the Company established provisions for loan losses of $75,000 and $54,000,
respectively.  This reflected  management's  evaluation of the underlying credit
risk of the loan  portfolio  and the level of  allowance  for loan  losses.  The
increase in the loan loss  provision of $21,000 or 38.9%  reflects  management's
decision to increase  funding from the prior period based on the overall  growth
of the loan  portfolio,  especially  commercial  loans,  and from an increase in
losses from a checking  overdraft  program begun in December 2001. This program,
by which the Bank  honors  insufficient  funds  checks up to a preset  limit for
qualified customers,  accounted for a moderate increase in loan losses resulting
from  unpaid  overdrawn  accounts  but  this  was far more  than  offset  by the
resulting  increase  in  noninterest  income from the fees  associated  with the
service.

     At March 31, 2003, the allowance for loan losses totaled  $611,000 or 0.91%
and  1357.8% of total loans and total  non-performing  loans,  respectively,  as
compared to $659,000 or 1.11% or 210.5%,  respectively,  at March 31, 2002.  The
Bank's  non-performing  loans  (non-accrual  loans and accruing loans 90 or more
days  overdue)  totaled  $45,000  and  $313,000  at March  31,  2003  and  2002,
respectively,  which  represents  0.07% and  0.53% of the  Bank's  total  loans,
respectively. The Bank's ratio of non-performing loans to total assets was 0.04%
and 0.34% at March 31, 2003 and 2002, respectively.

     Noninterest Income.  Total noninterest  income,  primarily fees and service
charges,  increased  $208,000 or 40.5% for the quarter  ended March 31, 2003, as
compared to the same quarter in 2002. The increase  reflects an increased volume
of fees for services,  such as ATM fees,  insufficient funds fees, and overdraft
privilege fees, in addition to interchange income generated by customers' use of
check  cards.  In  addition,   other  noninterest  income  comprised  mainly  of
commissions on insurance sales by the Company's wholly-owned  subsidiary,  Armor
Insurance Group, Inc. increased to $119,000 for the quarter ended March 31, 2003
from $80,000 for the same quarter in 2002.

     Noninterest  Expense.  Total  noninterest  expense increased by $227,000 or
22.7% for the quarter  ended March 31, 2003,  as compared to the same quarter in
2002.  Compensation and benefits  expense  increased by $107,000 or 21.3% due to
the addition of employees,  including two vice-president  positions and staffing
for a new branch opened in January 2003,  increased cost for employee  insurance
programs,  and normal cost of living  increases.  In addition,  office occupancy
costs increased by $71,000 or 52.5% as a result of the costs associated with the
new Owings Mills branch opened in January 2003 and the Columbia branch currently
under  construction  with opening planned for summer 2003, and office  operating
expenses increase by $40,000 or 19.8% due to costs associated with the operation
of Armor Insurance Group, Inc. and the opening of the new branch.

     Income Tax Expense.  The provision for income taxes totaled $69,500 for the
quarter  ended March 31,  2003,  as compared to $67,500 for the same  quarter in
2002. The $2,000 or 2.9% increase is the result of increased net taxable income.

Capital Requirements

     The Bank is subject to federal  regulations  that  impose  certain  minimum
capital requirements. Quantitative measures, established by regulation to ensure
capital  adequacy,  require the Bank to maintain  amounts and ratios of tangible
and core  capital to adjusted  total assets and of total  risk-based  capital to
risk-weighted  assets. On March 31, 2003, the Bank was in compliance with all of
its regulatory capital requirements.

     Management believes that under current regulations,  the Bank will continue
to meet its minimum  capital  requirements  in the  foreseeable  future.  Events
beyond the control of the Bank,  such as changes in market  interest  rates or a
downturn  in the  economy in areas in which the Bank  operates  could  adversely

                                       10



affect  future  earnings  and, as a result,  the ability of the Bank to meet its
future minimum capital requirements.

