<PAGE>
<PAGE>

                  SECURITIES AND EXCHANGE COMMISSION
                          Washington, D.C.
_________________________________________________________________

                          FORM 10-QSB/A
                        (Amendment No. 1)

[  ]     QUARTERLY REPORT UNDER SECTION 13 OR 15 (D)
         OF THE SECURITIES AND EXCHANGE ACT OF 1934

         For the quarterly period ended March 31, 1999

[  ]     TRANSITION REPORT PURSUANT TO SECTION 13 OR
         15(D) OF THE EXCHANGE ACT

         For the transition period from _____ to _____.

               Commission File Number:  0-24926
                                        -------

                      CECIL BANCORP, INC.
                      -------------------
    (Exact name of registrant as specified in its charter)


      Maryland                                   52-1883546
      --------                                   ----------
(State or other jurisdiction of               (I.R.S. Employer
 incorporation or organization)            Identification Number)


    127 North Street
    Elkton, Maryland                                21921
    ----------------                                -----
  (Address of principal                           (Zip Code)
  executive office)

                        (410) 398-1650
                        --------------
               (Registrant's Telephone Number)

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


           Number of shares outstanding of common stock
                        as of March 31, 1999

$0.01 par value common stock                  607,708 shares
----------------------------                  --------------
         Class                                 Outstanding



                              1
<PAGE>
<PAGE>

           CECIL BANCORP, INC., AND SUBSIDIARIES

                      CONTENTS

PART I.  FINANCIAL INFORMATION                             PAGE
                                                           ----
    ITEM 1.  Financial Statements (Unaudited)

             Auditor's Letter on Restatement                3

             Consolidated Statements of Financial
             Condition - March 31, 1999
             and December 31, 1998                         4-5

             Consolidated Statements of Operations
             for the Three Months Ended
             March 31, 1999 and 1998                       6-7

             Consolidated Statement of Cash Flows
             for the Three Months Ended March 31,
             1999 and March 31, 1998                       8-9

             Notes to Consolidated Financial Statements   10-11

     ITEM 2. Management's Discussion and Analysis
             of Financial Condition and Results
             of Operations                               12-21

PART II. OTHER INFORMATION                                22

ITEM 6.  Exhibits and Reports on Form 8-K

         Exhibit 27 - Financial Data Schedule


                              2
<PAGE>
<PAGE>

            [SIMON MASTER & SIDLOW LETTERHEAD]



TO THE BOARD OF DIRECTORS AND STOCKHOLDERS
CECIL BANCORP, INC.


  We have reviewed the consolidated statement of financial
condition of CECIL BANCORP, INC. AND SUBSIDIARIES at March 31,
1999 and the related consolidated statements of income and
comprehensive income, and cash flows for the three-month period
ended March 31, 1999 and 1998.  These financial statements are
the responsibility of the Corporation's management.

  We conducted our review in accordance with standards
established by the American Institute of Certified Public
Accountants.  A review of interim financial information consists
principally of applying analytical procedures to financial data
and making inquiries of persons responsible for financial
and accounting matters.  It is substantially less in scope than
an audit conducted in accordance with generally accepted auditing
standards, the objective of which is the expression of an opinion
regarding the financial statements taken as a whole. Accordingly,
we do not express such an opinion.

  Based on our review, we are not aware of any material
modifications that should be made to the financial statements
referred to above for them to be in conformity with generally
accepted accounting principles.

  We previously audited and reported on the consolidated
statement of financial condition of CECIL BANCORP, INC. AND
SUBSIDIARIES as of December 31, 1998 and the related consolidated
statements of income and comprehensive income, stockholders'
equity, and cash flows for the year ended (not presented
herein), and in our report dated February 23, 2000, we expressed
an unqualified opinion on those consolidated financial
statements.  In our opinion, the information set forth in the
accompanying consolidated balance sheet as of December 31, 1998
is fairly stated, in all material respects, in relation to the
consolidated balance sheet from which it has been derived.

  As discussed in Note 2, the accompanying consolidated financial
statements have been restated.


                                /s/ Simon, Master & Sidlow, P.A.



February 23, 2000

                              3
<PAGE>
<PAGE>
            CECIL BANCORP, INC. AND SUBSIDIARIES
            ------------------------------------

       CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
       ----------------------------------------------

                            ASSETS
                            ------
<TABLE>
<CAPTION>

                                            March 31,       December 31,
                                              1999             1998
                                          ------------     ------------
                                           (Unaudited)
                                           (As Restated)
<S>                                        <C>             <C>
Cash                                        $  4,407,838    $  2,725,430
Cash - Interest bearing                        3,505,775       6,211,760
Federal funds sold                               630,000       1,125,000
Investment securities
  Securities held-to-maturity, at cost         4,040,482       4,228,742
  Securities available-for-sale at
    estimated market value                     3,182,016       4,091,843
Mortgage-backed securities
  Securities held-to-maturity, at cost         1,508,336       2,046,983
  Securities available-for-sale at
    estimated market value                       702,672         863,260
Loans held for sale, at cost                   4,018,450       2,515,151
Loans receivable, net                         76,544,899      74,545,912
Real estate owned                                187,742         187,742
Office properties, equipment and
  leasehold improvements at cost,
  less accumulated depreciation
  and amortization                             1,125,651       1,112,507
Stock in Federal Home Loan Bank of
  Atlanta - at cost                              685,500         672,300
Accrued interest receivable                      605,972         597,922
Mortgage servicing rights                        105,937         123,541
Prepaid expenses                                 155,311          50,040
Deferred taxes                                   152,513         114,891
Other assets                                      25,283          11,391
                                            ------------    ------------
    TOTAL ASSETS                            $101,584,377    $101,224,415
                                            ============    ============
</TABLE>


                             4
<PAGE>
<PAGE>
                    CECIL BANCORP, INC. AND SUBSIDIARIES
                    ------------------------------------

               CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
               ----------------------------------------------

