THISTLE GROUP HOLDINGS CO
S-1/A, 1998-05-08
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: EQUITY SECURITIES TRUST SERIES 18, 497, 1998-05-08
Next: BALANCE BAR CO, S-1/A, 1998-05-08




   
       As filed with the Securities and Exchange Commission on ^May 8, 1998
                           Registration No. 333-48749

- --------------------------------------------------------------------------------
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

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

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

                           THISTLE GROUP HOLDINGS, CO.
                           ---------------------------
               (Exact name of registrant as specified in charter)

  Pennsylvania                             6035                ^  23-2960768
- ----------------------------          ---------------        -------------------
(State or other jurisdiction         (Primary SIC No.)        (I.R.S. Employer
of incorporation or                                          Identification No.)
organization)
    
               6060 Ridge Avenue, Philadelphia, Pennsylvania 19128
                                 (215) 483-2800
                            --------------------------
              (Address, including zip code, and telephone number,
              including area code, of principal executive offices)

                             Mr. John F. McGill, Jr.
                      President and Chief Executive Officer
                           Thistle Group Holdings, Co.
               6060 Ridge Avenue, Philadelphia, Pennsylvania 19128
                                 (215) 483-2800
                            --------------------------
            (Name, address and telephone number of agent for service)
   
                  Please send copies of all communications to:
                          ^  Gregory A. Gehlmann, Esq.
                                 Ruel Pile, Esq.
                      MALIZIA, SPIDI, SLOANE & FISCH, P.C.
           1301 K Street, N.W., Suite 700 East, Washington, D.C. 20005
    
       APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC: As
    soon as practicable after this registration statement becomes effective.

      If any of the securities  being  registered on this Form are to be offered
on a delayed or continuous  basis  pursuant to Rule 415 under the Securities Act
of 1933, as amended (the "Securities Act"), check the following box [X]

      If this Form is filed to register  additional  securities  for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list  the  Securities  Act  registration  statement  number  of the  earlier
effective registration statement for the same offering. [ ]

      If this Form is a  post-effective  amendment filed pursuant to Rule 462(c)
under the  Securities  Act,  check the following box and list the Securities Act
registration  statement number of the earlier effective  registration  statement
for the same offering. [ ]

      If this Form is a  post-effective  amendment filed pursuant to Rule 462(d)
under the  Securities  Act,  check the following box and list the Securities Act
registration number of the earlier effective registration statement for the same
offering. [ ]

      If the delivery of the  prospectus is expected to be made pursuant to Rule
434, please check the following box.[ ]

      The registrant hereby amends this  registration  statement on such date or
dates as may be necessary to delay its effective date until the registrant shall
file a further  amendment  which  specifically  states  that  this  registration
statement shall  thereafter  become effective in accordance with Section 8(a) of
the Securities Act or until the registration statement shall become effective on
such  date  as the  Commission,  acting  pursuant  to  said  Section  8(a),  may
determine.


<PAGE>
PROSPECTUS                 THISTLE GROUP HOLDINGS, CO.
     (Proposed Holding Company for Roxborough-Manayunk Federal Savings Bank)
                        11,902,500 Shares of Common Stock

   
         Thistle  Group   Holdings,   Co.  (the   "Company"),   a   Pennsylvania
corporation,  is offering up to  10,350,000  shares  (which may be  increased to
11,902,500  shares under certain  circumstances  described  below) of its common
stock, par value $.10 per share (the "Common  Stock"),  in connection with ^ the
conversion of FJF Financial,  M.H.C.  (the "Mutual  Holding  Company") ^, from a
federally  chartered mutual holding company to a Pennsylvania  stock corporation
pursuant to a Plan of Conversion and  Reorganization and related Plans of Merger
(collectively,  the "Plan" or "Plan of  Conversion").  As of March 31, 1998, the
Mutual  Holding  Company had no material  assets other than 87.29% of the common
stock ("Mid-Tier  Common Stock") of Thistle Group Holdings,  Inc. (the "Mid-Tier
Holding   Company")   ^,  a   Pennsylvania   corporation   which  owns  100%  of
Roxborough-Manayunk Federal Savings Bank (the "Bank") ^, a federal stock savings
bank. The remaining  12.71% of the Mid-Tier  Common Stock (the "Public  Mid-Tier
Shares") were publicly  owned by  stockholders,  including the Banks  employees,
directors, and stock benefit plans (together, the "Public Stockholders").  After
the  Conversion  and  Reorganization,  the Mutual  Holding  Company and Mid-Tier
Holding  Company  will  cease  to  exist,  and  the  Company  will  be the  sole
stockholder of the Bank.

                      FOR INFORMATION ON HOW TO SUBSCRIBE,
                    CALL THE STOCK CENTER ^ AT 215-^ 483-4212

      FOR A DISCUSSION OF CERTAIN FACTORS THAT SHOULD BE CONSIDERED BY EACH
        PROSPECTIVE INVESTOR, SEE "RISK FACTORS" BEGINNING ON PAGE ^ 1.
    
  THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
   EXCHANGE COMMISSION, THE OFFICE OF THRIFT SUPERVISION, OR ANY OTHER FEDERAL
    AGENCY OR STATE SECURITIES COMMISSION, NOR HAS SUCH COMMISSION, OFFICE OR
         OTHER AGENCY OR ANY STATE SECURITIES COMMISSION PASSED UPON THE
         ACCURACY OR ADEQUACY OF THIS PROSPECTUS, ANY REPRESENTATION TO
                       THE CONTRARY IS A CRIMINAL OFFENSE.
<TABLE>
<CAPTION>
=============================================================================================================================
                                                                                  Estimated
                                                                                Underwriting
                                                                               Commissions and             Estimated
                                                                               Other Fees and              Net Cash
                                               Subscription Price(1)             Expenses(2)              Proceeds(3)
- -----------------------------------------------------------------------------------------------------------------------------
<S>                                                   <C>                        <C>                     <C>         
Minimum Per Share...........................             $10.00                     $.17                     $9.83
- -----------------------------------------------------------------------------------------------------------------------------
Midpoint Per Share..........................             $10.00                     $.16                     $9.84
- -----------------------------------------------------------------------------------------------------------------------------
Maximum Per Share...........................             $10.00                     $.15                     $9.85
- -----------------------------------------------------------------------------------------------------------------------------
Maximum Per Share, as adjusted(4)...........             $10.00                     $.15                     $9.85
- -----------------------------------------------------------------------------------------------------------------------------
Minimum Total...............................          $66,779,270                $1,163,000               $65,616,270
- -----------------------------------------------------------------------------------------------------------------------------
Midpoint Total..............................          $78,563,700                $1,299,000               $77,264,700
- -----------------------------------------------------------------------------------------------------------------------------
 Maximum Total..............................          $90,348,340                $1,435,000               $88,913,340
- -----------------------------------------------------------------------------------------------------------------------------
Maximum Total, as adjusted(4)...............          $103,900,480               $1,590,000              $102,310,480
=============================================================================================================================
</TABLE>
   
                                         SANDLER O'NEILL & PARTNERS, L.P.
    
<PAGE>



   
(1)      Based  on (i)  the  independent  appraisal  prepared  by  FinPro,  Inc.
         ("FinPro")  dated March ^ 25, 1998, which states that the estimated pro
         forma market  value of the Common  Stock  ranged from $76.5  million to
         $103.5 million  (subject to adjustment to $119.0 million,  and (ii) the
         Adjusted Majority Ownership Percentage (as defined herein), pursuant to
         which  87.29% of the to-be  outstanding  shares of Common Stock will be
         offered as Conversion  Stock in the Offering.  See "THE  CONVERSION AND
         REORGANIZATION  -- Shares  Exchange  Ratio," and  "--Stock  Pricing and
         Number of Shares to be Issued."
^(2)     Consists of the estimated costs of the Conversion,  including estimated
         fixed  expenses  of  $395,000  and  market  fees to be paid to  Sandler
         O'Neill & Partners, L.P. Actual expenses may vary from these estimates.
         See "PRO FORMA  DATA" for the  assumptions  used in  arriving  at these
         estimates.
    
(3)      Includes  proceeds  from  the sale of  shares  of  Common  Stock in the
         Offering to the Bank's  employee  stock  ownership  plan and trust (the
         "ESOP").  The ESOP  intends to purchase  8.0% of the shares sold in the
         Offering.  Funds to purchase  such shares will be loaned to the ESOP by
         the  Company.   See  "THE   CONVERSION  AND   REORGANIZATION--Plan   of
         Distribution   and  Selling   Commissions"   and   "MANAGEMENT  OF  THE
         BANK--Benefit Plans."
(4)      As adjusted to give  effect to the sale of up to an  additional  15% of
         the shares that may be offered without a resolicitation  of subscribers
         or any right of cancellation.  See "THE  CONVERSION--Stock  Pricing and
         Number of Shares to be Issued."

   
         ^ Of the shares of Common  Stock  offered  hereby,  (i) up to 9,034,834
shares ^(subject to adjustment to up to 10,390,048  shares) of Common Stock (the
"Conversion  Stock") ^ are being offered for a subscription  price of $10.00 per
share (the  "Subscription  Price") in a subscription  and community  offering as
described below, and (ii) up to 1,315,166 shares (subject to adjustment to up to
1,512,452  shares) of Common  Stock (the  "Exchange  Shares")  will be issued to
Public Stockholders pursuant to an Agreement of Merger,  whereby Public Mid-Tier
Shares shall  automatically,  without further action by the holder  thereof,  be
converted  into and become a right to receive shares of Common Stock (the "Share
Exchange").  See "THE CONVERSION AND  REORGANIZATION -- The Exchange Ratio." The
simultaneous  conversion of the Mutual Holding Company to stock form pursuant to
the Plan of Conversion,  the exchange of all of the Public  Mid-Tier  Shares for
Common Stock, and the offer and sale of Conversion Stock pursuant to the Plan of
Conversion  are herein  referred  to  collectively  as the "The  Conversion  and
Reorganization."

         Non-transferable rights to subscribe for Common Stock in a subscription
offering (the "Subscription  Offering") have been granted, in order of priority,
to the  following:  (i)  depositors of the Bank with account  balances of $50 or
more as of December 31, 1996 (the  "Eligibility  Record  Date," and such account
holders  "Eligible Account  Holders");  (ii) the Bank's employee stock ownership
plan and related  trust (the "ESOP") in an amount up to 8% of the shares sold in
the Offering; (iii) depositors with aggregate account balances of $50 or more as
of March 31,  1998 (the  "Supplemental  Eligibility  Record  Date")  who are not
Eligible Account Holders  ("Supplemental  Eligible Account  Holders");  and (iv)
depositors of the Bank as of May 5, 1998 (the "Voting  Record Date") who are not
Eligible  Account  Holders or  Supplemental  Eligible  Account  Holders  ("Other
Members").  Subscription  rights  are  nontransferable;   persons  found  to  be
transferring  subscription  rights  will be  subject to the  forfeiture  of such
rights and possible further  sanctions and penalties imposed by the OTS. Subject
to the prior rights of holders of subscription rights, the Company is offering ^
the shares of Common Stock not subscribed for in the  Subscription  Offering for
sale in a concurrent  community  offering (the "Community  Offering") to certain
members  of the  general  public  ^ with  preference  given to  Public  Mid-Tier
Stockholders and then to natural persons residing in the Pennsylvania ^ Counties
of Philadelphia and Delaware ^(the "Local Community"). ^ The Company retains the
right,  in its  discretion,  to  accept or  reject  any  order in the  Community
Offering.  The  Subscription  Offering  and  Community  Offering are referred to
collectively as the "Offerings^." Unless otherwise  specifically  provided,  the
term "Offerings" does not include the shares of Common Stock that will be issued
in the Share Exchange.
    

<PAGE>



   
         The minimum number of shares that may be purchased is 25 shares. Except
for the ESOP, no Eligible Account Holder,  Supplemental  Eligible Account Holder
or Other Member may in their  capacities  as such  purchase in the  Subscription
Offering  more  than  30,000  Subscription  Shares;  no  person,  together  with
associates  of and persons  acting in concert with such person,  may purchase in
the Offerings more than 30,000 Subscription  Shares; and no person together with
associates of and persons acting in concert with such person may purchase in the
aggregate  more than the number of  Subscription  Shares that when combined with
Exchange  Shares received by such person together with associates of and persons
acting in  concert  with such  person  exceeds  90,400  shares of Common  Stock,
provided,  however,  that the maximum  purchase  limitation  may be increased or
decreased  at the  sole  discretion  of the  Company  and  the  Bank.  See  "THE
CONVERSION AND REORGANIZATION^--The  Offerings" and "--Limitations on Conversion
Stock Purchases and Ownership."

         The  Subscription  Offering and Community  Offering will terminate at ^
12:00 noon local time, on ______________,  1998 (the "Expiration  Date")^ unless
either or both are extended by the ^ Bank and the Company,  with the approval of
the OTS, if  necessary.  The ^ Bank and the Company may  determine to extend the
Community  Offering  for any  reason,  whether  or not  subscriptions  have been
received for shares at the minimum,  midpoint, or maximum of the Offering Range,
and are not  required  to give  subscribers  notice of any such  extension.  The
Community  Offering  must be completed  within 45 days after the ^ expiration of
the  Subscription  Offering^  unless extended by the ^ Bank and the Company with
the approval of the OTS, if necessary.  ^ Orders submitted are irrevocable until
the completion ^ or termination of the Conversion; provided that all subscribers
will have their funds  returned  promptly,  with  interest,  and all  withdrawal
authorizations  will be canceled if the Conversion is not completed  within ^ 45
days after the expiration of the Subscription  Offering,  unless such period has
been extended with the consent of the OTS, if necessary^. See THE CONVERSION AND
REORGANIZATION^--The   Offerings--Procedure   for   Purchasing   Shares  in  the
Offerings."

         ^ The  Mid-Tier  Common  Stock is ^ not  currently  quoted on any stock
exchange.  After the Conversion and  Reorganization,  shares of the Common Stock
will trade on the Nasdaq National Market under the symbol ^("THTL"). See "MARKET
FOR COMMON STOCK."

         This Prospectus contains  forward-looking  statements which reflect the
Primary Parties' views regarding future events and financial performance. Actual
results  could differ  materially  from those  projected in the  forward-looking
statements as a result of risks and uncertainties including, but not limited to,
those found in the "RISK FACTORS"  section.  The words "believe,"  "expect," and
"anticipate"  and  similar  expressions  identify  forward-looking   statements.
Readers  are  cautioned  not to place undue  reliance  on these  forward-looking
statements which speak only as of their dates. The Primary Parties  undertake no
obligation to publicly update or revise any forward-looking statements,  whether
as a result of new information, future events or otherwise unless such update is
deemed material to the Public  Stockholders.  The Risk Factors discussion begins
on page ^ 1 of the Prospectus.
    




<PAGE>



                                     SUMMARY

         This  summary  is  qualified  in  its  entirety  by the  more  detailed
information  regarding the Company,  the Mid-Tier Holding Company, the Bank, and
the Mutual Holding  Company,  and the Consolidated  Financial  Statements of the
Mid-Tier  Holding  Company and the Notes  thereto,  appearing  elsewhere in this
Prospectus.

The Company

   
         Thistle  Group   Holdings,   Co.  is  a  newly   created   Pennsylvania
corporation,  organized in ^ March of 1998. It was organized at the direction of
the Board of  Directors  of the Bank to acquire  and hold all of the Bank Common
Stock and to facilitate the Conversion and  Reorganization.  The Company has not
engaged in any significant  business to date. The Company has applied to the OTS
for  authority to acquire 100% of the Bank Common Stock and become a savings and
loan holding  company.  That application has been approved by the OTS subject to
certain conditions. After the Conversion and Reorganization, the Company will be
100% publicly owned and serve as a holding company of the Bank. The Common Stock
will be registered with the Securities and Exchange Commission (the "SEC") under
Section  12(g) of the  Securities  and  Exchange  Act of 1934,  as amended  (the
"Exchange Act").
    

The Mid-Tier Holding Company

         Thistle Group Holdings, Inc. is a Pennsylvania corporation organized in
May of 1997. It is currently the mid-tier holding company (the "Mid-Tier Holding
Company") for the Bank. At present,  87.29% of the Mid-Tier Common Stock is held
by the Mutual Holding Company.  The other 12.71% of the Mid-Tier Common Stock is
held by the Public  Stockholders.  The  Mid-Tier  Holding  Company  has no other
material  business or  activities  other than  acting as the holding  company of
Roxborough- Manayunk Federal Savings Bank and holding certain equity securities.
Pursuant to the  Conversion and  Reorganization,  the Mid-Tier  Holding  Company
will, after a series of transactions,  merge with the Bank, with the Bank as the
survivor,  and  the  Mid-Tier  Holding  Company  will  cease  to  exist  and its
successor,  the Company,  will be 100% publicly owned. The Company will own 100%
of the Bank.

         As of  December  31,  1997,  the  Mid-Tier  Holding  Company had $276.7
million of total assets,  $248.2 million of total liabilities  (including $230.6
million of deposits) and $28.5 million of stockholders' equity.