Controls and Procedures

     (a)  Evaluation  of  disclosure  controls  and  procedures.  Based on their
evaluation  as of a date  within 90 days of the  filing  date of this  Quarterly
Report  on  Form  10-QSB,  the  Registrant's  principal  executive  officer  and
principal  financial  officer have  concluded that the  Registrant's  disclosure
controls and procedures (as defined in Rules  13a-14(c) and 15d-14(c)  under the
Securities  Exchange Act of 1934 (the  "Exchange  Act")) are effective to ensure
that  information  required to be  disclosed  by the Company in reports  that it
files or submits under the Exchange Act is recorded,  processed,  summarized and
reported within the time periods specified in Securities and Exchange Commission
rules and forms.

     (b) Changes in internal controls.  There were no significant changes in the
Registrant's  internal  controls or in other  factors  that could  significantly
affect these controls subsequent to the date of their evaluation,  including any
corrective  actions  with  regard  to  significant   deficiencies  and  material
weaknesses.



                                       11




                           PART II - OTHER INFORMATION

Item 1.   Legal Proceedings.
          ------------------

          The  Registrant and  its  subsidiaries,  from  time  to time, may be a
party to routine litigation, which arises in the normal course of business, such
as claims to enforce liens, condemnation proceedings on properties in which BUCS
Federal Bank,  the  wholly-owned  subsidiary of the  Registrant,  holds security
interests, claims involving the making and servicing of real property loans, and
other issues incident to its business.  There were no lawsuits  pending or known
to be  contemplated  at March 31,  2003 that  would  have a  material  effect on
operations or income.

Item 2.  Changes in Securities and Use of Proceeds.
         ------------------------------------------

         None.

Item 3.  Defaults Upon Senior Securities.
         --------------------------------

         None.

Item 4.  Submission of Matters to a Vote of Security-Holders.
         ---------------------------------------------------

         None.

Item 5.  Other Information.
         ------------------

         The  Registrant's  wholly-owned  subsidiary,  BUCS  Federal  Bank  (the
"Bank") opened a new  full-service  branch office and  administrative  center in
Owings Mills, Maryland during January 2003. In addition, as previously reported,
the Bank is in the  process  of  building  a full  service  branch  in  Columbia
Maryland.  The completion of construction and the opening of the Columbia branch
is now anticipated to occur in summer of 2003.

Item 6.  Exhibits and Reports on Form 8-K.
         ---------------------------------

         a) Exhibits:

            99.1 Certification  pursuant to 18 U.S.C. Section  1350, as  adopted
                 pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

         b) Reports on Form 8-K:

            None.


                                       12





                                   SIGNATURES



     Pursuant to the  requirements  of  Sections  13 or 15(d) 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.

                                      BUCS FINANCIAL CORP



Date: May 13, 2003                    By:  /s/ Herbert J. Moltzan
                                           -------------------------------------
                                           Herbert J. Moltzan
                                           President and Chief Executive Officer
                                           (Duly Authorized Representative)


     Pursuant to the  requirement of the Securities  Exchange Act of 1934,  this
report  has  been  signed  below  by the  following  persons  on  behalf  of the
Registrant and in the capacities and on the dates indicated.


/s/ Herbert J. Moltzan                     /s/ Matthew J. Ford
- -------------------------------------      -------------------------------------
Herbert J. Moltzan                         Matthew J. Ford
President and Chief Executive Officer      Chief Financial Officer


Date: May 13, 2003                         Date: May 13, 2003



                                       13





                                  CERTIFICATION
                             Pursuant to Section 302
                                     of the
                           Sarbanes-Oxley Act of 2002

     I,  Herbert  J.  Moltzan,  President  and Chief  Executive  Officer of BUCS
Financial Corp (the "Company"), hereby certify that:

1.   I have reviewed the  Quarterly  Report on Form 10-QSB for the quarter ended
     March 31, 2003 of the Company;

2.   Based on my knowledge,  the report does not contain any untrue statement of
     a material  fact or omit to state a  material  fact  necessary  to make the
     statements made, in light of the circumstances  under which such statements
     were made, not misleading with respect to the period covered by the report;

3.   Based on my  knowledge,  the  financial  statements,  and  other  financial
     information included in the report, fairly present in all material respects
     the  financial  condition,  results  of  operations  and cash  flows of the
     Company as of, and for, the periods presented in the report;

4.   The  Company's  other   certifying   officer  and  I  are  responsible  for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rule 13a-14(c)) for the Company and have:

     (a)  designed  such  disclosure  controls  and  procedures  to ensure  that
          material   information   relating  to  the  Company,   including   its
          consolidated  subsidiaries,  is made known to me by others  within the
          Company,  particularly  during the period in which the report is being
          prepared;

     (b)  evaluated the effectiveness of the Company's  disclosure  controls and
          procedures as of a date within 90 days prior to the filing date of the
          report (the "Evaluation Date"); and

     (c)  presented in the report my conclusions  about the effectiveness of the
          disclosure  controls and  procedures  based on my evaluation as of the
          Evaluation Date;

5.   The Company's other certifying  officer and I have disclosed,  based on our
     most recent  evaluation,  to the Company's auditors and the audit committee
     of Company's board of directors:

     (a)  all  significant  deficiencies  in the design or operation of internal
          controls which could adversely affect the Company's ability to record,
          process,  summarize and report  financial data and have identified for
          the Company's  auditors any material  weaknesses in internal controls;
          and

     (b)  any fraud, whether or not material,  that involves management or other
          employees  who  have a  significant  role  in the  Company's  internal
          controls; and

6.   The Company's other  certifying  officer and I have indicated in the report
     whether  there were  significant  changes in internal  controls or in other
     factors that could significantly affect internal controls subsequent to the
     date of our most recent  evaluation,  including any corrective actions with
     regard to significant deficiencies and material weaknesses.



Date:  May 13, 2003                          /s/ Herbert J. Moltzan
                                             -----------------------------------
                                             Herbert J. Moltzan, President and
                                             Chief Executive Officer

                                       14




                                  CERTIFICATION
                             Pursuant to Section 302
                                     of the
                           Sarbanes-Oxley Act of 2002

     I,  Matthew  Ford,  Chief  Financial  Officer of BUCS  Financial  Corp (the
"Company"), hereby certify that:

1.   I have reviewed the  Quarterly  Report on Form 10-QSB for the quarter ended
     March 31, 2003 of the Company;

2.   Based on my knowledge,  the report does not contain any untrue statement of
     a material  fact or omit to state a  material  fact  necessary  to make the
     statements made, in light of the circumstances  under which such statements
     were made, not misleading with respect to the period covered by the report;

3.   Based on my  knowledge,  the  financial  statements,  and  other  financial
     information included in the report, fairly present in all material respects
     the  financial  condition,  results  of  operations  and cash  flows of the
     Company as of, and for, the periods presented in the report;

4.   The  Company's  other   certifying   officer  and  I  are  responsible  for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rule 13a-14(c)) for the Company and have:

     (a)  designed  such  disclosure  controls  and  procedures  to ensure  that
          material   information   relating  to  the  Company,   including   its
          consolidated  subsidiaries,  is made known to me by others  within the
          Company,  particularly  during the period in which the report is being
          prepared;

     (b)  evaluated the effectiveness of the Company's  disclosure  controls and
          procedures as of a date within 90 days prior to the filing date of the
          report (the "Evaluation Date"); and

     (c)  presented in the report my conclusions  about the effectiveness of the
          disclosure  controls and  procedures  based on my evaluation as of the
          Evaluation Date;

5.   The Company's other certifying  officer and I have disclosed,  based on our
     most recent  evaluation,  to the Company's auditors and the audit committee
     of Company's board of directors:

     (a)  all  significant  deficiencies  in the design or operation of internal
          controls which could adversely affect the Company's ability to record,
          process,  summarize and report  financial data and have identified for
          the Company's  auditors any material  weaknesses in internal controls;
          and

     (b)  any fraud, whether or not material,  that involves management or other
          employees  who  have a  significant  role  in the  Company's  internal
          controls; and

6.   The Company's other  certifying  officer and I have indicated in the report
     whether  there were  significant  changes in internal  controls or in other
     factors that could significantly affect internal controls subsequent to the
     date of our most recent  evaluation,  including any corrective actions with
     regard to significant deficiencies and material weaknesses.


Date:  May 13, 2003                        /s/ Matthew Ford
                                           -------------------------------------
                                           Matthew Ford
                                           Chief Financial Officer


                                       15