                    LIABILITIES AND STOCKHOLDERS' EQUITY
                    ------------------------------------
<TABLE>
<CAPTION>

                                            March 31,      December 31,
                                              1999             1998
                                          ------------     ------------
                                           (Unaudited)
                                          (As Restated)
<S>                                        <C>             <C>
LIABILITIES
  Savings deposits                         $ 86,954,578     $ 87,674,802
  Advance payments by borrowers for
    property taxes and insurance              1,158,496          821,625
  Employee stock ownership debt                 231,048          231,048
  Other liabilities                             495,518          672,738
  Advances from Federal Home Loan Bank
    of Atlanta                                2,500,000        1,750,000
                                           ------------     ------------
    TOTAL LIABILITIES                        91,339,640       91,150,213
                                           ------------     ------------
COMMITMENTS

STOCKHOLDERS' EQUITY
  Common stock, $.01 par value
    Authorized:  4,000,000 shares
    Issued and outstanding:  607,708
       shares at March 31, 1999 and
       606,471 at December 31, 1998               6,077            6,065
  Additional paid in capital                  4,877,105        4,735,470
  Employee stock ownership debt                (231,048)        (231,048)
  Deferred compensation - Management
    Recognition Plan                            (80,676)         (80,676)
  Retained earnings, substantially
    restricted                                5,663,898        5,628,467
  Accumulated other comprehensive income          9,381           15,924
                                           ------------     ------------
    TOTAL STOCKHOLDERS' EQUITY               10,244,737       10,074,202
                                           ------------     ------------
    TOTAL LIABILITIES AND
       STOCKHOLDERS' EQUITY                $101,584,377     $101,224,415
                                           ============     ============
</TABLE>


                              5
<PAGE>
<PAGE>
                     CECIL BANCORP, INC. AND SUBSIDIARIES
                     ------------------------------------
        CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
        ----------------------------------------------------------
<TABLE>
<CAPTION>
                                                  Quarter Ended March 31,
                                                  -----------------------
                                                    1999           1998
                                                  --------       --------
                                                  (Unaudited)    (Unaudited)
                                                 (As Restated)
<S>                                               <C>            <C>
INTEREST INCOME
  Loans receivable                                 $1,633,336     $1,569,623
  Mortgage-backed securities                           46,289         65,835
  Investment securities                                99,500        133,282
  Other interest-earning assets                        83,863         75,917
                                                   ----------     ----------
    Total interest income                           1,862,988      1,844,657
                                                   ----------     ----------

INTEREST EXPENSE
  Interest expense on deposits                        942,321        980,872
  Borrowing                                            30,623         31,024
                                                   ----------     ----------
    Total interest expense                            972,944      1,011,896
                                                   ----------     ----------

    Net interest income                               890,044        832,761
  Provision for loan losses                            22,500         22,500
                                                   ----------     ----------
    Net interest income after provision
       for loan losses                                867,544        810,261
                                                   ----------     ----------
NONINTEREST INCOME
  Loan service charges                                 13,874         16,168
  Dividends on FHLB stock                              12,621         11,842
  Gain on sale of loans                                               12,885
  Gain on sale of investments                                          4,583
  Commission income                                    13,943         22,584
  Checking account fees                                37,400         36,513
  Other                                                               12,715
                                                   ----------     ----------
    Total noninterest income                           77,838        117,290
                                                   ----------     ----------

NONINTEREST EXPENSE
  Compensation and benefits                           347,538        345,595
  Occupancy                                            35,152         35,433
  Equipment and data processing expense                77,474         62,990
  SAIF deposit insurance premium                       21,352         20,785
  Merger expense                                        2,726
  Other                                               169,027        158,491
                                                   ----------     ----------
    Total noninterest expense                         653,269        623,294
                                                   ----------     ----------

    Income before income taxes                        292,113        304,257
                                                   ----------     ----------

INCOME TAXES
  Current                                             146,977        122,314
  Deferred                                            (33,262)       (21,499)
                                                   ----------     ----------
    Total income taxes                                113,715        100,815
                                                   ----------     ----------
NET INCOME                                         $  178,398     $  203,442
                                                   ==========     ==========

</TABLE>
                               6
<PAGE>
<PAGE>
                     CECIL BANCORP, INC. AND SUBSIDIARIES
                     ------------------------------------
         CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
         ----------------------------------------------------------
                                  (Continued)

<TABLE>
<CAPTION>
                                                  Quarter Ended March 31,
                                                  -----------------------
                                                    1999           1998
                                                  --------       --------
                                                  (Unaudited)    (Unaudited)
                                                 (As Restated)
<S>                                               <C>            <C>
                                                                  (1)
NET INCOME                                         $  178,398     $  203,442

OTHER COMPREHENSIVE LOSS
     Unrealized losses on investment
       securities, net of deferred taxes              (15,469)        (5,435)
                                                   ----------     ----------
TOTAL COMPREHENSIVE INCOME                         $  162,929     $  198,007
                                                   ==========     ==========
Earnings per common share and
     common share equivalent                       $     0.31     $     0.36
                                                   ==========     ==========
Earnings per common share -
     assuming full dilution                        $     0.30     $     0.35
                                                   ==========     ==========
</TABLE>

                                         7
<PAGE>
<PAGE>
                     CECIL BANCORP, INC. AND SUBSIDIARIES
                     ------------------------------------
                    CONSOLIDATED STATEMENTS OF CASH FLOWS
                    -------------------------------------
<TABLE>
<CAPTION>
                                                  Three Months Ended March 31,
                                                  ---------------------------
                                                     1999             1998
                                                  -----------      ----------
                                                  (Unaudited)      (Unaudited)
                                                 (As Restated)
<S>                                                <C>             <C>
CASH FLOWS FROM OPERATING ACTIVITIES
  Interest and fees received on loans and
    investments                                    $ 1,947,117    $ 1,948,606
  Cash paid to suppliers and employees                (767,142)      (617,884)
  Proceeds from sale of loans                                         444,206
  Origination of loans held for sale                (1,581,800)      (323,000)
  Interest paid                                       (972,944)    (1,011,896)
  Income taxes paid                                   (253,500)      (202,629)
                                                   -----------    -----------
    NET CASH PROVIDED (USED) BY OPERATING
      ACTIVITIES                                    (1,628,269)       237,403
                                                   -----------    -----------