Roxborough-Manayunk Federal Savings Bank

   
         Roxborough-Manayunk Federal Savings Bank is a federally chartered stock
savings bank that was  organized on December  31, 1992,  as a subsidiary  of the
Mutual  Holding  Company.  In  connection  with the  organization  of the Mutual
Holding Company (the "MHC Reorganization"),  Roxborough-Manayunk Federal Savings
& Loan Association  transferred  substantially all of its assets and liabilities
to the Bank in exchange for  1,415,000  shares of common stock (the "Bank Common
Stock") and converted its charter to that of a federal  mutual  holding  company
known as FJF Financial, M.H.C. As part of the MHC Reorganization,  the Bank sold
an  additional  200,000  shares of Bank Common  Stock to certain  members of the
general  public  (including  the  ESOP and the  Management  Stock  Bonus  Plan).
Furthermore,  6,000  shares were  subsequently  issued  pursuant to a restricted
stock plan and there are a total of 40,000 options to purchase  shares of common
stock granted pursuant to the Bank's stock option plans.
    


                                       (i)

<PAGE>



         On December 31,  1997,  pursuant to a  reorganization,  all Bank Common
Stock was  exchanged on a  one-for-one  basis for Mid-Tier  Common  Stock.  This
resulted in the Bank becoming the 100% owned  subsidiary of the Mid-Tier Holding
Company.

         Upon  completion of the  Conversion and  Reorganization,  the Bank will
change its name to Roxborough-Manayunk Bank.

FJF Financial, M.H.C.

         FJF Financial,  M.H.C. is a federally  chartered mutual holding company
chartered on December 31, 1992, in connection with the MHC  Reorganization.  The
Mutual Holding  Company's  primary asset is 1,415,000  shares of Mid-Tier Common
Stock,   which  represents  87.29%  of  the  shares  of  Mid-Tier  Common  Stock
outstanding   as  of  December  31,  1997.  As  part  of  the   Conversion   and
Reorganization,  the Mutual  Holding  Company will convert from mutual form to a
federal interim stock savings  institution  and, after a series of transactions,
merge  into the Bank  with  the Bank  being  the  surviving  entity.  A  special
liquidation account for the benefit of Eligible Account Holders and Supplemental
Eligible  Account  Holders of the Bank will also be established by the Bank. The
Bank will then be acquired by the Company and become a wholly  owned  subsidiary
of the Company.  See "THE CONVERSION AND  REORGANIZATION -- Liquidation  Rights"
and " -- Effect on Liquidation Rights."

Purposes of the Conversion and Reorganization

         In their  decision to pursue the  Conversion  and  Reorganization,  the
Primary Parties considered various regulatory  uncertainties associated with the
mutual holding company structure including the ability to waive dividends in the
future as well as the general  uncertainty  regarding a possible  elimination of
the federal savings  association charter including the potential loss of unitary
thrift  holding   company  powers.   See  "RISK  FACTORS  --  Proposed   Federal
Legislation." In addition, the Primary Parties considered the various advantages
of a fully converted stock holding company form of organization  including:  (1)
the larger  capital base of a fully  converted  stock holding  company;  (2) the
enhancement  of the  Mid-Tier  Holding  Company's  future  access to the capital
markets; (3) the increase in the number of outstanding shares of publicly traded
stock (which will  increase  the  liquidity  of the Common  Stock);  (4) a stock
holding  company's  ability to  repurchase  shares of its common  stock  without
increasing  the Mutual  Holding  Company's  percentage  interest in the Mid-Tier
Holding Company;  and (5) recent  consolidations in the Pennsylvania  market and
the greater ability to acquire other financial institutions or branches of other
financial  institutions.  For  additional  information  see "THE  CONVERSION AND
REORGANIZATION -- Purposes of the Conversion and Reorganization." Description of
the Conversion and Reorganization

   
         On February  18, 1998,  the Board of Directors of the Mid-Tier  Holding
Company,  the Bank and the Mutual  Holding  Company  adopted  the Plan which has
subsequently  been amended and adopted by the  Company.  Pursuant to the Plan, ^
the Mid-Tier Holding Company ^, through a series of transactions,  will cease to
exist and the ^ Bank will be acquired by a newly created Pennsylvania  chartered
holding company (i.e., the Company), and become a wholly owned subsidiary of the
Company.  The  outstanding  Public  Mid-Tier  Shares,  which amounted to 206,000
shares or 12.71% of the outstanding  Mid-Tier Common Stock at December 31, 1997,
will,  subject to any dissenters'  rights, be converted into the Exchange Shares
pursuant to the Exchange Ratio,  which will result in the holders of such shares
owning  in  the  aggregate  approximately  12.71%  of  the  Common  Stock  to be
outstanding upon the completion of
    

                                      (ii)

<PAGE>



   
the Conversion and  Reorganization.  ^ The remaining  shares,  or  approximately
87.29% of the  Common  Stock to  outstanding  following  the  completion  of the
Conversion and  Reorganization  shall be sold in the  Offerings.  For a detailed
discussion  of the  Conversion  and  Reorganization,  see  "THE  CONVERSION  AND
REORGANIZATION^."
    

         The following diagrams outline (i) the current  organization  structure
of the Mutual Holding Company,  the Mid-Tier  Holding Company,  and the Bank and
(ii) the  organizational  structure  of the Company and the Bank  following  the
Conversion and Reorganization.

Current organizational structure:

- -------------------------------                   ------------------------------
|                             |                   |                            |
| Mutual Holding Company      |                   |    Minority Stockholders   |
|                             |                   |                            |
- -------------------------------                   ------------------------------
                     |                                            |
                     |  87.29%                     12.71%         |
                     |                                            |
                     |--------------------------------------------|
                     |              Mid-Tier                      |
                     |           Holding Company                  |
                     ----------------------------------------------
                                     |
                                     |  100%
                                     |
                     ----------------------------------------------
                     |                                            |
                     |                Bank                        |
                     |                                            |
                     ----------------------------------------------




Organizational structure following the Conversion and Reorganization:

                     -----------------------------------------------
                     |              Public Stockholders            |
                     -----------------------------------------------
                                            |   100%
                     -----------------------------------------------
                     |                  Company                    |  
                     -----------------------------------------------
                                            |   100%
                     -----------------------------------------------
                     |                    Bank                     |
                     -----------------------------------------------

   
^ Conditions to the Conversion and Reorganization ^
    

         Pursuant  to  OTS  regulations,  consummation  of  the  Conversion  and
Reorganization  is conditioned upon the approval of the Plan by the OTS, as well
as (1) the approval of the holders of at least a majority of the total number of
votes  eligible to be cast by the members of the Mutual  Holding  Company (which
consist of qualifying  depositors  and borrowers of the Bank)  ("Members") as of
the close of business on

                                      (iii)

<PAGE>



   
__________  ____,  1998 (the  "Voting  Record  Date"),  at a special  meeting of
Members  called  for the  purpose  of  submitting  the  Plan for  approval  (the
"Members' Meeting"),  and (2) the approval of the holders of at least two-thirds
of the  shares of the  outstanding  Mid-Tier  Common  Stock  held by the  Mutual
Holding Company and the Public Stockholders (collectively,  the "Stockholders"),
as of the Voting Record Date, at a special  meeting of  stockholders  called for
the purpose of considering the Plan (the "Stockholders'  Meeting"). In addition,
the Primary  Parties have  conditioned  the  consummation  of the Conversion and
Reorganization  on the  approval of the Plan by at least a majority of the votes
cast, in person or by proxy,  by the Public  Stockholders  at the  Stockholders'
Meeting.  Because a  significant  portion of such  shares are held by  executive
officers  or  directors  of the  Mid-Tier  Holding  Company,  the Plan should be
approved at the Stockholders' Meeting. The Conversion and Reorganization is also
contingent  on obtaining  various  approvals  from the OTS.  The Mutual  Holding
Company  intends to vote its shares of Mid-Tier  Common Stock,  which amounts to
87.29%  of the  outstanding  shares,  in favor of the Plan at the  Stockholders'
Meeting. In addition,  as of December 31, 1997, directors and executive officers
of the Bank as a group (ten persons) beneficially owned 96,500 shares (excluding
options to purchase 40,000 shares) or 46.84% of the outstanding  Mid-Tier Common
Stock held by persons other than the Mutual  Holding  Company,  which shares can
also be expected to be voted in favor of the Plan at the Stockholders' Meeting.
    

The Offerings

         Pursuant  to the  Plan  and  in  connection  with  the  Conversion  and
Reorganization,  the  Company is  offering up to  9,034,834  shares  (subject to
adjustment of up to 10,390,048  shares) of  Conversion  Stock in the  Offerings.
Conversion  Stock is first  being  offered in the  Subscription  Offering,  with
nontransferable  subscription  rights being granted,  in the following  order of
priority: (i) First Priority, to depositors of the Bank with account balances of
$50.00 or more as of the close of  business  on December  31,  1996,  ("Eligible
Account Holders");  (ii) Second Priority,  to the ESOP; (iii) Third Priority, to
depositors  of the Bank with account  balances of $50.00 or more as of the close
of business on March 31, 1998  ("Supplemental  Eligible Account  Holders");  and
(iv) Fourth Priority, depositors of the Bank as of the Voting Record Date (other
than Eligible  Account Holders and  Supplemental  Eligible  Account Holders) and
certain borrowers as of December 31, 1992 ("Members").  Subscription rights will
expire if not exercised by Noon,  Philadelphia  Time,  on __________  ____ 1998,
unless extended.

         Subject  to  the  prior  rights  of  holders  of  subscription  rights,
Conversion  Stock  not  subscribed  for in the  Subscription  Offering  is being
offered first to Public Stockholders and then in a Community Offering to certain
members of the general  public to whom a copy of this  Prospectus and order form
is delivered,  with preference  given to natural persons  residing in the Bank's
Local  Community.  The Primary  Parties  reserve the absolute right to reject or
accept any orders in the Community Offering,  in whole or in part, either at the
time of receipt of an order or as soon as  practicable  following the Expiration
Date. The closing of all shares sold in the Offerings will occur simultaneously,
and all shares of Conversion Stock will be sold at a uniform price of $10.00 per
share.

   
^Purchase Limitations
    

         The Plan sets forth various purchase  limitations  which are applicable
in the Offerings.  The minimum purchase is 25 shares.  With the exception of the
ESOP, the maximum number of shares of Conversion Stock which may be purchased by
any person (or persons through a single account) shall not exceed, when combined
with Exchange Shares,  $300,000 (or 30,000 shares).  Further,  the Plan provides
that,  except for the Tax Qualified  Employee Stock Benefit  Plans,  the maximum
number of shares of

                                      (iv)

<PAGE>



Conversion  Stock which may be purchased in all categories in the Conversion and
Reorganization  by any person (or persons  through a single  account),  together
with any  associate or group of persons  acting in concert,  when  combined with
Exchange Shares equals  $904,000 (or 90,400 shares).  Directors and officers may
not purchase in the aggregate, when combined with Exchange Shares, more than 29%
of the  total  number  of  shares of  Conversion  Stock  sold in the  Offerings,
including  any  shares  which may be issued in the event of an  increase  in the
maximum of the Offering Price Range to reflect changes in market,  financial, or
economic  conditions  after the  Commencement of the  Subscription  Offering and
prior  to the  completion  of the  Offerings.  Notwithstanding  anything  to the
contrary,  except as otherwise required by the OTS, Public Stockholders will not
have to sell Common  Stock or be limited in  receiving  Exchange  Shares even if
their ownership of Common Stock,  when converted  pursuant to the Exchange Ratio
(as defined herein), would exceed the above limitation.

Stock  Pricing  and  Number  of  Shares  to be  Issued  in  the  Conversion  and
Reorganization

         The Plan of Conversion and  Reorganization  requires that the aggregate
purchase  price of the  Conversion  Stock be based on the  appraisal  of the pro
forma  market  value  of  the  Mid-Tier  Holding  Company  and  the  Bank  on  a
consolidated basis, as determined on the basis of an independent valuation.  The
Primary Parties have retained FinPro to prepare such independent  valuation (the
"Independent  Valuation").  The Independent  Valuation was prepared based on the
assumption that the aggregate  amount of Conversion  Stock sold in the Offerings
would be equal to the estimated  pro forma market value of the Mid-Tier  Holding
Company and the Bank, on a consolidated  basis,  multiplied by the percentage of
the  outstanding  shares of  Mid-Tier  Common  Stock held by the Mutual  Holding
Company  as of the  date  of  the  appraisal,  subject  to  certain  adjustments
described in "THE  CONVERSION  AND  REORGANIZATION  -- The Exchange  Ratio." The
Independent  Valuation states that as of March 16, 1998, the estimated pro forma
market value of the Company  ranged from a minimum of $76.5 million to a maximum
of $103.5 million with a midpoint of $90.0  million.  Based on the percentage of
the  outstanding  shares of  Mid-Tier  Common  Stock held by the Mutual  Holding
Company as of the date of the appraisal,  and the adjustments  described herein,
the  estimated  pro  forma  market  value  of the  Mutual  Holding  Company  was
multiplied by 87.29% to determine  the dollar  amount of Conversion  Stock to be
offered in the  Offerings,  which  ranges from a minimum of  $66,779,270  (i.e.,
6,677,927  shares  of  Conversion  Stock)  to a maximum  of  $90,348,340  (i.e.,
9,034,834  shares of Conversion  Stock),  with a midpoint of $78,563,700  (i.e.,
785,637 shares of Conversion  Stock).  The range of the aggregate  dollar amount
and number of shares of Conversion Stock offered in the Offerings is referred to
herein as the "Offering Price Range."

         The full text of the Appraisal describes the procedures  followed,  the
assumptions made,  limitations on the review undertaken and matters  considered,
which included the lack of a trading market for Mid-Tier  Common Stock,  but was
not  dependent  thereon.  The  Appraisal  has been  filed as an  exhibit  to the
Registration  Statement and  Application for Conversion of which this Prospectus
is a  part,  and  is  available  in  the  manner  set  forth  under  "ADDITIONAL
INFORMATION."  The  Appraisal  is not  intended and should not be construed as a
recommendation of any kind as to the advisability of purchasing such stock.

         Depending   upon  market  or   financial   conditions   following   the
commencement  of the  Subscription  Offering,  the  total  number  of  shares of
Conversion  Stock to be sold in the  Offerings may be increased by up to 15%, to
10,390,048 shares, without a resolicitation of subscribers.  In the event market
or financial  conditions  change so as to cause the aggregate  purchase price of
the  shares  to  be  below  the  minimum  of  the  Offering  Price  Range  (i.e.
$66,779,270) or more than 15% above the maximum of such

                                       (v)

<PAGE>



range (i.e.  $103,900,480)  purchasers will be resolicited  (i.e.,  permitted to
continue their orders,  in which case they will need to affirmatively  reconfirm
their  subscriptions  prior to the expiration of the resolicitation  offering or
their  subscription  funds will be promptly refunded with interest at the Bank's
passbook  rate  of  interest,  or  be  permitted  to  modify  or  rescind  their
subscriptions).  Based upon current  market and financial  conditions and recent
practices and policies of the OTS, in the event the Company  receives orders for
Conversion  Stock in excess of  $90,348,340  (the maximum of the Offering  Price
Range) and up to  $103,900,480  (the  maximum of the Offering  Price  Range,  as
adjusted  by 15%) the  Company  may be  required  by the OTS to accept  all such
orders. No assurances, however, can be made that the Company will receive orders
for  Conversion  Stock in excess of the maximum of the  Offering  Price Range or
that, if such orders are received that all such orders will be accepted.

The Exchange Ratio

         OTS  regulations  and policy  provide that in a conversion  of a mutual
holding  company to stock  form,  stockholders  other  than the  mutual  holding
company will be entitled to exchange their shares of subsidiary savings bank (or
mid-tier holding company) common stock for common stock of the converted holding
company,  provided that the bank and the mutual holding  company  demonstrate to
the  satisfaction  of the OTS  that  the  basis  for the  exchange  is fair  and
reasonable.  The Boards of Directors of the Primary Parties have determined that
each Public Mid-Tier Share will on the effective date be automatically converted
into and  become  the right to receive a number of  Exchange  Shares  determined
pursuant an exchange ratio (the "Exchange  Ratio") which was  established as the
ratio that  ensures that after the  Conversion  and  Reorganization,  subject to
certain  adjustments  described in "THE  CONVERSION  AND  REORGANIZATION  -- The
Exchange Ratio," the percentage of the to-be outstanding  shares of Common Stock
issued to Public  Stockholders  in exchange  for their Public  Mid-Tier  Holding
Company shares will be approximately  equal to the percentage of the outstanding
shares of Mid-Tier Common Stock held by Public Stockholders immediately prior to
the Conversion  and  Reorganization,  with any  fractional  shares being paid in
cash.  The  total  number  of  shares  held by  Public  Stockholders  after  the
Conversion  and  Reorganization  would also be affected by any purchases by such
persons in the Offerings.