CASH FLOWS FROM INVESTING ACTIVITIES
  Proceeds from sale and maturities of
    investment securities                            3,901,851      4,150,000
  Proceeds from maturities of mortgage-backed
    securities                                         703,221        282,949
  Purchases of investment securities                (2,815,390)    (3,935,770)
  Loans originated                                  (8,915,487)    (6,988,849)
  Principal collected on loans                       6,972,501      6,481,012
  Purchases of office properties, equipment and
    leasehold improvements                             (45,597)
  Purchase of real estate owned                                      (146,071)
  Purchase of stock in Federal Home Loan
    Bank of Atlanta                                    (13,200)       (19,600)
                                                   -----------    -----------
     NET CASH USED BY INVESTING ACTIVITIES            (212,101)      (176,329)
                                                   -----------    -----------

CASH FLOWS FROM FINANCING ACTIVITIES
  Net increase in demand deposits, NOW
    accounts, and savings accounts                   9,813,584     13,827,478
  Proceeds from sales of certificates                1,809,262      2,374,606
  Payments of maturing certificates of deposits    (12,343,070)   (13,034,495)
  Increase in advance payments by borrowers for
    property taxes and insurance                       336,871        332,232
  Proceeds from issuance of common stock                13,606         10,800
  Advances from Federal Home Loan Bank of Atlanta      750,000
  Dividends paid                                       (58,460)       (52,105)
                                                   -----------    -----------
     NET CASH PROVIDED BY FINANCING ACTIVITIES         321,793      3,458,516
                                                   -----------    -----------

NET INCREASE (DECREASE) IN CASH AND CASH
  EQUIVALENTS                                       (1,518,577)     3,519,590

CASH AND CASH EQUIVALENTS
  BEGINNING OF PERIOD                               10,062,190      3,785,459
                                                   -----------    -----------
  END OF PERIOD                                    $ 8,543,613    $ 7,305,049
                                                   ===========    ===========



</TABLE>
                                         8
<PAGE>
<PAGE>
                     CECIL BANCORP, INC. AND SUBSIDIARIES
                     ------------------------------------
                    CONSOLIDATED STATEMENTS OF CASH FLOWS
                    -------------------------------------
                                 (Continued)
<TABLE>
<CAPTION>
                                                  Three Months Ended March 31,
                                                  ---------------------------
                                                     1999             1998
                                                  -----------      ----------
                                                  (Unaudited)      (Unaudited)
                                                 (As Restated)
<S>                                                <C>             <C>
RECONCILIATION OF NET INCOME TO NET CASH
  PROVIDED (USED) BY OPERATING ACTIVITIES

Net Income                                         $  178,398       $  203,442

Adjustments to reconcile net income to
  net cash provided (used) by operating
  activities:
    Gain on sale of investments                                         (4,583)
    Depreciation                                       32,453           21,263
    Provision for loan losses                          22,500           22,500
    Amortization of investment security
      premiums and (discounts)                          4,230           (1,715)
    Net amortization of deferred loan fees                              (5,641)
    Stock dividends                                    (7,493)          (7,704)
    Increase (decrease) in accrued
       interest receivable                             (8,050)          18,350
    Increase in deferred taxes                        (33,262)         (17,516)
    Decrease in mortgage servicing rights              17,604              837
    Increase in prepaid expenses                     (105,271)         (20,950)
    (Increase) decrease in other assets               (13,892)          46,807
    Decrease in other liabilities                    (133,686)        (126,008)
    (Increase) decrease in loans held
       for sale                                    (1,581,800)         108,321
                                                  -----------       ----------
                                                   (1,806,667)          33,961
                                                  -----------       ----------
                                                  ($1,628,269)      $  237,403
                                                  ===========       ==========




</TABLE>

                                    9
<PAGE>
<PAGE>
                  CECIL BANCORP, INC. AND SUBSIDIARIES
                  ------------------------------------
          NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
          ------------------------------------------------------
                            MARCH 31, 1999
                            --------------
(1)  Basis of Presentation
     ---------------------

    (1) Summary of Significant Accounting Policies
        ------------------------------------------

        The accompanying unaudited consolidated financial
        statements have been prepared in accordance with
        instructions for Form 10-QSB and therefore, do not
        include all disclosures necessary for a complete
        presentation of the consolidated statements of financial
        condition, consolidated statements of income and
        comprehensive income and consolidated statements of cash
        flows in conformity with GAAP.  However, all adjustments
        which are in the opinion of management necessary for the
        fair presentation of the interim financial statements
        have been included. The results of operations for the
        three months ended March 31, 1999 are not necessarily
        indicative of the results that may be expected for the
        entire year.

    (2) Earnings per Share
        ------------------

        Earnings per common share were computed by dividing net
        income by the weighted average number of shares of
        common stock outstanding during the quarter.  The
        weighted average number of shares of common stock
        outstanding was 583,810 and 568,173 in 1999 and 1998,
        respectively.  The weighted average number of shares
        of common stock for computation of diluted earnings per
        common share was 595,380 and 581,808, respectively.

    (3) Other Financial Information
        ---------------------------

        Simon, Master & Sidlow, P.A., Cecil Bancorp's
        independent certified public accountants, performed a
        limited review of the financial data presented on
        pages 1 through 5 inclusive.  The review was performed
        in accordance with standards for such reviews
        established by the American Institute of Certified
        Public Accountants.  The review did not constitute an
        audit; accordingly, Simon, Master & Sidlow, P.A. did not
        express an opinion on the aforementioned data.  The
        financial data include any material adjustments or
        disclosures proposed by Simon, Master & Sidlow, P.A. as
        a result of their review.