         Based on the Independent  Valuation,  the percentage of the outstanding
shares of Mid-Tier Common Stock held by Mutual Holding Company as of the date of
the Independent Valuation, and adjustments described herein, the following table
sets forth, based upon the minimum,  midpoint, maximum and 15% above the maximum
of the Estimated Valuation Range, the following:  (i) the total number of shares
of  Conversion  Stock and  Exchange  Shares to be issued in the  Conversion  and
Reorganization, (ii) the percentage of the total Common Stock represented by the
Conversion  Stock and the Exchange  Shares,  and (iii) the Exchange  Ratio.  The
table  assumes  there is no cash  paid in lieu of  issuing  fractional  Exchange
Shares.
<TABLE>
<CAPTION>
                                    Subscription Shares                  Exchange Shares                           
                                       to be Issued                       to be Issued             Total Shares
                                                                          ------------              of Common
                                                                                                    Stock to be         Exchange
                                      Amount           Percent          Amount          Percent     Outstanding          Ratio
                                      ------           -------          ------          -------     -----------          -----

<S>                                <C>                <C>            <C>                <C>           <C>               <C>   
Minimum...................           6,677,927          87.29%          972,073          12.71%         7,650,000        4.7188

Midpoint..................           7,856,370          87.29%        1,143,630          12.71%         9,000,000        5.5516

Maximum...................           9,034,834          87.29%        1,315,166          12.71%        10,350,000        6.3843

Adjusted maximum..........          10,390,048          87.29%        1,512,452          12.71%        11,902,500        7.3420

</TABLE>


                                      (vi)

<PAGE>




         Options to purchase  Public Mid-Tier Shares will also be converted into
and become options to purchase  Common Stock.  As of the date of this Prospectus
there were  outstanding  options to purchase  40,000  shares of Mid-Tier  Common
Stock at an average  exercise price of $10.75 per share. The number of shares of
Common Stock to be received  upon  exercise of such  options will be  determined
pursuant to the Exchange  Ratio.  The aggregate  exercise price,  duration,  and
vesting  schedule of such  options  will not be  affected.  If such  options are
exercised prior to the effective date of the Conversion and Reorganization, then
there  will be an  increase  in the number of shares of Common  Stock  issued to
Public  Stockholders  in the Share  Exchange,  and an increase  in the  Exchange
Ratio.  The  Mid-Tier  Holding  Company has no plans to grant  additional  stock
options prior to the Effective Date.

Delivery and Exchange of Certificates

         Upon  consummation  of the  Conversion and  Reorganization,  holders of
Public  Mid-Tier  Shares in  certificate  form  (other  than the Mutual  Holding
Company)  will  receive a  transmittal  letter with  instruction  on delivery of
certificates for exchange.  See "THE CONVERSION AND  REORGANIZATION  -- Delivery
and Exchange of  Certificates."  Upon surrender of such certificates to an agent
appointed by the Company (the "Exchange  Agent") the Public  Stockholder will be
entitled  to  receive  in  exchange  therefore  a  certificate  or  certificates
representing  the  number of full  shares of Common  Stock to which he or she is
entitled  based on the  Exchange  Ratio.  The  Exchange  Agent will provide each
stockholder of record a letter of transmittal with instructions for the exchange
of shares.  Holders of Mid-Tier  Common Stock  should not forward  shares to the
Bank or Exchange Agent until they have received  instructions  from the Exchange
Agent.

Comparison Of Stockholder Rights.

   
         Pursuant to the Plan, the Company will become the stock holding company
for the Bank. The Mid-Tier Holding Company will cease to exist.  Therefore,  the
Articles of Incorporation  and Bylaws of the Company and Pennsylvania  corporate
law will govern stockholder rights after the Conversion and Reorganization. Both
the Company and the Mid-Tier Holding Company are Pennsylvania corporations.  The
Articles  of  Incorporation  of the Company ^,  however,  vary from those of the
Mid-Tier  Holding  Company.  Differences  in the Articles of  Incorporation  are
related   primarily  to  ^   indemnification,   limitation   of  liability   and
anti-takeover   provisions.   See  "COMPARISON  OF  STOCKHOLDERS'  RIGHTS^"  and
"RESTRICTIONS ON ACQUISITIONS OF THE COMPANY."
    

Benefits of Conversion and Reorganization to Directors and Officers

         The  Company  does  not  intend  to  enter  into  any  new   employment
agreements.  John F. McGill,  Sr., Chairman of the Board,  John F. McGill,  Jr.,
President and Chief  Executive  Officer,  and Jerry  Naessens,  Chief  Financial
Officer,  all  have  three-year   employment   agreements  with  the  Bank.  See
"MANAGEMENT  OF THE BANK - --  Employment  Agreements."  The  Company  currently
intends to adopt  certain  stock  benefit plans for the benefit of directors and
employees  of the  Company  and the  Bank.  The  proposed  benefit  plans are as
follows: (i) a Stock Option Plan (the "Stock Option Plan"),  pursuant to which a
number of  authorized  but  unissued  shares of Common Stock equal to 10% of the
Conversion  Stock to be sold in the Offerings  (903,348 shares at the maximum of
the Offering Price Range) may be reserved for issuance pursuant to stock options
and stock appreciation rights to directors,  officers and employees;  and (ii) a
Management  Recognition  and Retention Plan (the  "Recognition  Plan" or "RSP"),
which may purchase a number of shares of Common Stock, with funds contributed by
the Company,  either from the Company or in the open market,  equal to an amount
which will equal 4.0% of the total

                                      (vii)

<PAGE>



   
Conversion stock issued in the Conversion and Reorganization  (361,393 shares at
the maximum of the Offering Price Range) for distribution to directors, officers
and  employees.  These options will be issued at no risk to the grantees and the
restricted shares will be issued at no cost to the recipients.  Recipients will,
however, be required to pay both federal and applicable state taxes on the value
of Common Stock received  pursuant to the Recognition  Plan. The Company has not
determined  when it will  implement  the Stock  Option Plan and the  Recognition
Plan.  ^ Assuming  the purchase by the  Recognition  Plan of 361,393  restricted
shares (4% at the maximum of the Offering Price Range) at $10.00 per share,  the
total  cost to the  Company  would be  $3,613,930,  amortized  over a  five-year
period.  Furthermore,  if they are  implemented  prior to one year following the
consummation of the Conversion and Reorganization,  the Company will submit such
plans to stockholders for approval at an annual or special meeting held at least
six months following the consummation of the Conversion and  Reorganization.  In
such event, OTS regulations  permit individual  members of management to receive
up to 25% of the  shares  reserved  pursuant  to any  stock  option  or  non-tax
qualified  stock benefit plan, and directors who are not employees to receive up
to 5% of such stock (or stock options)  reserved  individually  and up to 30% in
the  aggregate  under any such  plan.  See  "MANAGEMENT  OF THE BANK --  Benefit
Plans."

         In the event that the Recognition Plan purchases shares of Common Stock
in the open  market  with funds  contributed  by the  Company,  the cost of such
shares initially will be deducted from the stockholders'  equity of the Company,
but the  number of  outstanding  shares of Common  Stock will not  increase  and
stockholders  accordingly  will  not  experience  dilution  of  their  ownership
interest.  In the event that the  Recognition  Plan  purchases  shares of Common
Stock  from  the  Company  with  funds   contributed   by  the  Company,   total
stockholders'  equity  would  neither  increase  or  decrease,  but  under  such
circumstances   stockholders  would  experience   dilution  of  their  ownership
interests (by  approximately ^ 3.74% at the maximum of the Offering Price Range)
and per share stockholders'  equity and per share net earnings would decrease as
a result of an increase in the number of outstanding  shares of Common Stock. In
either  case,  the  Company  will  incur  operating  expense  and  increases  in
stockholders'  equity as the shares held by the Recognition Plan are granted and
issued in accordance  with the terms thereof.  For a presentation of the effects
of anticipated purchases of Common Stock by the Recognition Plan, see "PRO FORMA
DATA."
    

         In addition,  the ESOP intends to purchase up to 8.0% of the Conversion
Stock issued in the Conversion and Reorganization  (e.g., 722,788 shares or $7.2
million of Conversion  Stock at the maximum of the Offering  Price Range) with a
loan  from the  Company.  See "USE OF  PROCEEDS."  In the event  that  there are
insufficient   shares   available   to  fill  the   ESOP's   order   due  to  an
oversubscription  by  Eligible  Account  Holders,  the  offering  range  will be
increased above the maximum and the ESOP shall have a priority right to purchase
any shares  exceeding  the maximum of the  Offering  Valuation  Range,  up to an
aggregate of 8% of the Conversion Stock. See "MANAGEMENT OF THE BANK -- Employee
Stock  Ownership  Plan" and "RISK  FACTORS --  Possible  Dilutive  Effective  of
Issuance of Additional Shares."

         The  foregoing  plans  are in  addition  to a stock  option  plan and a
directors'  stock option plan; which were adopted by the Bank in 1992. After the
creation of the Mid-Tier  Holding Company as the Mid-Tier Holding Company of the
Bank,  these plans  remained as benefit plans of the Bank. The stock options and
restricted  stock awards made pursuant to these plans are currently for Mid-Tier
Common Stock.  These plans will continue in existence  after the  Conversion and
Reorganization  as plans of the Company.  See "MANAGEMENT OF THE BANK -- Benefit
Plans" and "THE CONVERSION AND  REORGANIZATION  -- Effects of the Conversion and
Reorganization," " -- Effect on Existing Option Plans."

                                     (viii)

<PAGE>




Use of Proceeds

         Net proceeds from the sale of the Conversion  Stock are estimated to be
between $65.6 million and $88.9 million,  depending on the number of shares sold
and the expenses of the Conversion and Reorganization. See "PRO FORMA DATA." The
Company  plans  to  contribute  to the  Bank  50% of the net  proceeds  from the
Offerings and retain the remainder of the net proceeds.  The Company  intends to
use a portion of the net proceeds  retained by it to make a loan directly to the
ESOP to enable the ESOP to purchase 8.0% of the Conversion Stock to be issued in
the  Conversion  and  Reorganization.  The amount of the loan is  expected to be
between $5.3 million and $7.2 million at the minimum and maximum of the Offering
Price Range, respectively. It is anticipated that the loan to the ESOP will have
a term of not less than 15 years and a fixed rate of  interest at the prime rate
as of the date of the loan. See  "MANAGEMENT OF THE BANK -- Benefit Plans" and "
- -- Employee Stock Ownership  Plan." The remaining net proceeds will initially be
lent by the Company to the Bank and be used by the Bank to invest  primarily  in
short-term  interest-bearing deposits and short and intermediate term marketable
securities.  The funds retained by the Company may be used to support the future
expansion of operations or diversification into other banking-related businesses
and for other  business or investment  purposes,  including the  acquisition  of
other  financial  institutions  and/or  branch  offices,  although  there are no
current  plans,  arrangements,   understandings  or  agreements  regarding  such
expansion,  diversification or acquisitions.  In addition, subject to applicable
limitations,  such funds also may be used in the future to repurchase  shares of
Common Stock,  although the Company  currently has no intention of effecting any
such transactions  following  consummation of the Conversion and Reorganization.
See "THE CONVERSION AND  REORGANIZATION -- Certain  Restrictions on Purchases or
Transfers of Shares after the Conversion and Reorganization."  Funds contributed
to the Bank from the Company  will be used for general  business  purposes.  The
proceeds will be used to support the Bank's  lending and  investment  activities
and thereby  enhance the Bank's  capabilities  to serve the  borrowing and other
financial  needs of the  communities it serves.  The Bank plans to initially use
the proceeds to invest  primarily in  short-term  interest-bearing  deposits and
short and intermediate term marketable securities. See "USE OF PROCEEDS."

Dividend Policy

         Since  the   completion  of  the  first  full  quarter  after  the  MHC
Reorganization  (i.e.  March 31,  1993),  until the  adoption  of the Plan,  the
Mid-Tier Holding Company or the Bank has paid a regular quarterly cash dividend.
For the fiscal  year ending  December  31,  1997,  that  dividend  was $0.20 per
quarter,  and $0.80 per year.  Following the  consummation of the Conversion and
Reorganization,  the Board of Directors of the Company will consider  whether to
pay cash dividends on the Common Stock. However, no assurance can be given as to
the  amount of a dividend  or that a  dividend  will be paid or if paid that the
dividend  will not be reduced  or  eliminated  in future  periods.  Pending  the
completion of the Conversion and  Reorganization,  the Mid-Tier  Holding Company
intends to continue paying its regular quarterly cash dividend.  For a period of
one year  following the completion of the  Conversion  and  Reorganization,  the
Company will not pay any  dividends  that would be treated for tax purposes as a
return of capital nor take any actions or propose such dividends.  See "DIVIDEND
POLICY."

Dissenters' Rights and Rights of Appraisal

   
         ^ In connection  with the  Conversion and  Reorganization,  pursuant to
Pennsylvania  Business  Corporation  Law, Public  Stockholders ^ have a right to
dissent and obtain fair value of their shares as
    

                                      (ix)

<PAGE>



   
determined  by a court by complying  with the terms of Subchapter D of the PBCL.
See "THE CONVERSION AND REORGANIZATION -- Dissenters' Rights."
    

Prospectus Delivery and Procedure for Purchasing Shares

         To ensure that each  purchaser  receives a prospectus at least 48 hours
prior to the Expiration  Date in accordance  with Rule 15c2-8 under the Exchange
Act, no prospectus will be mailed any later than five days prior to such date or
hand  delivered  any later than two days prior to such  date.  Execution  of the
order form will  confirm  receipt or delivery in  accordance  with Rule  15c2-8.
Order forms will be distributed only with a prospectus. The Primary Parties will
accept for processing  orders submitted on original order forms with an executed
certification.  In their discretion,  the Primary Parties may accept photocopies
or  facsimile  copies of order  forms or the form of  certification.  Payment by
cash,  check,  money  order,  bank draft or debit  authorization  to an existing
account at the bank must  accompany  the order form.  In their  discretion,  the
Primary   Parties  may  accept  wire   transfers.   See  "THE   CONVERSION   AND
REORGANIZATION."

   
         The Primary Parties have retained  Sandler as consultant and advisor in
connection with the Offerings and to assist in soliciting  subscriptions  in the
Offerings on a best efforts basis. See "THE CONVERSION AND REORGANIZATION -- The
Offerings" " -- Subscription Offering," "--Community
Offering," and " -- Marketing Arrangements."
    



                                       (x)

<PAGE>
                 SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA

         The  following  tables  set  forth  selected  consolidated   historical
financial  and  other  data  of the  Mid-Tier  Holding  Company  (including  its
subsidiaries)  for the periods and at the dates  indicated.  The  information is
derived in part from and  should be read in  conjunction  with the  Consolidated
Financial Statements and Notes thereto of the Mid-Tier Holding Company contained
elsewhere herein.
<TABLE>
<CAPTION>
                                                                                     At December 31,
                                                       --------------------------------------------------------------------------- 
                                                          1997            1996             1995            1994             1993
                                                       ---------        --------         --------        --------         -------- 
                                                                         (In Thousands, except per share data)
<S>                                                     <C>             <C>              <C>             <C>              <C>     
Total Amount of:
  Assets........................................        $276,650        $294,332         $288,199        $273,571         $277,304
  Loans receivable, net ........................          96,280          98,626          100,271          95,524           98,622
  Loans held for sale (1).......................           1,155           2,147            1,613           1,199                -
  Mortgage-backed securities:
    Available for sale (1)......................         111,486          93,410           98,315          98,476          108,532
  Investment securities:
    Held to maturity............................          34,529          46,464           44,024          49,325           29,137
    Available for sale (1)......................           3,698           2,631            1,566             755              750
  Deposits......................................         230,558         256,546          250,179         241,230          244,306
  FHLB advances.................................           7,884           7,884            7,884           7,884            7,884
  Stockholders' equity..........................          28,470          24,581           25,148          20,477           21,217

  Book value per share (2)......................           17.56           15.16            15.51           12.68            13.14

</TABLE>


<TABLE>
<CAPTION>
                                                                                    Year Ended December 31,
                                                         -----------------------------------------------------------------------
                                                           1997               1996            1995           1994         1993
                                                         -------             -------         -------       -------       -------
                                                                        (In Thousands, except per share data)
<S>                                                      <C>                 <C>             <C>           <C>           <C>    
Interest income.................................         $20,582             $20,264         $19,790       $18,096       $18,067
 Interest expense...............................          11,002              11,069          10,646         8,791         9,087
                                                          ------              ------          ------        ------        ------
  Net interest income...........................           9,580               9,195           9,144         9,305         8,980
Provision for loan losses.......................             120                 139             135            60            94
                                                         -------             -------         -------       -------       -------
  Net interest income after
   provision for loan losses....................           9,460               9,056           9,009         9,245         8,886
Non-interest income.............................           2,808                 583             544           475         1,230
 Non-interest expense...........................           6,824            9,890(3)           7,234         6,625         6,406
Income (loss) before income taxes and
  change in accounting method...................           5,444               (251)           2,319         3,095         3,710
Income tax expense..............................           2,090                 112             887         1,190         1,189
                                                          ------              ------          ------        ------        ------
 Income (loss) before change in accounting
  method........................................           3,354               (363)           1,432         1,905         2,521
                                                          ------             ------           ------        ------        ------
Cumulative effect on prior years of change
  in accounting method for income tax...........               -                   -               -             -           407(4)
                                                         -------              ------          ------        ------       -------
Net income (loss)...............................         $ 3,354            $  (363)         $ 1,432      $  1,905      $  2,928
                                                          ======             ======           ======       =======       =======
   
 Basic earnings (loss) per share................         $  2.07            $  (.22)         $   .88      $   1.18      $   1.81
                                                          ======             ======          =======       =======       =======
Diluated earnings (loss) per share..............         $  2.04            $  (.22)         $   .88      $   1.18      $   1.81
                                                          ======             ======           ======       =======       =======
    

Cash dividends per share........................         $   .80            $    .80         $   .80      $    .80      $    .70
                                                          ======              ======         =======       =======       =======

</TABLE>



                                      (xi)

<PAGE>



                    SELECTED OPERATING RATIOS AND OTHER DATA
<TABLE>
<CAPTION>
                                                                                 At or For the Year Ended December 31, (5)
                                                             ----------------------------------------------------------------------
                                                                  1997           1996             1995        1994           1993
                                                             -------------   --------------   -----------   ----------    ----------
<S>                                                              <C>              <C>              <C>       <C>             <C>   
   
Performance Ratios:
 Return on average assets (net income (loss))
  divided by average total assets)........................         1.18%           (.13)%(3)     ^    .51%      .69%           1.11%
Return on average equity (net income (loss))
  divided by average equity)..............................        12.41            (1.45)(3)         5.98      9.02           14.99
Stockholders' equity to assets............................        10.27             8.35             8.72      7.48            7.65
Net interest margin (6)...................................        3 .50             3.29             3.37      3.84            3.34
Interest rate spread (6)..................................         3.14             2.99             3.06      3.65            3.16
Asset Quality Ratios:
Non-performing loans to total loans (7)...................          .74             3.04           ^ 2.13      1.31            2.29
 Non-performing assets to total assets (7)................          .30             1.08              .82       .49             .88
Allowance for loan losses as a percent of non-performing
loans at end of period ...................................       109.36            21.24            17.43     33.36           19.96
Allowance for loan losses as a percent
  of total average loans at end of period.................          .77              .63              .46       .43             .53
Net charge-offs (recoveries) as a percent of average loans         (.08)             .02              .09       .10             .03
 Other Data:
Number of:
  Real estate loans outstanding...........................        2,218            2,338            2,547     2,263           2,444
  Deposit accounts........................................       30,832           36,038           35,718    34,495          34,265
  Full service offices....................................            6                8                8         8               8
    
</TABLE>



   
(1)  Loans  classified  as  held  for  sale  ^  and  investment  securities  and
     mortgage-backed  securities classified as available for sale are carried at
     fair value.
    
(2)  Book value per share represents  stockholders' equity divided by the number
     of shares of Bank Common Stock issued and outstanding.
(3)  Includes a special  assessment of $1,533,000 to recapitalize the SAIF and a
     $1,181,000 write- down of lease receivables.
(4)  Represents  the adoption of Statement  of  Financial  Accounting  Standards
     ("SFAS") No. 109.
(5)  With the exception of end of period ratios, all ratios are based on average
     monthly balances during the indicated periods.
(6)  Interest rate spread represents the difference between the average yield on
     interest-earning   assets  and  the   average   cost  of   interest-bearing
     liabilities (which do not include  non-interest-bearing  accounts), and net
     interest  margin  represents  net  interest  income as a percent of average
     interest-earnings assets.
(7)  Non-performing  loans consist of  non-accrual  loans and accruing  loans 90
     days or more overdue;  and non-performing  assets consist of non-performing
     loans and real estate owned, in each case net of related reserves.

                                      (xii)

<PAGE>

   
                                                RECENT DEVELOPMENTS

Selected Consolidated Financial and Other Data

         Set forth below are the  summaries of  historical  financial  and other
data.  Financial  data as of March 31, 1998 and for the three months ended March
31, 1998 and 1997, are unaudited. In the opinion of management,  all adjustments
(consisting only of normal recurring accruals) necessary for a fair presentation
have been  included.  The  summary  of  operations  and other data for the three
months  ended March 31, 1998 are not  necessarily  indicative  of the results of
operations for the fiscal year ending December 31, 1998 or any other period.
<TABLE>
<CAPTION>
                                                                At                    At
                                                              March 31,           December 31,
                                                              ---------           ------------
                                                                1998                  1997
                                                              ---------           ------------
                                                          (In Thousands, except per share data)
<S>                                                           <C>                  <C>     
Total Amount of:
  Assets........................................              $281,439             $276,650
  Loans receivable, net ........................                95,262               96,280
  Loans held for sale (1).......................                 2,761                1,155
  Mortgage-backed securities:
    Available for sale (1)......................               108,206              111,486
  Investment securities:
    Held to maturity............................                32,870               34,529
    Available for sale (1)......................                 4,822                3,698
  Deposits......................................               238,229              230,558
  FHLB advances.................................                 7,884                7,884
  Stockholders' equity..........................                29,302               28,470

  Book value per share (2)......................                 18.07                17.56

</TABLE>

<TABLE>
<CAPTION>

                                                               Three Months Ended March 31,
                                                               ----------------------------
                                                                 1998                 1997
                                                               -------               ------
                                                             (In Thousands, except per share
                                                                    data)
<S>                                                             <C>                  <C>   
Interest income.................................                $4,827               $5,438
Interest expense................................                 2,627                2,898
                                                                ------               ------
  Net interest income...........................                 2,200                2,540
Provision for loan losses.......................                    15                   30
                                                                ------               ------
  Net interest income after
   provision for loan losses....................                 2,185                2,510
Non-interest income.............................                   121                  132
Non-interest expense............................                 1,644                1,716
 Income before income taxes.....................                   663                  925
Income tax expense..............................                   243                  321
                                                                ------               ------
Net income......................................               $   420              $   604
                                                                ======               ======
Basic earnings per share........................               $   .26              $   .37
                                                                ======               ======
Cash dividends per share........................               $   .20              $   .20
                                                                ======               ======
</TABLE>

    

                                     (xiii)

<PAGE>


   
Selected Operating Ratios and Other Data
<TABLE>
<CAPTION>

                                                                                           At or For the
                                                                                        Three Months Ended
                                                                                           March 31, (3)
                                                                                      -------------------------
                                                                                       1998             1997
                                                                                      ---------       ---------
<S>                                                                                   <C>             <C> 
Performance Ratios:
Return on average assets (net income divided by average total assets)...........           .15%            .20%
Return on average equity (net income divided by average equity).................          1.51             2.39
Stockholders' equity to assets..................................................         10.41            10.29
Net interest margin (4).........................................................          3.33             3.47
Interest rate spread (4)........................................................          2.98             3.19
Asset Quality Ratios:
Non-performing loans to total loans (5).........................................           .59             1.21
Non-performing assets to total assets (5).......................................           .27              .46
 Allowance for loan losses as a percent of non-performing loans at end of period        133.00            53.00
Allowance for loan losses as a percent of total average loans at end of period..           .76              .66
Net charge-offs (recoveries) as a percent of average loans (no chargeoffs)......             0                0
Other Data:
Number of:
  Real estate loans outstanding.................................................         1,761            1,804
  Deposit accounts..............................................................        31,303           36,281
  Full service offices..........................................................             6                8

</TABLE>


- ---------------------
(1)      Loans classified as held for sale are carried at the lower of aggregate
         cost or fair value  while  investment  securities  and  mortgage-backed
         securities classified as available for sale are carried at fair value.
(2)      Book value per share  represents  stockholders'  equity  divided by the
         number of shares of Bank Common Stock issued and outstanding.
(3)      With the  exception  of end of period  ratios,  all ratios are based on
         average monthly balances during the indicated periods.
(4)      Interest  rate spread  represents  the  difference  between the average
         yield   on   interest-earning   assets   and   the   average   cost  of
         interest-bearing liabilities (which do not include non-interest-bearing
         accounts),  and net interest margin represents net interest income as a
         percent of average interest-earnings assets.
(5)      Non-performing loans consist of non-accrual loans and accruing loans 90
         days  or  more   overdue;   and   non-performing   assets   consist  of
         non-performing loans and real estate owned, in each case net of related
         reserves.
    

                                      (xiv)

<PAGE>



   
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF RECENT DEVELOPMENTS


Comparison of Financial Condition at March 31, 1998 and December 31, 1997

         Total assets  increased by $4.8 million or 1.7% from  December 31, 1997
to March 31, 1998  primarily  due to an increase of cash of $8.8 million or 4.4%
and a decrease of mortgage-backed and agency securities of $3.3 million or 3.0%.
Deposits  increased $7.6 million  primarily due to increases in  certificates of
deposit. Total stockholders' equity increased $832,000 as a result of net income
of $420,000 and an increase in the unrealized  gain on securities  available for
sale of $453,000, less cash dividends paid of $41,200.

Non-Performing Assets and Delinquencies

         Loans  accounted for on a  non-accrual  basis  decreased  $150,000 from
$716,000 to $565,000.  $76,000 of this represents three foreclosures transferred
to real estate owned. The remaining  decrease involved three loans  reclassified
as performing. Nonperforming assets decreased from $832,000 at December 31, 1997
to $758,000 at March 31, 1998 due to the above mentioned  loans  reclassified as
performing.

Comparison  of the Results of  Operations  for the Three  Months Ended March 31,
1998 and 1997

         General.  Net income  decreased  $184,000 or 30% from  $604,000 for the
three  months  ended March 31, 1997 to $420,000 for the three months ended March
31, 1998. The return on average assets decreased from .20% to .15% for the three
months ended March 31, 1997 and 1998 respectfully.

         Net Interest Income.  Net interest income  decreased  $340,000 or 13.3%
from  $2,540,000 for the three months ended March 31, 1997 to $2,200,000 for the
three months ended March 31, 1998.  The decrease was primarily due to a decrease
in the average balances of loans and mortgage-backed and investment  securities,
offset  somewhat  by a decrease in  interest  expenses  due to a decrease in the
average balance of savings  deposits due to the sale of two branch offices.  The
average balance of loans  decreased due to repayment,  while the average balance
of mortgage-backed securities and investment securities decreased, due primarily
to the Bank's decision to accumulate liquid assets in anticipation of the Branch
Sale.  In May 1997,  the Bank sold  $37,237,000  of  deposits a local  financial
institution and two branch offices ("Branch Sale"). See "MANAGEMENT'S DISCUSSION
AND  ANALYSIS OF FINANCIAL  CONDITION  AND RESULTS OF  OPERATIONS  -- Changes in
Financial Condition."

         Interest  Income.  Interest  income  decreased  $611,000  for the three
months  ended March 31, 1998  compared to the same period  ended March 31, 1997.
The  decrease  can be  attributed  to the  average  balance  of  earning  assets
decreasing   $25.4  million  due  to  the  Branch  Sale  and  average  yield  on
interest-earning  assets  decreasing  from  7.43%  to  7.30%  due  to  generally
declining market rates of interest.

         Interest Expense.  Interest expense  decreased  $271,000 from March 31,
1997  to  March  31,  1998  due  to  a  decrease  in  the  average   balance  of
interest-bearing  liabilities  by $28,938,000  as previously  discussed,  offset
somewhat by an increase of cost of funds from 4.24% to 4.32%.

         Provision for Losses on Loans.  The provision for loan losses decreased
$15,000  due to a  decrease  in  nonperforming  loans.  See  also  "MANAGEMENT'S
DISCUSSION AND ANALYSIS OF
    

                                      (xv)

<PAGE>



   
FINANCIAL CONDITION AND RESULTS OF OPERATIONS -- Comparison of Operating Results
for Years Ended  December 31, 1997 and  December  31, 1996 - Provision  for Loan
Losses."

         Other Income. Other income decreased $10,000 primarily due to a gain on
the sale of real estate owned in 1997 not repeated in 1998.

         Other Expense.  Other  expenses  decreased  $73,000  primarily due to a
decrease in compensation  and various branch expenses  accrued due to the Branch
Sale.

         Income Tax Expenses.  Income tax expense  decreased to $243,000 for the
three  months  ended March 31, 1998  compared to $321,000  for the three  months
ended March 31, 1997 due to decreased earnings.

Liquidity and Capital Resources

         Management  monitors its risk-based capital and leverage capital ratios
in order to assess compliance with regulatory guidelines. At March 31, 1998, the
Bank had tangible  capital,  leverage,  and total  risk-based  capital of 9.38%,
9.38%, and 27.85%,  respectively,  which exceeded the OTS's minimum requirements
of 1.50, 3.00% and 8.00%, respectively.
    

                                      (xvi)

<PAGE>



                                  RISK FACTORS

         The following factors, in addition to those discussed elsewhere in this
Prospectus,  should be  considered  by  investors  before  deciding  whether  to
purchase the Common Stock offered hereby.

Vulnerability to Changes in Interest Rates

         The Bank's profitability,  like that of many financial institutions, is
dependent  to a  large  extent  upon  its  net  interest  income,  which  is the
difference between its interest income on interest-earning assets, such as loans
and investments, and its interest expense on interest-bearing  liabilities, such
as deposits.  When  interest-bearing  liabilities mature or reprice more quickly
than interest-earning assets in a given period, a significant increase in market
rates of interest could adversely  affect net interest income.  Similarly,  when
interest-earning  assets  mature or reprice more  quickly than  interest-bearing
liabilities,  falling  interest rates could result in a decrease in net interest
income.  See  "MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL  CONDITION AND
RESULTS OF OPERATIONS -- Interest Rate Risk Management Activities."

Intent to Remain Independent; Unsuitability as a Short-term Investment

         The  Bank  and  its   predecessors   have   operated   as   independent
community-oriented savings associations since 1939. Following the Conversion and
Reorganization,  it is  the  Company's  intent  to  continue  to  operate  as an
independent financial  institution.  Accordingly,  the Common Stock may not be a
suitable investment for individuals  anticipating a rapid sale of the Company to
a third party. SEE "BUSINESS OF THE BANK."

         Also due to the  Company's  intention  to remain  independent,  certain
provisions in the Company's  Articles of Incorporation and Bylaws may assist the
Company in maintaining its status as an independent  publicly owned corporation.
These  provisions,  as  well as the  Pennsylvania  General  Corporation  law and
certain federal banking  regulations,  may have certain  anti-takeover  effects.
These provisions include: restriction on the acquisition of the Company's equity
securities and limitations on voting rights,  the classification of the terms of
the members of the Board of Directors,  certain provisions  relating to meetings
of  stockholders,  prohibition  of  cumulative  voting  by  stockholders  in the
election of directors,  the issuance of preferred stock and additional shares of
Common Stock without stockholder approval, and supermajority  provisions for the
approval of certain business  combinations.  See "RESTRICTIONS ON ACQUISITION OF
THE  COMPANY."  As a result,  stockholders  who might wish to  participate  in a
change of control transaction may not have the opportunity to do so.

Price of Common Stock Following the Conversion and Reorganization

   
         Since the MHC  Reorganization and public stock issuance on December 31,
1992,  the book value of the  Mid-Tier  Holding  Company's  Common Stock and its
predecessor  the Bank's  common stock has  increased  in value.  The Bank Shares
(which were exchanged for the Mid-Tier  Holding  Company  shares) were initially
sold to the public at $10 per share with a book value of $10.17. On December 31,
1997,  the book value of the Public  Mid-Tier  Shares was $17.56.  Since the MHC
Reorganization, there have been only two known trades in the common stock of the
Bank and the  Mid-Tier  Holding  Company.  There  can be no  assurance  that the
Conversion  Stock will appreciate in value as have the Public  Mid-Tier  Shares.
Additionally,  there can be no assurance  that the Common Stock will  appreciate
after the Conversion and Reorganization.  The Boards of Directors of the Primary
Parties have set an offering
    

                                       -1-

<PAGE>



price for the  Conversion  Stock of $10 a share.  However,  the  pricing of this
stock should in no way be seen as an indication or assurance that the Conversion
Stock  or  the  Common  Stock  will   appreciate   after  the   Conversion   and
Reorganization  in the same manner as the Public Mid-Tier Shares which were also
initially sold at $10 per share as shares of the Bank.

Competition

         The  Bank is  headquartered  in the City of  Philadelphia,  and has six
branch  offices  located  within  Philadelphia  and  Delaware  counties  in  the
Philadelphia metropolitan area. The Bank operates in a highly competitive market
and experiences  strong competition in its local market area in both originating
loans and attracting deposits.

         Most of the Bank's  mortgages are secured by properties  located within
its primary  market area,  with the  predominance  of its lending in one to four
family residential mortgages. The Commonwealth of Pennsylvania has a substantial
number of financial  institutions,  many of which have a state-wide  or regional
presence,  and in some cases, a national presence. All of these institutions are
competitors of the Bank, to varying  degrees.  The Bank's  competition for loans
comes  principally  from  commercial  banks,  savings  bank,  savings  and  loan
associations, credit unions, mortgage banking companies and insurance companies.
Its most direct  competition for deposits has historically  come from commercial
banks,  savings banks,  savings and loan associations and credit unions, many of
which are  significantly  larger  than the Bank  and,  therefore,  have  greater
financial and marketing  resources than the Bank. The Bank also faces additional
competition for deposits from short-term money market funds, other corporate and
government  securities  funds  and from  other  financial  institutions  such as
brokerage  firms and  insurance  companies.  In order to deal  with the  various
competitive  factors,  the Bank  recognizes its need to monitor  competition and
modify its  products  and  services  as  necessary  and  possible,  taking  into
consideration the financial impact of such actions.

         As a result of the level of  competition  in its market,  the Company's
growth and profitability in the future may be adversely affected.  See "BUSINESS
- - -- Market Area" and " -- Competition."

Geographical Concentration of Loans; Non-Mortgage Loans

   
         At  December  31,  1997,  substantially  all of the Bank's  real estate
mortgage  loans were secured by properties  located in the Bank's primary market
area. While the Bank currently believes that its loans are adequately secured or
reserved  for,  in the event that real estate  prices in the Bank's  market area
substantially  weaken or economic  conditions  in its market  area  deteriorate,
reducing the value of properties  securing the Bank's loans,  some borrowers may
default and the value of the real estate collateral may be insufficient to fully
secure the loans. In either event,  the Bank may experience  increased levels of
delinquencies  and  related  losses  having an adverse  impact on net income and
liquidity.   Additionally,   certain   of  the  real   estate   securing   loans
(approximately  17% of the loan portfolio) are  multi-family and commercial real
estate  properties.  As such, these loans have a higher level of risk than loans
secured by residential properties. The Bank has a large multi-family loan, which
has occasionally experienced delinquencies. See "BUSINESS OF THE BANK -- Lending
^ Activities -- Multi-Family and Commercial Real Estate Loans."
    