(2)  RESTATEMENT
     -----------

     Subsequent to the issuance of the Corporation's first
     quarter 1999 financial statements and the filing of its
     first quarter 1999 Form 10-QSB with the Securities and
     Exchange Commission (the "SEC"), an error in the
     calculation of certain compensation and benefits expenses
     related to stock options was discovered.  The Corporation
     concluded that it would restate its first quarter 1999
     financial statements and related disclosures to reflect the
     correction of the error.  The restatement resulted in an
     increase to previously reported net income of $2,959, net
     of income tax expense of $1,525, for the three months ended
     March 31, 1999.

                              10
<PAGE>
<PAGE>
             CECIL BANCORP, INC. AND SUBSIDIARIES
             ------------------------------------

   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
   -----------------------------------------------------

                        MARCH 31, 1999
                        --------------

                         (Continued)


(2) RESTATEMENT (Continued)


    Previously reported earnings per share increased by $.01 a
    share for the three months ended March 31, 1999.  The 1999
    consolidated statements of financial condition, and related
    consolidated statements of income and comprehensive income,
    and cash flows have been restated to reflect this
    adjustment, as follows:
<TABLE>
<CAPTION>

                                                           As Previously
                                As Restated  Adjustment      Reported
                                -----------  ----------    -------------
   <S>                          <C>         <C>              <C>
   Prepaid expenses             $  155,311  ($    1,524)     $  156,835
   Other assets                     25,283  (    13,452)         38,735
   Other liabilities               495,518            2         495,516
   Additional paid in capital    4,877,105  (    17,937)      4,895,042
   Retained earnings             5,663,898        2,959       5,660,939
   Noninterest expense
     Compensation and benefits     347,538  (     4,484)        352,022
   Income taxes
     Current                       146,977        1,525         145,452
   Net income                      178,398        2,959         175,439
   Total comprehensive income      162,929        2,959         159,970
   Earnings per common share and
     common share equivalent          0.31         0.01            0.30
</TABLE>





                              11
<PAGE>
<PAGE>
        CECIL BANCORP, INC. AND SUBSIDIARIES
Item 2:  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
          CONDITION AND RESULTS OF OPERATIONS
               BUSINESS OF THE COMPANY AND THE BANK

CECIL BANCORP, INC.

     Cecil Bancorp, Inc.(the "Company") was incorporated under
the laws of the State of Maryland in July 1994 at the direction
of the Board of Directors of Cecil Federal Savings Bank ("Cecil
Federal") for the purpose of serving as a savings institution
holding company of Cecil Federal upon the acquisition of all of
the capital stock issued by Cecil Federal in its conversion from
mutual to stock form (the "Conversion").  Substantially all of
the Company's assets consists of the outstanding capital stock
of Cecil Federal.  On September 30, 1998, the Company completed
its acquisition of Columbian Bank, a Federal Savings Bank
("Columbian") through the exchange of 1.7021 shares of Company
Common Stock for each outstanding shares of Columbian Common
Stock in a transaction valued at approximately $2.8 million.
The Company holds all of the stock of Cecil Federal and
Columbian and operates them as two separate savings
institutions.  Together, Cecil Federal and Columbian are
referred to herein as the "Banks".  The Company's principal
business is the business of Cecil Federal and its wholly owned
subsidiaries, and of Columbian. Therefore, most of the
discussion in this Annual Report relates to the business of the
Banks rather than the business of the Company.

CECIL FEDERAL SAVINGS BANK

     Cecil Federal is a community-oriented financial institution
which commenced operations in 1959 as a Federal mutual savings
and loan association.  It converted to a Federal mutual savings
bank in January 1993 and, effective November 10, 1994, Cecil
Federal converted from mutual to stock form.  Its deposits have
been federally insured up to applicable limits, and it has been
a member of the Federal Home Loan Bank ("FHLB") system since
1959.  Cecil Federal's deposits are currently insured by the
Savings Association Insurance Fund ("SAIF") of the Federal
Deposit Insurance Corporation ("FDIC") and it is a member of the
FHLB of Atlanta.

     Cecil Federal's primary business is the origination of
mortgage loans secured by single-family residential real estate
located primarily in Cecil County, Maryland, with funds obtained
through the attraction of deposits, primarily certificate
accounts with terms of 60 months or less, savings accounts and
transaction accounts.  To a lesser extent, Cecil Federal also
makes loans on commercial and multi-family real estate, con-
struction loans on one- to four-family residences, home equity
loans and land loans.  Cecil Federal also makes consumer loans
including education loans, personal and commercial lines of
credit, automobile loans and loans secured by deposit accounts.
Cecil Federal purchases mortgage-backed securities and invests
in other liquid investment securities when warranted by the
level of excess funds.

     Cecil Federal has two wholly owned subsidiaries, Cecil
Service Corporation and Cecil Financial Services Corporation.
Cecil Service Corporation's primary business is acting as
leasing agent for the North East Plaza Branch and Cecil
Financial Services Corporation's primary business is the
operation, through a partnership with UVEST Investment Services,
of a full range of brokerage and investment services.

     Cecil Federal's main office is located at 127 North
Street, Elkton, Maryland and its phone number is (410) 398-1650.

                              12
<PAGE>
<PAGE>
        CECIL BANCORP, INC. AND SUBSIDIARIES
Item 2:  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
          CONDITION AND RESULTS OF OPERATIONS

COLUMBIAN BANK, A FEDERAL SAVINGS BANK

     Columbian was originally chartered by the State of
Maryland in 1893.  In October 1985, Columbian became a member of
the FHLB System and obtained federal insurance of its deposits.
In January 1989, Columbian converted to a federally insured,
state chartered capital stock institution through the sale and
issuance of 69,140 shares of common stock.  On September 26,
1990, Columbian changed its name to Columbian Bank, A Federal
Savings Bank and became a federally chartered stock savings
bank.  Columbian's deposits are also insured by the SAIF of the
FDIC, and it is a member of the FHLB of Atlanta.

     Columbian's primary business is the origination of
mortgage loans secured by single-family residential real estate
located primarily in Harford County, Maryland, with funds
obtained through the attraction of deposits, primarily
certificate accounts with terms of 60 months or less and savings
accounts.  To a lesser extent, Columbian also makes loans on
commercial and multi-family real estate, construction loans on
one- to four-family residences, home equity loans and land
loans.  Columbian purchases mortgage-backed securities and
invests in other liquid investment securities when warranted by
the level of excess funds.

     Columbian's office is located at 303-307 St. John Street,
Havre de Grace, Maryland, and its phone number is (410) 939-
2313.

GENERAL

     Cecil Federal's primary business is the origination of
mortgage loans secured by single-family residential real estate
located primarily in Cecil County, Maryland, with funds obtained
through the attraction of deposits, primarily certificate
accounts with terms of 60 months or less, savings accounts and
transaction accounts.  To a lesser extent, Cecil Federal also
makes loans on commercial and multi-family real estate,
construction loans on one- to four-family residences, home
equity loans and land loans.  Cecil Federal also makes consumer
loans including education loans, personal and commercial lines
of credit, automobile loans and loans secured by deposit
accounts.  Although consumer loans provide Cecil Federal with
additional interest income, they also involve greater risk.
Cecil Federal purchases mortgage-backed securities and invests
in other liquid investment securities when warranted by the
level of excess funds.  Cecil Federal's revenues are derived
principally from interest earned on loans and, to a lesser
extent, from interest earned on investments and mortgage-backed
securities.

     The principal business of Columbian is the acceptance of
savings deposits from the general public and the origination of
conventional mortgage loans for the purpose of financing or
refinancing one to four family dwellings.  Its income is derived
largely from interest and fees in connection with its lending
activities.  Its principal expenses are interest paid on savings
deposits and non-interest expenses.  Columbian's operations are
conducted through its office located at 303-307 St. John Street,
Havre de Grace, Maryland.

     The Banks' operations are influenced by general economic
conditions and by policies of financial institution regulatory
agencies, including the OTS and the FDIC.  The Banks' cost of
funds are influenced by interest rates on competing investments
and general market interest rates.  Lending activities are
affected by the demand for financing of real estate and other
types of loans, which in turn is affected by the interest rates
at which such financing may be offered.

                              13
<PAGE>
<PAGE>
        CECIL BANCORP, INC. AND SUBSIDIARIES
Item 2:  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
          CONDITION AND RESULTS OF OPERATIONS

     The Banks' net interest income is dependent primarily upon
the difference or spread between the average yield earned on
loans, investments and mortgage-backed securities and the
average rate paid on deposits and borrowings (if any), as well
as the relative amounts of such assets and liabilities.  The
Banks, like other thrift institutions, are subject to interest
rate risk to the degree that its interest-bearing liabilities
mature or reprice at different times, or on a different basis,
than its interest-earning assets.

SUBSEQUENT FINANCIAL AND ACCOUNTING DEVELOPMENTS
------------------------------------------------

     Subsequent to the issuance of the consolidated financial
statements for the year ended December 31, 1998, and the filing
of its 1998 Form 10-KSB, an error in the calculation of certain
compensation and benefits expenses related to stock options was
discovered.  The Company and its subsidiaries, in consultation
with their independent auditors, collectively concluded that the
Company would restate its consolidated financial statements and
related disclosures for the year ended December 31, 1998 and for
the first three quarters of fiscal 1999, and amend its 1998 Form
10-KSB and first, second, and third quarter 1999 Forms 10-QSB to
reflect the correction of the error.  The purpose of the
restatements and amended filings was to reflect the changes
necessary to correct the error.

     The principal effects of the changes on the accompanying
financial statements are presented in "Note 2 -- Restatement" of
the Notes to the Consolidated Financial Statements, which is
included in "Part I -- Item 1 -- Financial Statements" and are
incorporated herein by reference for more information.

FINANCIAL SERVICES
------------------

     On September 1, 1997, Cecil Financial Services, a service
corporation of Cecil Federal Savings Bank, began offering a full
range of brokerage and investment services in all our branches,
through a partnership with UVEST Investment Services.

     With this expansion, Cecil Federal will now offer maximum
convenience in servicing customer needs.  Mr. Roger L. Owens,
CLU, has been hired as investment representative.  He will seek
to provide comprehensive investment products tailored to meet
current and future individual financial needs.

     Cecil Financial, Inc. has partnered in this venture with
UVEST Investment Services, a registered broker-dealer and member
of both the National Association of Securities Dealers (NASD)
and the Securities Investment Protection Corporation (SIPC).
Headquartered in Charlotte, NC, UVEST has been providing bank-
based investment services throughout the Southeast since 1982.

YEAR 2000 READINESS DISCLOSURE

     As the Year 2000 approaches, there is growing concern that
many computers and computer systems could malfunction.  Banks,
as with many other industries, could be faced with errors in
their account processing, payment systems, ATM systems, security
systems, or virtually any system controlled by a computer.

     The cause is rooted in the programming of the date field
within computer systems and software.  For many years, computer
systems were designed to record only the last two digits of the
year in the date field in order to save costly data storage
space.  This programming concept works well while we are still
in the 1900's.  This concept does not work well for the Year
2000, as that year could be read by a computer to mean 1900.

                              14
<PAGE>
<PAGE>
        CECIL BANCORP, INC. AND SUBSIDIARIES
Item 2:  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
          CONDITION AND RESULTS OF OPERATIONS

     Bank regulators and computer system experts are
emphasizing systems and software products be implemented and
tested for Year 2000 readiness.  This task is a monumental
undertaking for all parties involved from vendor service
providers, computer systems manufacturers, software providers,
and finally the Banks.  Cecil Federal and Columbian are
preparing for the millennium.