                                       -2-

<PAGE>



Certain Anti-Takeover Provisions

         General.  Certain provisions of the Company's Articles of Incorporation
and Bylaws, including a provision limiting voting rights of beneficial owners of
more than 10% of the Common Stock,  and the Bank's stock charter and bylaws,  as
well as certain  Pennsylvania  laws and regulations,  will assist the Company in
maintaining its status as an independent publicly owned corporation and may have
certain anti-takeover effects.

         Articles of  Incorporation  and Bylaws of the  Company.  The  Company's
Articles of Incorporation and Bylaws provide for, among other things, a limit on
voting  and,  in certain  cases,  acquiring,  more than 10% of the Common  Stock
described above, staggered terms for members of its Board of Directors, prohibit
cumulative  voting for directors,  limits on the calling of special  meetings of
stockholders  and director  nominations,  a prohibition on action by consent,  a
fair  price or super  majority  stockholder  approval  requirement  for  certain
business  combinations  and certain  stockholder  proposal notice  requirements.
These provisions are similar to those currently in the Articles of Incorporation
and Bylaws of the Mid-Tier Holding Company.

         Federal  Stock Charter of the Bank.  Provisions  in the Bank's  federal
stock  charter that have an  anti-takeover  effect could also be  applicable  to
changes in  control of the  Company  as the sole  stockholder  of the Bank.  The
Bank's  federal stock  charter  includes a provision  applicable  for five years
which prohibits the  acquisition or offer to acquire  directly or indirectly the
beneficial  ownership of more than 10% of the Bank's securities by any person or
entity other than the Company.  Any person  violating this  restriction  may not
vote the Bank's securities in excess of 10%.

         These provisions in the Company's and the Bank's governing  instruments
may discourage  potential  proxy contests and other takeover  attempts by making
the Company less attractive to a potential acquiror, particularly those takeover
attempts  which  have not been  negotiated  with the Board of  Directors  of the
Company and/or the Bank, as the case may be. These  provisions may also have the
effect of discouraging a future takeover  attempt which would not be approved by
the  Company's  Board,  but  pursuant  to  which   stockholders  may  receive  a
substantial  premium for their  shares over then  current  market  prices.  As a
result,  stockholders  who might desire to participate in such a transaction may
not have any opportunity to do so. In addition, certain of these provisions that
limit the ability of persons  (including  management or others) owning more than
10% of the  shares  to vote  their  shares  will be  enforced  by the  Board  of
Directors  of the  Company or the Bank,  as the case may be, to limit the voting
rights of 10% or greater  stockholders and thus could have the effect in a proxy
contest  or other  solicitation  to defeat a  proposal  that is  desired  by the
holders of a majority of the shares of Common Stock.

         Federal Law and  Regulations.  Federal law also  requires  OTS approval
prior to the  acquisition  of "control"  (as defined in OTS  regulations)  of an
insured  institution,  including  a holding  company  thereof.  In the event any
person or group of persons  acquires  shares in violation of these  limitations,
such person or group may be restricted from voting his or their shares in excess
of 10% of the outstanding Common Stock. Such laws and regulations may also limit
a person's ability without  regulatory  approval to solicit proxies enabling him
to elect  one  third or more of the  Company's  Board  of  Directors  or exert a
controlling influence on the operations of the Bank or the Company.

         In  addition,  certain  of these  provisions  may limit the  ability of
persons  (including  management or others) owning more than 10% of the shares to
vote their shares (by proxy or otherwise) for proposals

                                       -3-

<PAGE>



that they believe to be in the best interests of  stockholders.  See "MANAGEMENT
OF THE BANK --Benefit Plans," and " -- Description of Capital Stock."

Voting Power of Directors and Executive Officers

         Directors and executive  officers of the Company expect to beneficially
own  approximately  755,295  shares  or  7.63% of the  shares  of  Common  Stock
outstanding  (on a fully diluted basis) upon  consummation of the Conversion and
Reorganization  based  upon  the  midpoint  of the  Offering  Price  Range.  See
"BENEFICIAL OWNERSHIP OF COMMON STOCK."

         In  addition,  the Company may  acquire  Common  Stock on behalf of the
Recognition  Plan in an amount  which will equal  4.0% of the  Conversion  Stock
issued in the  Offering  (361,393  shares  based on the maximum of the  Offering
Price  Range).  Under the terms of the  Recognition  Plan,  individuals  to whom
shares  of  Common  Stock  are  awarded  will be able to vote the  Common  Stock
immediately  after it is  awarded.  The  Company  also may  reserve  for  future
issuance pursuant to the Stock Option Plan (which will be subject to stockholder
approval  if  implemented  prior  to  one  year  following  the  Conversion  and
Reorganization),  a number of  authorized  shares of  Common  Stock  equal to an
aggregate  of 10.0% of the  Conversion  Stock issued in the  Offerings  (903,483
shares,  based on the maximum of the Offering Price Range). These options are in
addition to the options for 40,000  shares of Mid-Tier  Common  Stock which were
previously  granted to directors and executive  officers and remain  unexercised
under  the  option  plans  adopted  by the  Bank  in  connection  with  the  MHC
Reorganization. In addition, the ESOP intends to purchase up to 8% of the shares
of  Common   Stock  to  be  issued  by  the  Company  in  the   Conversion   and
Reorganization.  See "MANAGEMENT OF THE BANK -- Benefits -- Stock Option Plans,"
"-- Management Stock Bonus Plans" and "-- Proposed Future Stock Benefit Plans."

         Management's  potential  voting power could,  together with  additional
stockholder support,  preclude or make more difficult takeover attempts which do
not  have the  support  of the  Company's  Board  of  Directors  and may tend to
perpetuate existing management.

   
Low Return on Equity Following the Conversion and Reorganization
    

         As a result  of the  Bank's  high  capital  levels  and the  additional
capital that will be raised by the Company in the Conversion and Reorganization,
the  Company's  ability to leverage the net  proceeds  from the  Conversion  and
Reorganization may be limited in the near future. Accordingly,  return on equity
is initially expected to be lower than it has been in recent years.

Stock Benefit Plan Compensation Expense

   
         An employer must record compensation  expense in an amount equal to the
fair value of shares  committed  to be  released to  employees  from an employee
stock ownership plan and restricted stock plan.  Assuming shares of Common Stock
appreciate in value over time,  compensation expenses relating to the ESOP to be
established in connection with the Conversion and Reorganization and Recognition
Plan to be established  after the Conversion will increase.  The ESOP expects to
purchase  between 534,234 and 722,786 shares of Common Stock in the Offerings at
an initial cost of between  $5.3  million and $7.2  million with funds  received
through a loan from the Company.  It is impossible to determine at this time the
extent of such impact on future net income. See "PRO FORMA DATA."
    



                                       -4-

<PAGE>



   
Potential Elimination ^ of Thrift Charter
    

         The  Bank  is  subject  to  extensive   regulation,   supervision   and
examination by the Office of Thrift Supervision  ("OTS") and the Federal Deposit
Insurance  Corporation  ("FDIC"). A bill, H.R. 10, has been reported by the U.S.
House of  Representatives,  Committee on Banking and  Financial  Services,  that
would  consolidate  the OTS with the Office of the  Comptroller  of the Currency
("OCC") and eliminate the federal  thrift charter under which the Bank currently
operates.  If this legislation  becomes law, the Bank will be forced to become a
state  chartered  bank or a  national  commercial  bank.  If the Bank  becomes a
commercial  bank,  its  investment  authority  and the ability of the Company to
engage in  diversified  activities  would be more  limited and could  affect the
Bank's profitability. See "REGULATION."

   
^ Implementation of Proposed Stock Benefit Plans

         Following the Conversion  and  Reorganization,  the Company  intends to
seek  stockholder  approval  of the  Recognition  Plan and the Option  Plan at a
meeting of  stockholders  which,  under current OTS  regulation,  may be held no
earlier than six months after  completion of the Conversion and  Reorganization.
If the  Recognition  Plan is approved by  stockholders  of the Company,  it will
acquire an amount of Common Stock equal to 4% of the shares of Conversion  Stock
sold in the Offering.  Such shares would be granted to officers and directors of
the Bank at no cost to these  recipients.  If such shares are  acquired at a per
share  price  equal to the  Subscription  Price,  the cost of such shares to the
Company  would be $3.6  million,  assuming the  Conversion  Stock is sold in the
Offerings at the maximum of the Offering  Range.  If the Option Plan is approved
by  stockholders  of the  Company,  the  Company  intends to reserve  for future
issuance  pursuant to such plan a number of shares of Common  Stock equal to 10%
of the Common Stock sold in the Offering  (903,348 shares,  based on the sale at
the maximum of the Offering  Price Range).  Options to purchase  these shares of
Common  Stock will be  granted to  officers  and  directors  of the Bank and the
Company at no cost to them. See  "MANAGEMENT OF THE BANK-- Proposed Future Stock
Benefit Plans."
    

Possible Dilutive Effect of Issuance of Additional Shares

         Various possible and planned issuances of Common Stock could dilute the
interests of prospective stockholders of the Company or existing stockholders of
the Company  following  consummation  of the Conversion and  Reorganization,  as
noted below.

         The number of shares to be sold in the  Conversion  and  Reorganization
may be increased as a result of an increase in the Offering Price Range of up to
15% to  reflect  changes  in  market  and  financial  conditions  following  the
commencement of the Offerings.  In the event that the Offering Price Range is so
increased, it is expected that the Company will issue up to 10,390,048 shares of
Conversion  Stock  at  the  Purchase  Price  for  an  aggregate  price  of up to
$103,900,480. An increase in the number of shares will decrease net earnings per
share and stockholders'  equity per share on a pro forma basis and will increase
the  Company's   consolidated   stockholders'  equity  and  net  earnings.   See
"CAPITALIZATION" and "PRO FORMA DATA."

         The ESOP  intends to purchase an amount of Common  Stock equal to up to
8.0% of the Conversion Stock issued in the Conversion and Reorganization. In the
event that there are insufficient  shares available to fill the ESOP's order due
to an  oversubscription  by Eligible  Account  Holders  and the total  number of
shares of  Conversion  Stock  issued in the  Conversion  and  Reorganization  is
increased by

                                       -5-

<PAGE>



up to 15%,  the  additional  shares will first be  allocated  to fill the ESOP's
subscription  and  thereafter  in  accordance  with  the  terms  of the  Plan of
Conversion.  See  "MANAGEMENT OF THE BANK -- Benefit Plans," " -- Employee Stock
Ownership Plan," and "THE CONVERSION AND  REORGANIZATION  -- The Offerings" " --
Subscription Offering," and " -- Priority 2: ESOP."

   
         If the  Recognition  Plan is  implemented,  the  Recognition  Plan  may
acquire  an  amount of Common  Stock  which  will  equal  4.0% of the  shares of
Conversion  Stock issued in the Conversion and  Reorganization  (361,393 shares,
based on the maximum of the Offering  Price Range).  Such shares of Common Stock
may be  acquired  in the open market  with funds  provided  by the  Company,  if
permissible,  or from  authorized  but unissued  shares of Common Stock.  In the
event that additional  shares of Common Stock are issued to the Recognition Plan
out of authorized but unissued shares, stockholders would experience dilution of
their ownership  interests by  approximately  3.74% and per share  stockholders'
equity and per share net earnings  would  decrease as a result of an increase in
the number of  outstanding  shares of Common  Stock.  See "PRO  FORMA  DATA" and
"MANAGEMENT OF THE BANK -- --Recognition Plan."

         If the  Company's  Stock  Option Plan is  implemented,  the Company may
reserve for future issuance  pursuant to such plan a number of authorized shares
of Common Stock equal to an aggregate of 10% of the  Conversion  Stock issued in
the  Offerings  (903,483  shares,  based on the  maximum of the  Offering  Price
Range).  In the event that  authorized  but unissued  shares of Common Stock are
utilized upon the exercise of options, stockholders would experience dilution of
their  ownership  interests  by  approximately  9.34%.  See "PRO FORMA DATA" and
"MANAGEMENT OF THE BANK -- Benefit Plans," and " -- Stock Option Plan."
    

         In 1992 and 1994 the Bank  adopted,  and  continues to maintain,  stock
option plans (the "Option Plans") and restricted stock plans  ("Restricted Stock
Plans").  Upon  consummation of the Conversion and  Reorganization,  these plans
will remain plans of the Bank. See "MANAGEMENT OF THE BANK --Other Stock Benefit
Plans."

         The OTS has  required  that the purchase  limitations  contained in the
Plan of Conversion and  Reorganization  include  Exchange Shares to be issued to
Public  Stockholders  for their Public  Mid-Tier  Shares.  As a result,  certain
holders of Public  Mid-Tier  Shares may be limited in their  ability to purchase
Conversion  Stock in the  Offerings.  For example,  a Public  Stockholder  which
acquires Exchange Shares in an amount equal to $300,000 or a Public  Stockholder
and his Associates or a group acting in concert which acquires  Exchange  Shares
in an amount equal to $904,000 of Conversion Stock, will not be able to purchase
any shares of  Conversion  Stock in the  Offerings,  although such a stockholder
will be able to  purchase  shares  of  Common  Stock in the  market  during  the
Offerings and thereafter.  No stockholder,  except as otherwise  required by the
OTS,  will be  required  to sell  shares if, as a result of  receiving  Exchange
Shares, his ownership  percentage would exceed a purchase  limitation.  See "THE
CONVERSION AND  REORGANIZATION  -- Limitations on Conversion Stock Purchases and
Ownership."

Year 2000 Compliance

         As the  year  2000  approaches,  an issue  has  emerged  regarding  how
existing  application  software  programs and operating  systems can accommodate
this date value.  Many existing  application  software products were designed to
accommodate  only  two-digits.  For  example,  "96" is stored on the  system and
represents 1996. The Mid-Tier Holding Company and the Bank have been identifying
potential problems

                                       -6-

<PAGE>



associated  with the "Year 2000" issue and have  implemented  a plan designed to
manage  data  involving  the  transition  with data  from  1999 to 2000  without
functional or data  abnormality and without  inaccurate  results related to such
data.  In  addition,  the Bank  recognizes  that  its  ability  to be Year  2000
compliant  is  dependent  upon  the  cooperation  of its  vendors.  The  Bank is
requiring  its  computer  systems and  software  vendors to  represent  that the
products  provided are or will be Year 2000  compliant and has planned a program
of  testing  for  compliance.  The Bank is  obtaining  representations  from its
primary  third party vendors that they will have resolved any Year 2000 problems
and anticipates that its vendors also will have resolved any Year 2000 problems.
There can be no assurances,  however, that the Bank's plan or the performance by
the Bank's  vendors will be effective to remedy all potential  problems.  To the
extent the Mid-Tier Holding Company's systems are not fully Year 2000 compliant,
there can be no  assurance  that  potential  systems  interruptions  or the cost
necessary to update  software would not have a materially  adverse effect on the
Company's business,  financial condition, results of operations, cash flows, and
business  prospects.  Further,  any Year 2000  failure on the part of the Bank's
customers  could result in additional  expense or loss to the Bank.  The Company
and the Bank expect to be in year 2000 compliance by the end of 1998.

Risk of Delay

         The   Subscription   and  Community   Offering  will  expire  at  Noon,
Philadelphia  Time,  on  __________  ____ 1998,  unless  extended by the Primary
Parties.  However,  unless  waived by the  Primary  Parties,  all orders will be
irrevocable  unless  the  Conversion  and  Reorganization  is not  completed  by
________  ____  1998.  In the event the  Conversion  and  Reorganization  is not
completed by ________ ____,  1998,  subscribers will have the right to modify or
rescind their  subscriptions and to have their  subscription funds returned with
interest.

Dissenters' Rights

   
         Pursuant to Pennsylvania  Business Corporation Law, Public Stockholders
will have  dissenters'  rights or rights of  appraisal  in  connection  with the
Conversion  and  Reorganization.   See  "THE CONVERSION   AND   REORGANIZATION--
Dissenters Rights."
    

                           THISTLE GROUP HOLDINGS, CO.

         Thistle Group  Holdings,  Co. ("the Company") was organized in March of
1998 at the  direction  of the Board of Directors of the Bank for the purpose of
holding  all of the  capital  stock  of the  Bank in  order  to  facilitate  the
Conversion  and  Reorganization.  The Mutual  Holding  Company and the  Mid-Tier
Holding  Company  are  presently  subject to  regulation  by the OTS.  After the
Conversion and  Reorganization,  the Company will be subject to OTS regulations.
The  Company has applied to the OTS for  authority  to acquire  100% of the Bank
Common Stock and become the savings and loan holding  company of the Bank.  This
application has been approved subject to certain conditions.  The Conversion and
Reorganization   is  contingent  upon  various   approvals  from  the  OTS.  See
"REGULATION  --Company  Regulation."  Upon  consummation  of the  Conversion and
Reorganization,  the Company will have no  significant  assets other than all of
the outstanding  shares of Bank Common Stock, an outstanding loan to the ESOP, a
portion of the net proceeds of the Offering  retained by the Company and various
investments  previously  held by the Mutual  Holding  Company  and the  Mid-Tier
Holding Company. The Company will have no significant  liabilities.  See "USE OF
PROCEEDS."  Initially,  the  management  of the  Company  and the  Bank  will be
substantially  similar.  The Company will neither own nor lease any property but
will instead use the  premises,  equipment and furniture of the Bank. At present
time the

                                       -7-

<PAGE>



Company does not intend to employ any persons other than executive  officers who
are also  executive  officers of the Bank.  The Company will utilize the support
staff  of the Bank  from  time to time.  Additional  employees  will be hired as
appropriate  to the  extent  that the  Company  expands  or  changes  its future
business activities.