     The Banks have prepared an action plan to begin evaluating
our systems and software products. The Banks plan consists of
the following:

Problem Awareness: The Banks are aware of the problems that
-----------------
could potentially arise with the year 2000 problem.  The Banks
have analyzed what systems and software need to be reviewed.

Assessment Phase:  The Banks have made contacts with all its
----------------
third party vendors to assess exposure to problems. These
include those that provide Account & Item Processing; System
Hardware Setup and ATM Software; General Ledger Software; ATM
Transaction Processing; the ATM Service Provider; ATM Software;
Financial Reporting Software; Fed-Line Software; On-Line Bank
Service Software; Loan Sales Software; Loan Documentation
Software; HMDA/Geocoding Software; Payroll Processing; Computer
Hardware; Spreadsheet Software; and Word Processing Software.

     Vendors have been proactive in their response to the Year
2000 problem.  The Banks' vendors have in place or will have in
place procedures to minimize risks associated with the  of the
Year 2000 problem by December 31, 1998.

Renovation Phase: Initial steps have been completed to assure
----------------
compliance with the Year 2000 problem.   A new front-end
processing system has been installed in the third quarter of
1998 at Cecil Federal, and was installed at Columbian prior to
January 31, 1999.  This system is already Year 2000 compliant.
This system replaces the Banks' previous teller systems which
were not compliant.

Validation Phase: The Banks will validate any decision making by
----------------
thoroughly assessing the systems compatibility with the Year
2000 issues.  Validations will be recorded and presented to the
Board of Directors.  The target date for the validation phase is
March 31, 1999.  The Banks will share testing information with
each other to minimize the amount of testing on the same
systems.  Software and system testing will be done on an ongoing
basis through the end of March 1999.

Implementation Phase: The Banks will monitor the implementation
--------------------
of the Year 2000 assessment and report results to the Board of
Directors.  The Banks will continue to stress with their vendors
the importance of this project.  The Banks will keep in
continual contact with its vendors until a final solution and
implementation has been completed.  All plans are to be
completed as outlined above.  The implementation phase is to be
completed by March 31, 1999.

Contingency Plan: The Banks have prepared a contingency plan
----------------
that allows for the manual processing of transactions and
reporting.  The plan designates the training and implementation
of the manual operation in a worst case scenario.  The
Contingency Plan is being updated in conjunction with our
Disaster Recovery Plan.  The Contingency Plan has been updated
and testing on the plan will take place in the first and second
quarters of 1999.

                              15
<PAGE>
<PAGE>
        CECIL BANCORP, INC. AND SUBSIDIARIES
Item 2:  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
          CONDITION AND RESULTS OF OPERATIONS

Customer Awareness:   The Banks have also undertaken an effort
------------------
to reach all business customers via mail to explain how the Year
2000 issue affects their business.  All businesses need to be
aware of the Year 2000 issue and make attempts to correct any
possible problems.

     The employees were also made aware of the process and have
been notified regarding the individuals who are responsible for
Year 2000 compliance.  A memo was sent to all employees to
assist them with their Year 2000 efforts.

ASSET/LIABILITY MANAGEMENT
--------------------------

     The ability to maximize net interest income is largely
dependent upon the achievement of a positive interest rate
spread (the difference between the weighted average interest
yields earned on interest-earning assets and the weighted
average interest rates paid on interest-bearing liabilities)
that can be sustained during fluctuations in prevailing interest
rates.  Cecil Federal's asset/liability management policies are
designed to reduce the impact of changes in interest rates
on its net interest income by achieving a more favorable match
between the maturities or repricing dates of its interest-
earning assets and interest-bearing liabilities.  The Bank has
implemented these policies by generally emphasizing the
origination of one-year, three-year and five-year adjustable
rate mortgage loans and short-term consumer lending. The bank
now offers an adjustable rate product which remains fixed for
the first ten years and then converts to a one-year adjustable.
Prior to June 1994, most fixed-rate mortgage loans offered by
the Bank were originated for sale in the secondary market.  From
July 1, 1994 through June 30, 1995 the bank elected to not sell
fixed rate mortgages that were originated, but chose to maintain
them in its portfolio.  Management has been monitoring the
retention of fixed rate loans through its asset/liability
management policy.  Beginning July 1, 1995, the bank began
originating fixed rate mortgages for sale in the secondary
market.

     Management intends to continue to concentrate on
maintaining its interest rate spread in a manner consistent with
its lending policies, which are principally the origination of
adjustable-rate mortgages, with an appropriate blend of
fixed-rate mortgage loans in its primary market area.

Comparison of Financial Condition at March 31, 1999 and December
----------------------------------------------------------------
31, 1998
--------

     The Company's assets increased by $359,962, or 0.4% to
$101,584,377 at March 31, 1999 from $101,224,415 at December 31,
1998.  The Company's emphasis on expanding the loans receivable
portfolio continued.  The loans receivable portfolio increased
by $1,998,987, or 2.7% to $76,544,899 at March 31, 1999 from
$74,545,912 at December 31, 1998.  The loans held for sale
portfolio increased by $1,503,299, or 59.8% to $4,018,450 at
March 31, 1999 from $2,515,151 at December 31, 1998. The
remainder of the Company's interest earning assets, primarily
invested for liquidity, were reduced due to increased loan
demand and a reduction in savings deposits.  The Company's stock
investment in Federal Home Loan Bank of Atlanta increased by
$13,200, or 2.0% to $685,500 at March 31, 1999 from $672,300 at
December 31, 1998, as a result of requirements imposed by the
Federal Home Loan Bank of Atlanta.  Federal Home Loan Bank of
Atlanta stock is currently paying an annualized dividend rate of
7.50%.