         Management believes that the holding company structure will provide the
Company with additional flexibility to diversify its business activities through
existing or newly formed subsidiaries or through acquisitions of or mergers with
other financial institutions and financial services related companies.  Although
there are no current  arrangements,  understandings or agreements regarding such
opportunities  or  transactions,  the  Company  will be in a position  after the
Conversion  and  Reorganization   subject  to  regulatory  limitations  and  the
Company's  financial  position to take  advantage  of any such  acquisition  and
expansion  opportunities  that may arise. The initial  activities of the Company
are  anticipated to be funded by the proceeds to be retained by the Company from
the Conversion and Reorganization and earnings thereon as well as dividends from
the Bank. See "USE OF PROCEEDS" and "DIVIDEND POLICY."

         After the completion of the Conversion and Reorganization,  the Company
is expected to conduct  business  initially as a unitary thrift holding company.
See "BUSINESS OF THISTLE GROUP HOLDINGS,  CO." The Company's executive office is
located  at the home  office  of the Bank at 6060  Ridge  Avenue,  Philadelphia,
Pennsylvania 19128 and its telephone number is (215) 483-2800.

                          THISTLE GROUP HOLDINGS, INC.

         Thistle Group Holdings, Inc. (i.e., the "Mid-Tier Holding Company") was
organized  in March 1997 at the  direction of the Board of Directors of the Bank
for the purpose of holding all of the capital  stock of the Bank.  The  Mid-Tier
Holding  Company  acquired  all of  the  outstanding  stock  of  the  Bank  in a
one-for-one  stock  exchange  consummated  on September  30, 1997.  The Mid-Tier
Holding  Company  has  received  the  approval  of  the  OTS to  become,  and is
currently, a thrift holding company, and as such is subject to regulation by the
OTS. After the Conversion and  Reorganization  the Mid-Tier Holding Company will
cease to exist and the Company will become the holding company for the Bank.

         The Mid-Tier Holding Company's  executive office is located at the home
office of the Bank at 6060 Ridge Avenue,  Pennsylvania  19128, and its telephone
number is (215) 483-2800.

                    ROXBOROUGH-MANAYUNK FEDERAL SAVINGS BANK

General

         Roxborough-Manayunk is a federally-chartered stock savings association,
which was  originally  chartered  as a mutual  savings  association  through the
combination of 11 building and loan associations as Roxborough-Manayunk  Federal
Savings and Loan Association (the  "Association")  on May 3, 1939, at which time
the  Association's  accounts  were  insured  by the  Federal  Savings  and  Loan
Insurance  Corporation ("FSLIC") and currently the Savings Association Insurance
Fund ("SAIF").  In 1939, the Association  became a member of the FHLB System. On
December 31, 1992, the Association reorganized from a mutual savings association
into a mutual holding  company named FJF Financial,  M.H.C.  and chartered a new
stock savings bank named Roxborough-Manayunk  Federal Savings Bank. Effective as
of the close of business September 30, 1997, the Bank completed the formation of
a middle- tier stock  holding  company  (i.e.,  Thistle  Group  Holdings,  Inc.)
whereby the Bank became a wholly-

                                       -8-

<PAGE>



owned  subsidiary  of the Mid-Tier  Holding  Company,  which in turn is over 80%
owned by the Mutual Holding Company.  The Bank serves the Pennsylvania  counties
of Philadelphia and Delaware through a network of six offices,  providing a full
range  of  retail  banking  services,   with  emphasis  on  the  origination  of
one-to-four family residential mortgages.

         The Bank is primarily  engaged in attracting  deposits from the general
public through its offices and using those and other available  sources of funds
to originate loans secured by one to four-family residences. One- to four-family
residential loans amounted to $71.4 million,  or 72.4%, of the Bank's total loan
portfolio at December 31, 1997. In addition, the Bank originates consumer loans,
such as home equity  loans,  and  multi-family  and  nonresidential  real estate
loans.  Such loans generally provide for higher interest rates and shorter terms
than  single-family  residential  real estate loans.  At December 31, 1997,  the
Bank's net  consumer  loans  amounted  to $8.2  million or 8.3% of the  Mid-Tier
Holding  Company's total assets.  To a lesser extent,  the Bank originates loans
secured by existing  multi-family  residential and  nonresidential  real estate,
which   amounted  to  $6.3  million  or  6.4%,   and  $10.3  million  or  10.4%,
respectively,  of the total loan portfolio at December 31, 1997. At December 31,
1997,  the Bank also held  $26,327,000  of U.S.  Government  and federal  agency
obligations and $111,486,000 of mortgage-backed  securities which are insured by
federal agencies.

Regulation

         The Bank is subject to examination and comprehensive  regulation by the
OTS, which is the Bank's chartering authority and primary regulator,  and by the
Federal Deposit Insurance Corporation  ("FDIC"),  which, as administrator of the
SAIF,  insures the Bank's  deposits up to  applicable  limits.  The Bank also is
subject to certain reserve requirements established by the Board of Governors of
the Federal  Reserve  System  ("Federal  Reserve  Board") and is a member of the
Federal Home Loan Bank ("FHLB") of  Pittsburgh,  which is one of the 12 regional
banks comprising the FHLB System. See "REGULATION."

Office

         The Bank's principal  executive office is located at 6060 Ridge Avenue,
Philadelphia, Pennsylvania 19128 and its telephone number is (215) 483-2800.

                              FJF FINANCIAL, M.H.C.

         The Mutual  Holding  Company is a federally  chartered  mutual  holding
company which was  chartered on December 31, 1992,  in  connection  with the MHC
Reorganization.  The Mutual Holding  Company's primary asset is 1,415,000 shares
of  Mid-Tier  Common  Stock,  which  represent  87.29% of the shares of Mid-Tier
Common Stock  outstanding  as of December 31, 1997.  Prior to the Conversion and
Reorganization,  each  depositor  in the Bank has both a deposit  account in the
institution  and a pro rata  ownership  interest  in the net worth of the Mutual
Holding Company based upon the value in his account,  which interest may only be
realized in the event of a liquidation of the Mutual Holding Company. As part of
the Conversion and Reorganization,  the Mutual Holding Company will convert from
mutual form to a federal interim stock savings  institution  and  simultaneously
merge with and into the Bank, with the Bank being the surviving entity.



                                       -9-

<PAGE>



                                 USE OF PROCEEDS

         Net proceeds from the sale of the Conversion  Stock are estimated to be
between $65.6 million and $89.0 million ($102.4 million  assuming an increase in
the  Offering  Price Range by 15%).  See "Pro Forma Data" as to the  assumptions
used to arrive at such amounts.

         The Company  plans to  contribute  to the Bank 50% of the net  proceeds
from the Offerings  and retain the  remainder of the net  proceeds.  The Company
anticipates  that after the loan to the ESOP and after  contributing  50% of the
funds raised in the  Conversion  and  Reorganization  to the Bank,  it will have
approximately  $38.6 million (based upon the sale of 9,034,834  shares of Common
Stock)  which it intends to loan to the Bank.  The Bank will invest these funds,
initially in short  interest-bearing  deposits and short and  intermediate  term
securities.  The Company  intends to use a portion of the net proceeds to make a
loan directly to the ESOP to enable the ESOP to purchase 8.0% of the  Conversion
Stock.  Based upon the  issuance of  6,677,927  shares and  9,034,834  shares of
Conversion  Stock at the  minimum  and  maximum  of the  Offering  Price  Range,
respectively,  the loan to the  ESOP  would be $5.3  million  and $7.2  million,
respectively.  It is  anticipated  that the loan to the ESOP will have a term of
not less than 15 years and a fixed rate of  interest at the prime rate as of the
date of the loan. See "MANAGEMENT OF THE BANK -- Employee Stock Ownership Plan."
The net proceeds  retained by the Company also may be used to support the future
expansion of operations or diversification into other banking-related businesses
and for other  business or investment  purposes,  including the  acquisition  of
other  financial  institutions  and/or  branch  offices,  although  there are no
current  plans,  arrangements,   understandings  or  agreements  regarding  such
expansion,  diversification or acquisitions. The Bank does, however, continually
evaluate  additional  branching  opportunities  that  will  complement  existing
operations or support expansion into growth markets.  No assurance can be given,
however,  that such  expansion  will occur during 1998. In addition,  subject to
applicable  regulatory  limitations,  the  net  proceeds  also  may be  used  to
repurchase  shares of  Common  Stock.  See "THE  CONVERSION  AND  REORGANIZATION
- --Certain  Restrictions  on Purchase or Transfer of Shares after the  Conversion
and  Reorganization."  The portion of the net proceeds  contributed  to the Bank
will be used for general corporate purposes, primarily investment in residential
real estate loans and will be initially  used to invest  primarily in short-term
interest-bearing deposits and marketable securities.

         In addition,  a portion of the proceeds may be used to fund open market
purchases of Common Stock for the  Recognition  Plan if such plan is approved by
stockholders.  The estimated cost of such plans is dependent upon the price paid
for the shares in the open market. If Common Stock equal to 4% at the maximum of
the Offering Range, or 361,393 shares, was purchased for the Recognition Plan at
$10  per  share,   the  cost  would  be  $3.6  million.   See   "MANAGEMENT   OF
ROXBOROUGH-MANAYUNK FEDERAL SAVINGS BANK -- Recognition Plan."

                                 DIVIDEND POLICY

         Upon  completion of the  Conversion  and  Reorganization,  the Board of
Directors  of the Company will have the  authority  to declare  dividends on the
Common  Stock,  subject to  statutory  and  regulatory  requirements.  Following
consummation of the Conversion and Reorganization, the Board of Directors of the
Company  will  consider  the  payment of cash  dividends  on the  Common  Stock.
Declarations of dividends by the Board of Directors will depend upon a number of
factors, including the amount of the net proceeds from the Offerings retained by
the  Company,  investment  opportunities  available  to the Company or the Bank,
capital  requirements,  regulatory  limitations,  the  Company's  and the Bank's
financial condition,  results of operations,  cash flows, tax considerations and
general economic conditions.

                                      -10-

<PAGE>



Consequently,  there can be no assurance  that dividends will in fact be paid on
the  Common  Stock or that,  if paid,  such  dividends  will not be  reduced  or
eliminated  in future  periods.  The Company  intends to continue to pay regular
quarterly  dividends  through either the date of  consummation of the Conversion
and Reorganization (on a pro rata basis) or the end of the fiscal quarter during
which the consummation of the Conversion and Reorganization occurs.

         Dividends from the Company after the Conversion and Reorganization will
depend,  in part,  upon receipt of dividends from the Bank,  because the Company
initially  will have no source of income  other  than  dividends  from the Bank,
earnings  from the  investment  of proceeds  from the sale of  Conversion  Stock
retained by the Company,  and interest on the ESOP loan. A regulation of the OTS
imposes  limitations  on  "capital   distributions"  by  savings   institutions,
including  cash  dividends,  payments by a savings  institution to repurchase or
otherwise  acquire  its stock,  payments  to  stockholders  of  another  savings
institution  in a  cash-out  merger  and  other  distributions  charged  against
capital.  The regulation  establishes a three-tiered  system,  with the greatest
flexibility being afforded to  well-capitalized  or Tier 1 savings  institutions
and the least flexibility being afforded to  under-capitalized or Tier 3 savings
institutions. As of December 31, 1997, the Bank was a Tier 1 savings institution
and is expected to continue to so qualify immediately following the consummation
of the  Conversion  and  Reorganization.  However,  for a  period  of  one  year
following the completion of the Conversion and Reorganization, the Bank will not
pay any dividends  that would be treated for tax purposes as a return of capital
nor take any actions to pursue or propose such dividends.

         Any  payment of  dividends  by the Bank to the  Company  which would be
deemed to be a  distribution  from the Bank's  pre-1988  bad debt  reserves  for
federal income tax purposes would require a payment of taxes at the then-current
tax rate by the Bank on the amount of  earnings  deemed to be  removed  from the
reserves for such distribution.  The Bank has no current intention of making any
distribution  that would create such a federal tax  liability  either  before or
after the Conversion and  Reorganization.  See  "REGULATION  --Federal and State
Taxation."

         Unlike  the Bank,  the  Company is not  subject  to the  aforementioned
regulatory  restrictions  on the  payment  of  dividends  to  its  stockholders,
although the source of such dividends will be, in part, dependent upon dividends
from the Bank in  addition  to the net  proceeds  retained  by the  Company  and
earnings  thereon.  The  Company is subject,  however,  to the  requirements  of
Pennsylvania law.

                             MARKET FOR COMMON STOCK

         There is no  established  market for the  Mid-Tier  Common  Stock.  The
Company  Common  Stock,   which  will  be  received  after  the  Conversion  and
Reorganization  in the form of Exchange  Shares,  will be more liquid  after the
Conversion and Reorganization  than the Mid-Tier Common Stock because there will
be significantly more outstanding shares owned by the public. However, there can
be no assurance  that an active and liquid  trading  market for the Common Stock
will be maintained.

   
         The Company has received  conditional approval to have its Common Stock
listed on the Nasdaq National Market under the symbol ^"THTL." There are various
requirements for  qualification  and continued  quotation of the Common Stock on
the Nasdaq National  Market  including a minimum number of market makers for the
Common  Stock.  The Company will seek to encourage  and assist  market makers to
make a market in its Common Stock,  and,  based upon the number of market makers
for the Public Mid-Tier  Shares,  believes that enough market makers will make a
market in the Common Stock in order to continue  listing the Common Stock on the
Nasdaq National Market. Making a market involves
    

                                      -11-

<PAGE>



maintaining  bid and ask  quotations  and being able,  as  principal,  to effect
transactions in reasonable quantities at those quoted prices, subject to various
securities laws and other regulatory requirements.

         Sandler  has  advised  the  Company  that it will assist the Company in
obtaining additional market makers, if necessary,  but there can be no assurance
that  additional  market  makers will be  identified.  Making a market  involves
maintaining  bid and ask  quotations  and being able,  as  principal,  to effect
transactions in reasonable quantities at those quoted prices, subject to various
securities laws and other regulatory requirements. Additionally, the development
of a public market having the desirable  characteristics of depth, liquidity and
orderliness depends on the existence of willing buyers and sellers, the presence
of which is not within the control of the Company, the Bank or any market maker.
In the event that  institutional  investors buy a relatively large proportion of
the Offering, the number of active buyers and sellers of the Common Stock at any
particular  time  may  be  limited.  There  can  be no  assurance  that  persons
purchasing  Common  Stock  will be able to sell  their  shares  at or above  the
Subscription  Price.  Therefore,  purchasers  of  Common  Stock  should  have  a
long-term investment intent and should recognize that a possibly limited trading
market may make it difficult to sell the Common Stock after the  Conversion  and
may have an adverse effect on the price of the Common Stock.

         At December 31, 1997,  there were 1,621,000  shares of Mid-Tier  Common
Stock outstanding,  including 206,000 Public Mid-Tier Shares, which were held of
record by approximately 32 stockholders (including the ESOP). There is no liquid
market for Public Mid-Tier  Shares.  Public Mid-Tier Shares will  automatically,
without further action by such holders  thereof,  be converted into and become a
right to receive a number of shares of Common Stock that is determined  pursuant
to the Exchange Ratio.  See "The Conversion and  Reorganization  -- The Exchange
Ratio."


                                      -12-

<PAGE>



                                 CAPITALIZATION

         The following  table  presents,  as of December 31, 1997, the unaudited
historical  capitalization  of the Mid-Tier Holding Company and its consolidated
subsidiaries,  including the Bank, and the pro forma consolidated capitalization
of the Company after giving effect to the  Conversion  and  Reorganization,  and
other assumptions set forth below and under "Pro Forma Data."
<TABLE>
<CAPTION>
                                                           Company Pro Forma Based Upon Sale at $10.00 Per share
                                                           -----------------------------------------------------
   
                                           Historical         7,650,000   9,000,000^  10,350,000^  11,902,500^
                                         ^Capitalilzation       Shares      Shares      Shares    ^    Shares(1)
                                         ----------------       ------      ------      ------    -----------
                                                                                          (In Thousands)

<S>                                          <C>               <C>         <C>         <C>         <C>     
Deposits(2) ..............................   $230,558          $230,558    $230,558    $230,558    $230,558
 Total Deposits and ^ borrowed funds .....   $238,442          $238,442    $238,442    $238,442    $238,442
                                             ========          ========    ========    ========    ========
 Stockholders' equity:                                      
  Preferred stock, no par value,                            
    10,000,000 shares authorized;                           
    none to be issued(3) .................       --                --          --          --          --
  Common stock, $0.10 par value,                            
    40,000,000 authorized; shares                           
    to be issued as reflected(3) .........        162             ^ 765         900       1,035       1,190
  Additional paid-in capital(4) ..........     18,455          ^ 64,851      76,366      87,879     101,120
  Retained Earnings(5) ...................      8,463             8,463       8,463       8,463       8,463
^ Plus:                                                     
  ^ Net unrealized ^ gain on ^  securities                  
    available for sale, net ..............      1,390             1,390       1,390       1,390       1,390
Less:                                                       
  Common Stock acquired by ESOP(6) .......       --               5,342       6,285       7,228       8,312
  Common Stock acquired by                                  
    ^ Recognition Plan(6) ................       --               2,671       3,143       3,614       4,156
                                             --------          --------    --------    --------    --------
                                                            
Total Stockholders' equity ...............   $ 28,470          $ 67,456    $ 77,691    $ 87,925    $ 99,695
                                             ========          ========    ========    ========    ========
                                                            
Pro forma equity as a percent of pro                        
  forma assets ...........................      10.44%            25.77%      27.97%      30.05%      32.30%
                                                            
</TABLE>                                                    
                                                            
                                                            
- ---------------------                                   
(1)  As adjusted  to give  effect to an  increase in the number of shares  which
     could occur due to an increase in the Offering  Price Range of up to 15% to
     reflect   changes  in  market  and  financial   conditions   following  the
     commencement of the Offering Price or to fill the order of the ESOP.
(2)  Does not reflect  withdrawals  from  deposit  accounts  for the purchase of
     Conversion Stock in the Offerings.  Such withdrawals would reduce pro forma
     deposits by the amount of such withdrawals.
(3)  The  Mid-Tier   Holding  Company  has  8,000,000  shares  of  common  stock
     authorized  with a par value of $0.10 per  share and  2,000,000  authorized
     shares of preferred stock.
(4)  Assumes that (i) the 206,000 Public Mid-Tier Shares outstanding at December
     31, 1997 are exchanged for 4.7188, 5.5516, 6.3843, and 7.3420 shares at the
     minimum  midpoint  maximum and 15% above the maximum of the Offering  Price
     Range,  respectively;  and (ii) that no cash in lieu of fractional Exchange
     Shares will be
    

                                      -13-

<PAGE>



   
     issued by the Company.  Does not include  proceeds from the Offerings  that
     the Company  intends to lend to the ESOP to enable it to purchase shares of
     Common Stock in the Offerings.  No effect has been given to the issuance of
     additional  shares of Common Stock  pursuant to existing and proposed stock
     option plans as opposed to  purchases  in the open  market.  See "PRO FORMA
     DATA."
^(5) The pro forma retained earnings include  $3,053,000 of assets of the Mutual
     Holding  Company.   The  retained   earnings  of  the  ^  Company  will  be
     substantially  restricted after the Conversion and Reorganization by virtue
     of the liquidation account to be established by the Bank in connection with
     the Conversion and  Reorganization.  See "THE CONVERSION AND REORGANIZATION
     -- Liquidation  Rights." In addition,  certain  distributions of the Bank's
     retained earnings may be treated as being from its pre-1988 accumulated bad
     debt reserve for tax purposes which would cause the Bank to have additional
     taxable income and financial statement expense.  See "REGULATION -- Federal
     and State Taxation."
^(6) Assumes that 8% and 4% of the shares sold in the Offering will be purchased
     by the ESOP and the  Recognition  Plan,  respectively.  No  shares  will be
     purchased by the Recognition Plan in the Conversion and Reorganization.  It
     is assumed on a pro forma basis that the  Recognition  Plan will be adopted
     by the Board of  Directors,  approved by the  stockholders  at a special or
     annual  meeting  no  earlier  than  six  months  after  completion  of  the
     Conversion and  Reorganization  and reviewed by the OTS. It is assumed that
     the Recognition Plan will purchase Common Stock in the open market in order
     to give an  indication  of its  effects  on  capitalization.  The pro forma
     presentation  does not show the impact of: (i) results of operations  after
     the Conversion and Reorganization;  (ii) changes in market prices of shares
     of the Common Stock after the  Conversion  and  Reorganization;  or (iii) a
     smaller than 4% purchase by the  Recognition  Plan.  Assumes that the funds
     used to acquire the ESOP shares will be borrowed  from the Company for a 15
     year term.  For an  estimate  of impact of the ESOP on  earnings,  see "PRO
     FORMA DATA." The Bank intends to make  contributions to the ESOP sufficient
     to service and ultimately retire its debt. The amount to be acquired by the
     ESOP and the  Recognition  Plan is reflected as a reduction in  stockholder
     equity.  The issuance of authorized but unissued shares for the Recognition
     Plan in an  amount  equal to 4% of the  amount of  Conversion  Stock in the
     Offering will have the effect of diluting existing stockholders'  interests
     by ^ 3.74%. There can be no assurance that approval of the Recognition Plan
     will be obtained.  See  "MANAGEMENT OF THE BANK -- Potential  Stock Benefit
     Plans."
    

                                      -14-

<PAGE>



                   HISTORICAL AND PRO FORMA CAPITAL COMPLIANCE

         The following table presents the historical  regulatory  capital of the
Bank at December 31, 1997, and the pro forma  regulatory  capital of the Bank as
of that date,  after giving  effect to the  Conversion  and the  Reorganization,
based  upon the  minimum,  midpoint,  maximum  and 15% above the  maximum of the
Offering Range, respectively. For a discussion of the assumptions underlying the
pro  forma  capital  calculations   presented  below,  see  "USE  OF  PROCEEDS,"
"CAPITALIZATION"  and "PRO FORMA DATA." The definitions of the terms used in the
table are those  provided in the capital  regulations  issued by the OTS.  For a
discussion of the capital  standards  applicable to the Bank, see  "REGULATION -
Savings Institution Regulation - Regulatory Capital Requirements."
<TABLE>
<CAPTION>
   
                                                         Pro Forma as of December 31, 1997 - Based on Sale of
                                            ---------------------------------------------------------------------------------------
                          Historical, as of   ^ 6,677,927             7,856,370                 9,034,834        10,390,048
                          December 31, 1997      Shares                 Shares                   Shares             Shares
                          ----------------- -------------------  -------------------------- ------------------ --------------------
    
                                  Percent             Percent                     Percent             Percent             Percent
                          Amount of Assets   Amount   of Assets    Amount         of Assets  Amount  of Assets Amount    of Assets
                          ----------------   ------   ---------    ------         ---------  ------  ----------------    ---------
                                                                    (Dollars in Thousands)
<S>                      <C>      <C>       <C>          <C>      <C>             <C>       <C>        <C>     <C>         <C>   
GAAP Capital...........  $28,470  10.44%    $53,265      17.91%   $57,675         19.10%    $62,085    20.27%  $67,157     21.57%
                          ======  =====      ======      =====     ======         =====      ======    =====    ======     =====

Tangible Capital(1)(2).  $25,828   9.51%    $50,623      17.08    $55,033         18.30     $59,443    19.48   $64,515     20.79
Tangible Capital
Requirement............    4,074   1.50       4,446       1.50      4,512          1.50       4,578     1.50     4,654      1.50
                          ------   -----      -----       -----     -----          -----      -----     -----    -----      -----
Excess.................  $21,754   8.01%    $46,177      15.58%   $50,521         16.80%    $54,865    17.98%  $59,861     19.29%
                          ======  =====      ======      =====     ======         =====      ======    =====    ======     =====

Core Capital(1)(2)(3)..  $25,828    9.51%   $50,623      17.08%   $55,033         18.30%    $59,443    19.48%  $64,515     20.79%
Core Capital
Requirement............    8,148    3.00      8,892       3.00     9,024           3.00       9,156     3.00     9,309      3.00
                          ------   -----      -----      -----     -----          -----       -----    -----     -----     -----
Excess.................  $17,680    6.51%   $41,731      14.08%   $46,009         15.30%    $50,287    16.48%  $55,206     17.79%
                          ======   =====     ======      =====     ======         =====      ======    =====    ======     =====

Total Risk-Based
Capital(1)(2)(4)(5)....  $26,611   28.62%   $51,406      50.71%   $55,816         54.26%    $60,226    57.71%  $65,298     61.55%

Risk-Based Capital
Requirement............    7,438    8.00      8,110        8.00     8,229          8.00       8,349     8.00     8,487      8.00
                          ------   -----      -----       -----     -----         -----       -----    -----     -----     -----

Excess.................  $19,173   20.62%   $43,296      42.71%   $47,587         46.26%    $51,877    49.71%  $56,811     53.55%
                          ======   =====     ======      =====     ======         =====      ======    =====    ======     =====
</TABLE>
- -----------------
   
(1)      Net  unrealized  gains or losses on securities  classified as available
         for sale are excluded from  regulatory  capital when computing core and
         risk-based capital. The net unrealized gain on securities classified as
         available  for sale  amounted to  $2,058,000  as of December  31, 1997.
         Assumes  one-half of the net proceeds  (after  adjustment  for ESOP and
         Recognition  Plan),  or  $24,795,000,   $29,205,000,  $33,615,000,  and
         $38,687,000,  at  the  minimum,  midpoint,  maximum,  and  maximum,  as
         adjusted, respectively, is contributed to the Bank.
    
(2)      Tangible  capital is computed as a percentage of adjusted  total assets
         of  $271,600,000  prior  to  the  consummation  of  the  Offerings  and
         $296,395,000, $300,805,000, $305,215,000 and $310,287,000 following the
         issuance of 7,650,000,  9,000,000,  10,350,000 and 11,902,500 shares of
         Common Stock in the Conversion and Reorganization,  respectively.  Core
         capital  is  computed  as a  percentage  of  adjusted  total  assets of
         $271,600,000   prior  to  the   consummation   of  the   Offerings  and
         $296,395,000, $300,805,000, $305,215,000 and $310,287,000 following the
         issuance of 7,650,000,  9,000,000,  10,350,000 and 11,920,500 shares of
         Common  Stock  in  the  Conversion  and  Reorganization,  respectively.
         Risk-based   capital  is   computed   as  a   percentage   of  adjusted
         risk-weighted  assets of $92,980,000  prior to the  consummation of the
         Offerings and $101,371,000, $102,869,000, $104,367,000 and $106,090,000
         following  the  issuance  of  7,650,000,   9,000,000,   10,350,000  and
         11,920,500 shares of Common Stock in the Conversion and Reorganization,
         respectively.
(3)      Does not reflect proposed amendments to regulatory capital requirements
         or, in the case of the core capital requirement, the  4.0%  requirement
         to be met in order for an institution  to  be "adequately  capitalized"
         under  applicable  laws  and  regulations.   See  "REGULATION - Savings
         Institution Regulation - Regulatory Capital Requirements."
(4)      The pro forma  risked-based  capital  ratios (i) reflect the receipt by
         the Bank of the assets held by the Mutual Holding Company and of 50% of
         the estimated net proceeds from the  Offerings,  and a reduction due to
         the Restricted  Stock Plan purchase and the ESOP purchase,  (ii) assume
         no repayment of FHLB  advances,  and (iii) assume the investment of the
         net remaining  proceeds  received by the Bank in assets that have a 20%
         risk-weighting,  as if such  net  proceeds  had  been  received  and so
         applied at December 31, 1997.
   
(5)      Risk-weighted assets on a pro forma basis are calculated based  on  the
         percentage of risk-weighted assets to leveraged assets at December  31,
         1997.  Includes the ^ $382,000 of general  allowance  for  loan  losses
         that was included in risk-based capital as of December 31, 1997.
    

                                      -15-

<PAGE>


                                 PRO FORMA DATA

         The actual net proceeds from the sale of the Conversion Stock cannot be
determined until the Conversion and  Reorganization is completed.  However,  net
proceeds are  currently  estimated to be between $65.6 million and $89.0 million
(or $102.4  million in the event the  Offering  Price Range is increased by 15%)
based  upon the  following  assumptions:  (i) no fees will be paid to Sandler on
shares  purchased by (x) the ESOP or by (y) officers,  directors and  associates
thereof;  (ii)  Sandler  will  receive  a fee  equal to  1.25% of the  aggregate
Purchase Price for sales in the Subscription and Community  Offering  (excluding
the sale of  shares  by the ESOP and to  officers,  directors  or  employees  or
members of their immediate  families);  and (iii) total expenses,  excluding the
marketing fees to be paid to Sandler,  will be  approximately  $395,000.  Actual
expenses may vary from those estimated.

         Pro forma net earnings have been calculated for the year ended December
31, 1997 as if the Conversion  Stock to be issued in the Offerings had been sold
(and the Exchange Shares issued) at the beginning of the respective  periods and
the net proceeds had been  invested at the one year Treasury Bill Rate which was
5.55% as of  December  31,  1997.  The  Treasury  Bill Rate was  required  to be
utilized  in  the  Business  Plan  and  more  nearly  reflects  the  actual  and
anticipated  yields  available on invested funds. The effect of withdrawals from
deposit accounts for the purchase of Conversion Stock has not been reflected. An
effective  combined federal and state tax rate of 42.0% has been assumed for the
periods,  resulting in an after-tax  yield of 3.22% for the year ended  December
31, 1997.  Historical  and pro forma per share  amounts have been  calculated by
dividing  historical and pro forma amounts by the indicated  number of shares of
Common Stock, as adjusted to give effect to the shares purchased by the ESOP and
Recognition  Plan.  See Notes 1 and 2 to the  tables  below.  No effect has been
given  in the pro  forma  stockholders'  equity  calculations  for  the  assumed
earnings on the net proceeds.  As discussed under "USE OF PROCEEDS," the Company
intends  to retain  50% of the net  proceeds  from the  Offerings.  The  Company
intends to make a loan to fund the purchase by the ESOP an amount of  Conversion
Stock  equal  to up to 8% of  the  Common  Stock  sold  in  the  Conversion  and
Reorganization.

         At the  consummation  of the  Conversion and  Reorganization,  972,073,
1,143,630,  1,315,166, and 1,512,452 of Common Stock, at the minimum,  midpoint,
maximum  and 15%  above  the  maximum,  respectively,  will be  issued to Public
Stockholders pursuant to the Exchange. See "THE CONVERSION AND REORGANIZATION --
The Exchange Ratio."

         No effect has been given in the tables to the  issuance  of  additional
shares of Common Stock  pursuant to existing and proposed  stock option plans as
opposed to purchases in the open market.  See "MANAGEMENT OF THE BANK -- Benefit
Plans." The tables below give effect to the Recognition  Plan, which is expected
to be adopted by the Company  following the  Conversion and  Reorganization  and
presented  (together with the Stock Option Plan) to stockholders for approval at
an annual or  special  meeting  of  stockholders  to be held at least six months
following  the  consummation  of  the  Conversion  and  Reorganization.  If  the
Recognition  Plan is approved by  stockholders,  the Recognition Plan intends to
acquire  an amount of Common  Stock  equal to 4.0% of the  shares of  Conversion
Stock issued in the  Offerings,  either  through  open market  purchases or from
authorized but unissued  shares of Common Stock. No effect has been given to (i)
the Company's results of operations after the Conversion and Reorganization,  or
(ii)  the  market   price  of  the  Common  Stock  after  the   Conversion   and
Reorganization.

         The following pro forma  information may not be  representative  of the
financial  effects  of the  foregoing  transactions  at the dates on which  such
transactions  actually  occur and  should  not be taken as being  indicative  of
future  results of operations.  Pro forma  stockholders'  equity  represents the
difference  between the stated amount of pro forma assets and liabilities of the
Company  computed in accordance with generally  accepted  accounting  principles
("GAAP").  The pro forma  stockholders'  equity is not intended to represent the
fair market  value of the Common  Stock and may be  different  than amounts that
would be available for distribution to stockholders in the event of liquidation.