                             16
<PAGE>
<PAGE>
        CECIL BANCORP, INC. AND SUBSIDIARIES
Item 2:  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
        CONDITION AND RESULTS OF OPERATIONS, CONTINUED

     The Company's liabilities increased $189,427, or 0.2% to
$91,339,640 at March 31, 1999 from $91,150,213 at December 31,
1998.  During the three months ended March 31, 1999, the
Company's savings deposits decreased due to repositioning of the

savings rates at both Cecil and Columbian Banks.  Savings
deposits decreased $720,224, or 0.8% to $86,954,578 at March 31,
1999 from $87,674,802 at December 31, 1998.  Advances from the
Federal Home Loan Bank of Atlanta increased by $750,000, or
42.9% to $2,500,000 at March 31, 1999 from $1,750,000 at
December 31, 1998.  Escrow payments received in advance for the
payment of taxes and insurance on loans receivable increased
$336,871, or 41.0% to $1,158,496 at March 31, 1999 from $821,625
at December 31, 1998.  Other liabilities decreased $177,220, or
35.8% from $672,738 at December 31, 1998 to $495,518 at March
31, 1999.

     The Company's stockholders' equity increased by $170,535,
or 1.7% to $10,244,737 at March 31, 1999 from $10,074,202 at
December 31, 1998.  The increase was primarily due to an
increase in additional paid in capital of $141,635, or 3.0% to
$4,877,105 at March 31, 1999 from $4,735,470 at December 31,
1998.  Retained earnings increased by $35,431 or 0.6% to
$5,663,898 at March 31, 1999 from $5,628,467 at December 31,
1998.  The Company paid its regular dividend of $.10 per share
for the quarter ended March 31, 1999.

Results of Operations
---------------------

Three Months Ended March 31, 1999
---------------------------------

Net income decreased $25,044 or 12.3% to $178,398 for the three
months ended March 31, 1999, from $203,442 for the same period
in 1998.  The annualized return on average assets and annualized
return on average equity were 0.71% and 7.0% respectively, for
the three months ended March 31, 1999.  This compares to an
annualized return on average assets of 0.84% and 8.44%
respectively for the same period in 1998.

Net interest income, the Company's primary source of income,
increased $57,283, or 6.9% to $890,044 for the three months
ended March 31, 1999, from $832,761 for the three months ended
March 31, 1998.  The weighted average yield on all interest
earning assets decreased from 8.14% for the three months ended
March 31, 1998, to 7.90% for the three months ended March 31,
1999.  The weighted average rate paid on interest bearing
liabilities decreased from 4.72% for the three months ended
March 31, 1998 to 4.33% for the three months ended March 31,
1999. The decrease was a result of a decrease in the average
rate paid on deposits along with a decrease in the average
balance outstanding.

Interest on loans receivable increased by $63,713, or 4.1% to
$1,633,336 for the three months ended March 31, 1999 from
$1,569,623 for the three months ended March 31, 1998.  The
increase is attributable to an increase in the average balance
outstanding.  The weighted average yield decreased from 8.54%
for the three months ended March 31, 1998 to 8.21% for the three
months ended March 31, 1999.  The average balance outstanding
increased $6,099,025, or 8.3% to $79,615,466 for the three
months ended March 31, 1999 from $73,516,441 for the three
months ended March 31, 1998.

Interest on mortgage backed securities decreased $19,546, or
29.7% to $46,289 for the three months ended March 31, 1999 from
$65,835 for the three months ended March 31, 1998.  The decrease
is a result of a slight decrease in the average balance
outstanding.

                             17
<PAGE>
<PAGE>
        CECIL BANCORP, INC. AND SUBSIDIARIES
Item 2:  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
        CONDITION AND RESULTS OF OPERATIONS, CONTINUED

Interest on investment securities decreased $33,782, or 25.3% to
$99,500 for the three months ended March 31, 1999 from 133,282
for the three months ended March 31, 1998.  The decrease is a
result of an decrease the average balance outstanding and
weighted average yield.  Interest on other interest earning
assets increased $7,946, or 10.5% to $83,863 for the three
months ended March 31, 1999 from $75,917 for the three months
ended March 31, 1998.  Other investments primarily are short
term liquidity accounts with variable rates.

Interest paid on savings deposits decreased $38,551, or 3.9% to
$942,321 for the three months ended March 31, 1999 from $980,872
for the three months ended March 31, 1998.  The decrease was the
result of a decrease in the weighted average yield on deposits.
The average balance outstanding increased $4,157,190, or 5.0% to
$86,734,900 for the three months ended March 31, 1999 from
$82,577,710 for the same period in 1998.  The weighted average
yield decreased from 4.74% for the three months ended March 31,
1998 to 4.34% for the three months ended March 31, 1999.
Interest expense paid on borrowings remained stable for the
period.

Provision for Loan Losses: Provisions for loan losses remained
-------------------------
stable for the period.

Noninterest income:  Noninterest income decreased $39,452, or
------------------
33.6% to $77,838 for the three months ended March 31, 1999 from
$117,290 for the three months ended March 31, 1998.  Loan
servicing fees decreased 14.2%, down $2,294 for the three months
ended March 31, 1999 over the same period in 1998.  This was a
result of the decrease in the average balance outstanding of the
servicing portfolio.  Gains on sale of loans decreased $12,885.
The decrease was attributable to no sales of fixed rate real
estate loans during the quarter.  Commission income decreased
$8,641, or 38.3% for the three months ended March 31, 1999 over
the same period in 1998.  The decrease was the result of rebate
adjustments to our credit insurance commissions.  Other fees
decreased $12,715.  Decreases were primarily attributable to the
increase in expenses to other real estate owned properties.

Noninterest Expense.  Noninterest expense increased $29,975, or
-------------------
4.8% to $653,269 for the three months ended March 31, 1999 from
$623,294 for the three months ended March 31, 1998.  The Company
experienced an increase in compensation and benefits of $1,943,
or 0.6% to $347,538 for the three months ended March 31, 1999
from $345,595 for the three months ended March 31, 1998.  The
increase can be attributable to annual salary increases.
Equipment and data processing expenses increased $14,484, or
23.0% to $77,474 for the three months ending March 31, 1999 from
$62,990 for the three months ending March 31, 1998 as the result
of the Company's year 2000 compliance plan.  Other expenses
increased $10,536, or 6.6% to $169,027 for the three months
ending March 31, 1999 from $158,491 for the three months ending
March 31, 1998.  The increase is attributable to increases in
loan expenses, accounting and audit expenses, conventions and
meeting expenses, other operating expenses, and an unrealized
loss on mortgage servicing rights.

Income Taxes.  Income tax expense for the three months ended
------------
March 31, 1999 and March 31, 1998 was $113,715 and $100,815
respectively, which equates to effective rates of 39.0% and
33.1%, respectively.

                              18
<PAGE>
<PAGE>
        CECIL BANCORP, INC. AND SUBSIDIARIES

   Item 2:  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
        CONDITION AND RESULTS OF OPERATIONS, CONTINUED


Nonperforming Assets and Problem Loans
--------------------------------------

     Management reviews and identifies all loans and investments
that require designation as nonperforming assets.  These assets
include: (I) loans accounted for on a nonaccrual basis,
consisting of all loans 90 or more days past due; (ii) troubled
debt restructuring; and (iii) assets acquired in settlement of
loans.  The following table sets forth certain information with
respect to nonperforming assets at March 31, 1999:
<TABLE>
<CAPTION>

                                           1999         1998
                                         --------     --------
<S>                                       <C>         <C>
Nonperforming loans:

Residential mortgage                      $437,915    $  371,552
Consumer and other                         102,347        39,396

Assets acquired in settlement of loans:
Real estate held for development and sale
Real estate held for investment and sale
Repossessed assets                         187,742       691,638
                                          --------    ----------
Total Nonperforming Assets                $728,004    $1,102,586
                                          ========    ==========

</TABLE>
     Residential mortgages classified consisted of 16 loans with
balances ranging from $6,000 to $112,000.  Classified consumer
loans consisted of 8 loans with balances ranging from $200 to
$69,000 as of March 31, 1999.

     The provision for losses on loans is determined based on
management's review of the loan portfolio and analysis of
borrower's ability to repay, past collection experience, and
risk characteristics.


                              19
<PAGE>
<PAGE>

        CECIL BANCORP, INC. AND SUBSIDIARIES

     Item 2:  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
           CONDITION AND RESULTS OF OPERATIONS, CONTINUED


CAPITAL ADEQUACY

The Company  Capital adequacy refers to the level of capital
-----------
required to sustain asset growth and to absorb losses.  There
are currently no regulatory capital guidelines or requirements
for the Company.

The Banks' The Office of Thrift Supervision ("OTS"), which is
----------
the banks' principle regulator, has established requirements for
tangible, core and risk based measures of capital.  As a result,
the three capital measures mentioned above were as follows at
March 31, 1999:
<TABLE>
<CAPTION>
CECIL FEDERAL SAVINGS BANK

                             Tangible     Core     Risk Based
----------------------------------------------------------------
<S>                           <C>         <C>        <C>
Available capital             $8,065      $8,065     $8,274
Required capital               1,082       2,886      3,616
                              ------      ------     ------
Excess                        $6,983      $5,179     $4,658
                              ======      ======     ======


Available capital              11.18%      11.18%     18.30%
Required capital                1.50%       4.00%      8.00%
                              ------      ------     ------
Excess                          9.68%       7.18%     10.30%
                              ======      ======     ======
<CAPTION>
COLUMBIAN BANK, F.S.B.

                             Tangible     Core     Risk Based
----------------------------------------------------------------
<S>                           <C>         <C>        <C>
Available capital             $2,147      $2,147     $2,250
Required capital                 441       1,175      1,042
                              ------      ------     ------
Excess                        $1,706      $  972     $1,208
                              ======      ======     ======


Available capital               7.31%       7.31%    17.27%
Required capital                1.50%       4.00%     8.00%
                              ------      ------     ------
Excess                          5.81%       3.31%     9.27%
                              ======      ======     ======
</TABLE>

                              20
<PAGE>
<PAGE>
        CECIL BANCORP, INC. AND SUBSIDIARIES

Item 2: MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
         CONDITION AND RESULTS OF OPERATIONS


     The Federal Deposit Improvement Act of 1991 ("FDICIA")
established five capital categories which are used to determine
the rate of deposit insurance premiums paid by insured
institutions, thus introducing the concept of risk adjusted
premiums.  This act has the effect of requiring weaker banks to
pay higher insurance premiums while allowing healthier , well
capitalized banks to pay lower premiums.  The following table
summarizes the five capital categories and the minimum capital
requirements for each of the three capital requirements:
<TABLE>
<CAPTION>
                                Tangible     Core     Risk Based
----------------------------------------------------------------
<S>                               <C>         <C>        <C>
Well capitalized                  5+%         6+%        10+%
Adequately capitalized          4%-4.99%    4%-5.99%    8%-9.99%
Undercapitalized                3%-3.99%    3%-3.99%    6%-7.99%
Significantly undercapitalized  2%-2.99%    2%-2.99%    0%-5.99%
Critically undercapitalized     0%-1.99%      -           -
________________________________________________________________
</TABLE>

     On March 31, 1999, the Banks' capital levels were
sufficient to qualify it as a well capitalized institution, the
most favorable category, allowing the Banks' to pay lower
deposit insurance premiums.


                              21
<PAGE>
<PAGE>
        CECIL BANCORP, INC. AND SUBSIDIARIES
                                                            PAGE
                                                            ----
PART II.  Other Information:


 Item 6.  Exhibits and Reports on Form 8-K -
          No reports on Form 8-K were filed during the
          three months ended March 31, 1999

          Exhibit 27 - Financial Data Schedule



                              22
<PAGE>
<PAGE>
               CECIL BANCORP INC. AND SUBSIDIARIES

                           SIGNATURES


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

                              CECIL BANCORP, INC.



Date: March 29, 2000           By: /s/  Mary Beyer Halsey
                                  ----------------------------
                                  Mary Beyer Halsey
                                  President
                                  Chief Executive Officer

                              23