                                      -16-

<PAGE>
<TABLE>
<CAPTION>
                                                                    At or For the Year Ended December 31, 1997
                                                        -----------------------------------------------------------------
                                                                                                              Maximum,
                                                          Minimum         Midpoint          Maximum         as adjusted
                                                          6,677,927       7,856,370         9,034,834        10,390,048
                                                          Shares at       Shares at         Shares at        Shares at
                                                           $10.00           $10.00           $10.00           $10.00
                                                          Per Share       Per Share         Per Share       Per Share(1)
                                                          ---------       ---------         ---------       ------------
                                                                           (Dollars in Thousands)
<S>                                                     <C>              <C>              <C>              <C>         
Gross proceeds ......................................   $     66,779     $     78,564     $     90,348     $    103,900
 Less expenses ......................................          1,163            1,298            1,434            1,590
                                                        ------------     ------------     ------------     ------------
  Estimated net proceeds ............................         65,616           77,266           88,914          102,310
  Less:  Common Stock purchased by ESOP(2) ..........         (5,342)          (6,285)          (7,228)          (8,312)
  Less:  Common Stock purchased by RSP(3) ...........         (2,671)          (3,143)          (3,614)          (4,156)
                                                        ------------     ------------     ------------     ------------
    Estimated net proceeds, as adjusted .............   $     57,603     $     67,838     $     78,072     $     89,842
                                                        ============     ============     ============     ============

Consolidated net income
  Historical(4) .....................................   $      3,354     $      3,354     $      3,354     $      3,354
  Pro forma income on net proceeds ..................          1,855            2,184            2,514            2,893
  Pro forma ESOP adjustment(2) ......................           (207)            (243)            (279)            (321)
  Pro forma RSP adjustment(3) .......................           (310)            (365)            (419)            (482)
                                                        ------------     ------------     ------------     ------------
    Pro forma net income ............................   $      4,692     $      4,930     $      5,170     $      5,444
                                                        ============     ============     ============     ============
Per share net income (reflects SOP 93-6)(5)(6)(7):
  Historical ........................................   $       0.47     $       0.40     $       0.35     $       0.30
  Pro forma income on net proceeds ..................           0.26             0.26             0.26             0.26
  Pro forma ESOP adjustment(2) ......................          (0.03)           (0.03)           (0.03)           (0.03)
  Pro forma RSP adjustment(3) .......................          (0.04)           (0.04)           (0.04)           (0.04)
                                                        ------------     ------------     ------------     ------------
   
    Pro forma net income per share(5) ...............   $       0.66     $       0.59     $       0.54     $       0.49
                                                        ============     ============     ============     ============
Purchase Price as a multiple of pro forma earnings(4)         15.15x         ^ 16.95x           18.52x           20.41x
                                                        ============     ============     ============     ============
    
Number of shares used in earnings per share
  calculations ......................................      7,419,000        8,727,000       10,036,000       11,542,000
                                                        ============     ============     ============     ============

Stockholders' equity(8):
  Historical ........................................   $     28,470     $     28,470     $     28,470     $     28,470
  Estimated net proceeds ............................         65,616           77,266           88,914          102,310
  Add:  Assets consolidated from MHC ................             90               90               90               90
  Less:  Common Stock acquired by ESOP(2) ...........         (5,342)          (6,285)          (7,228)          (8,312)
  Less:  Common Stock acquired by RSP(3) ............         (2,671)          (3,143)          (3,614)          (4,156)
                                                        ------------     ------------     ------------     ------------
    Pro forma stockholders' equity ..................   $     86,163     $     96,398     $    106,632     $    118,402
                                                        ============     ============     ============     ============
Book value per share(5)(6)(7):
  Historical combined ...............................   $       3.72     $       3.16     $       2.75     $       2.39
  Estimated net proceeds ............................           8.58             8.59             8.59             8.60
  Add:  Assets consolidated from MHC ................           0.01             0.01             0.01             0.01
  Less:  Common Stock acquired by ESOP(2) ...........          (0.70)           (0.70)           (0.70)           (0.70)
  Less:  Common Stock acquired by RSP(3) ............          (0.35)           (0.35)           (0.35)           (0.35)
                                                        ------------     ------------     ------------     ------------
    Pro forma stockholders' equity per share(4) .....   $      11.26     $      10.71     $      10.30     $       9.95
                                                        ============     ============     ============     ============

Purchase Price as a percent of pro forma equity .....          88.81%           93.37%           97.09%          100.50%
                                                        ============     ============     ============     ============
Number of shares used in book value per share
  calculations ......................................      7,650,000        9,000,000       10,350,000       11,902,500
</TABLE>

   
 ^
    

                          (footnotes on following page)

                                      -17-

<PAGE>



- --------------------
(1)  As adjusted  to give  effect to an  increase in the number of shares  which
     could occur due to a 15% increase in the Offering Range to reflect  changes
     in market  and  financial  conditions  following  the  commencement  of the
     Offerings.
   
(2)  Assumes that 8% of shares of Conversion Stock offered in the Offerings will
     be  purchased by the ESOP.  For  purposes of this table,  the funds used to
     acquire such shares are assumed to have been  borrowed by the ESOP from the
     net proceeds of the Offerings retained by the Company.  The Bank intends to
     make  annual  contributions  to the ESOP in an amount at least equal to the
     principal  of the debt and  interest  due. The ESOP debt is payable over 15
     years.  Statement of Position ("SOP") 93-6 requires that an employer record
     compensation  expense  in an amount  equal to the fair  value of the shares
     committed to be released to  employees.  The pro forma  adjustments  assume
     that the ESOP shares are allocated in fifteen equal annual installments and
     the fair value of the Company's stock remains at the Purchase Price and the
     effective  tax rates are assumed to be ^ 42%. The  unallocated  ESOP shares
     are reflected as a reduction of  stockholders'  equity.  No reinvestment is
     assumed on proceeds  contributed to fund the ESOP. The pro forma net income
     further  assumes (i) that  36,000,  42,000,  48,000 and 54,000  shares were
     committed to be released during the fiscal year ended December 31, 1997, in
     each  case  at the  minimum,  midpoint,  maximum,  and 15%  above  maximum,
     respectively,  and (ii) in accordance  with SOP 93-6,  only the ESOP shares
     committed to be released  during the  respective  periods  were  considered
     outstanding  for  purposes  of  net  income  per  share  calculations.  See
     "MANAGEMENT OF THE BANK -Benefits - Employee Stock Ownership Plan."
    
(3)  Subject to the approval of the Company's stockholders, the Recognition Plan
     intends to purchase an aggregate  number of shares of Common Stock equal to
     4% of the  shares  of  Conversion  Stock to be sold in the  Offerings.  The
     shares may be acquired  directly  from the Company,  or through open market
     purchases.  The funds to be used by the  Recognition  Plan to purchase  the
     shares will be provided by the Bank or the Company.  See "MANAGEMENT OF THE
     COMPANY - Proposed  Future Stock  Benefit  Plans -  Management  Recognition
     Plan." Assumes that the  Recognition  Plan acquires the shares through open
     market purchases at the Purchase Price with funds  contributed by the Bank,
     and that 20% of the amount contributed to the Recognition Plan is amortized
     as an expense  during  the fiscal  year ended  December  31,  1997.  If the
     Recognition Plan purchases authorized but unissued shares instead of making
     open  market   purchases,   (i)  the  voting  interests  of  then  existing
     stockholders  would be diluted by approximately  3.74%,  (ii) the pro forma
     net income per share for the fiscal year ended  December  31, 1997 would be
     $0.64,  $0.58,  $0.53  and  $0.48  and pro  forma  stockholders'  equity at
     December 31, 1997 would be $10.88,  $10.35, $9.96 and $9.61 in each case at
     the  minimum,  midpoint,  maximum,  and 15% above  maximum of the  Offering
     Range, respectively.
   
(4)  Historical  net  income  includes  ^  $1,296,000  gain on  sale of  deposit
     liabilities (tax imputed at 42%). Absent such $1,296,000, adjusted earnings
     per share  would be $20.83,  $22.73,  $24.39 and  $27.03,  at the  minimum,
     midpoint, maximum, and maximum, as adjusted, respectively.
    
(5)  Per share figures include Exchange Shares that will be exchanged for Public
     Mid-Tier Shares. Net income per share computations are determined by taking
     the number of shares of Common Stock assumed to be issued in the Conversion
     and Reorganization  and, in accordance with SOP 93-6,  subtracting the ESOP
     shares  that have not been  committed  for  release  during the  respective
     period.  See Note 2 above.  The number of Exchange Shares to be issued were
     then  added to such  amounts.  The  number of shares  of  Conversion  Stock
     actually sold and the  corresponding  number of Exchange Shares may be more
     or less than the assumed amounts.
   
(6)  No effect has been given to the  issuance  of  additional  shares of Common
     Stock pursuant to the 1998 Option Plan,  which is expected to be adopted by
     the Company  following  the Offerings  and  presented to  stockholders  for
     approval at the Company's  1998 Annual  Meeting.  An amount equal to 10% of
     the  Conversion  Stock sold in the  Offerings  will be reserved  for future
     issuance  upon the exercise of options to be granted  under the 1998 Option
     Plan,  if  approved  by  stockholders.   The  issuance  of  authorized  but
     previously  unissued  shares of Common  Stock  pursuant to the  exercise of
     options under such plan would dilute  existing  stockholders'  interests by
     approximately 9.34%. Assuming stockholder approval of the 1998
    

                                      -18-

<PAGE>



     Option Plan,  that all the options were  exercised at the end of the period
     at an exercise  price equal to the Purchase  Price per share shown for each
     column,  and that the Recognition  Plan purchases shares in the open market
     at such  purchase  price per share,  (i) pro forma net income per share for
     the year ended December 31, 1997 would be $0.60, $0.54, $0.49 and $0.45 and
     pro forma  stockholders'  equity per share at  December  31,  1997 would be
     $11.16,  $10.65,  $10.28 and $9.95, in each case at the minimum,  midpoint,
     maximum and 15% above maximum of the Offering Range, respectively.
(7)  Per share figures include Exchange Shares that will be exchanged for Public
     Mid-Tier Shares.  Book value per share  calculations are based upon the sum
     of (i) the number of shares of  Conversion  Stock assumed to be sold in the
     Offering, and (ii) Exchange Shares equal to the minimum,  midpoint, maximum
     and 15% above  maximum of the Offering  Range,  respectively.  The Exchange
     Shares reflect an Exchange  Ratio of 4.7188,  5.5516,  6.3843,  and 7.3420,
     respectively,  at the minimum, midpoint,  maximum, and 15% above maximum of
     the Offering Range,  respectively.  The number of Conversion Stock actually
     sold and the  corresponding  number of Exchange  Shares may be more or less
     than the assumed amounts.
(8)  The retained  earnings of Mid-Tier will be  substantially  restricted after
     the Conversion and  Reorganization.  See "DIVIDEND POLICY," "THE CONVERSION
     AND  REORGANIZATION - Effects of the Conversion and Reorganization - Effect
     on Liquidation Rights" and "REGULATION - Savings  Institution  Regulation -
     Dividend and Other Capital  Distribution  Limitations." Direct costs beyond
     estimated  offering  expenses  related to the sale of Common Stock,  if the
     Offerings  are  completed,  will be recorded as a reduction in proceeds and
     applied to paid in capital.  If the  Conversion and  Reorganization  is not
     consummated,  such costs will be charged to expenses. At December 31, 1997,
     no such costs had been incurred or accrued. The Common Stock of the Company
     is being offered in the Conversion and Reorganization.



                                      -19-

<PAGE>



                   THISTLE GROUP HOLDINGS, INC. AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF OPERATIONS
<TABLE>
<CAPTION>
                                                           Year Ended December 31,
                                               --------------------------------------------
                                                   1997             1996            1995
                                               ------------    ------------    ------------
<S>                                            <C>             <C>             <C>         
INTEREST INCOME:
  Interest on loans                            $  8,763,057    $  8,602,904    $  8,689,150
  Interest on mortgage-backed securities          6,491,208       6,554,426       5,891,955
  Interest and dividends on investments           5,328,034       5,106,685       5,209,146
                                               ------------    ------------    ------------
     Total interest income                       20,582,299      20,264,015      19,790,251
                                               ------------    ------------    ------------
INTEREST EXPENSE:
  Interest on deposits                           10,538,158      10,599,955      10,172,631
  Other                                             464,284         469,178         472,932
                                               ------------    ------------    ------------
      Total interest expense                     11,002,442      11,069,133      10,645,563
                                               ------------    ------------    ------------
NET INTEREST INCOME                               9,579,857       9,194,882       9,144,688
PROVISION FOR LOAN LOSSES                           120,000         139,194         135,000
                                               ------------    ------------    ------------
NET INTEREST INCOME AFTER PROVISION
  FOR LOAN LOSSES                                 9,459,857       9,055,688       9,009,688
                                               ------------    ------------    ------------
OTHER INCOME:
  Gain on sales of loans                              8,992          61,922
  Gain on sale of deposit liabilities             2,234,268
  Loss on sale of mortgage-backed securities        (30,994)
  Rental income                                     173,776         163,822         157,031
  Other                                             391,216         419,527         356,426
                                               ------------    ------------    ------------
     Total other income                           2,808,252         583,349         544,385
                                               ------------    ------------    ------------
OTHER EXPENSES:
  Salaries                                        2,718,471       2,620,365       2,576,090
  Amortization of goodwill                           32,544         114,547         200,461
  Office occupancy                                  477,232         500,515         500,448
  Depreciation                                      240,037         265,582         332,957
  Telephone and postage                             163,666         171,269         170,977
  Pension and profit-sharing                        905,145         533,898         549,697
  Federal insurance premium                         158,195         572,161         554,827
  SAIF special assessment                         1,533,127
  Stationery, printing and supplies                 111,996         128,070         110,155
  Payroll taxes                                     190,507         194,422         197,174
  Other employee benefits                           203,601         228,570         241,470
  Directors' fees                                   125,200         130,800         120,700
  Furniture, fixture and equipment expense          215,401         215,474         204,835
  Director, officer and employee expenses           172,355         157,204         159,668
  Professional services                             321,765         351,371         233,619
  Advertising                                       118,265         186,013         150,064
  Writedown of trustee receivable                 1,180,628
  Other                                             669,736         806,263         931,737
                                               ------------    ------------    ------------
     Total other expenses                         6,824,116       9,890,279       7,234,879
                                               ------------    ------------    ------------
INCOME (LOSS) BEFORE INCOME TAXES                 5,443,993        (251,242)      2,319,194
                                               ------------    ------------    ------------
INCOME TAXES:
  Current                                         2,083,482          36,234         736,907
  Deferred                                            6,518          75,766         149,993
                                               ------------    ------------    ------------
     Total income taxes                           2,090,000         112,000         886,900
                                               ------------    ------------    ------------
NET INCOME (LOSS)                              $  3,353,993    $   (363,242)   $  1,432,294
                                               ============    ============    ============
BASIC EARNINGS (LOSS) PER SHARE                $       2.07    $      (0.22)   $       0.88
                                               ============    ============    ============
</TABLE>



                                      -20-

<PAGE>



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

General

         The Mid-Tier Holding Company's net income is primarily dependent on its
net interest income,  which is the difference  between interest income earned on
its loans, mortgage-backed securities and investment portfolios, and its cost of
funds  consisting  of interest  paid on deposits  and  borrowings.  The Mid-Tier
Holding  Company's net income also is affected by its provision for loan losses,
as well as the amount of non-interest  income,  including  gains on sales,  loan
fees and  service  charges,  and  non-interest  expense,  such as  salaries  and
employee benefits, deposit insurance premiums, occupancy and equipment costs and
income  taxes.  Earnings  of the  Mid-Tier  Holding  Company  also are  affected
significantly  by general  economic  and  competitive  conditions,  particularly
changes in market interest rates,  government policies and actions of regulatory
authorities. The discussion herein includes the Mid-Tier Holding Company and the
Bank on a  consolidated  basis.  Unless  the  context  requires  otherwise,  any
reference to the Bank,  includes the Mid-Tier  Holding Company on a consolidated
basis.

Business Strategy

         The  Bank's  current  business   strategy  is  to  operate  as  a  well
capitalized,  profitable  and  independent  community  savings bank dedicated to
financing home ownership and providing  quality  service to customers.  The Bank
has sought to implement this strategy in recent years by: (1) closely monitoring
the needs of customers and providing quality customer  service;  (2) emphasizing
the  origination  of  residential  mortgage  loans,  and home  equity  loans and
offering other personal and family  financial  services;  (3) reducing  interest
rate risk exposure;  (4)  controlling  operating  expenses;  (5) improving asset
quality;  and (6) maintaining  capital in excess of regulatory  requirements and
controlling growth.

         Upon  completion of the Conversion,  the Mid-Tier  Holding Company will
focus on operating as a well capitalized,  profitable and independent  community
bank  with  increased  products  and  services  provided  to its  customers.  To
implement this strategy,  the Mid-Tier  Holding Company will (i) use its unitary
thrift  holding  company  structure  to enhance the Bank's  traditional  savings
association  business by building a focused  portfolio of investments  including
equity   investments  in  non-bank  financial  services  firms  that  complement
traditional   banking   activity,   and  demonstrate  the  ability  to  generate
non-interest  sensitive forms of revenue;  (ii) utilize available capital market
opportunities,  such as stock repurchases,  to enhance  stockholder value; (iii)
expand the Bank's delivery network by implementing a branching  strategy focused
on growth  markets;  (iv)  implement  a wholesale  leverage  strategy to enhance
earnings per share and growth by matching  wholesale funding  opportunities with
fixed and possibly variable rate assets that assist in the mitigation of balance
sheet interest rate  sensitivity;  (v) utilize stock benefit  programs and other
incentive to seek experienced  personnel to support asset and liability  growth;
and (vi) enhance the Bank's  infrastructure  through  technology  investments to
accommodate growth in both existing and new customer segments.

Changes in Financial Condition

         The Bank's assets  decreased by  $17,681,000  or 6.0% during the fiscal
year ended  December 31,  1997,  due  primarily to a net decrease of cash,  cash
equivalents and investments,  as interest-bearing  deposits and investments were
used to  fund  the  sale to a local  financial  institution  of  $37,237,000  in
deposits  and  two  branch  buildings  to  a  locally  headquartered   financial
institution in May of 1997 ("Branch

                                      -21-

<PAGE>



Sale").  The Bank's 1996 business  plan included the sale of two branches  which
were outside of its core growth markets.

         Investments  (including those available for sale) decreased $10,868,000
or 22.1% from  $49,096,000  at December 31, 1996 to  $38,228,000 at December 31,
1997 due to such funds being used to fund the sale of deposits.  Mortgage-backed
securities  (including those available for sale) increased  $18,077,000 or 19.4%
as excess liquidity was invested in mortgage-backed  securities due to decreased
loan  originations.  Loans  receivable,  including  loans  available  for  sale,
decreased $3,338,000 or 3.3% from $100,773,000 to $97,435,000 due to prepayments
exceeding decreased originations.

         The Bank's  liabilities  similarly  decreased  by  $21,571,000  or 8.0%
during the fiscal year ended December 31, 1997, due to a decrease in deposits of
$25,988,000 from $256,547,000 to $230,558,000 primarily from the sale to a local
financial institution of $37,237,000 in deposits as previously  discussed.  As a
result of the Branch Sale, the Bank recognized a gain on the  liabilities  sold.
Accrued  income  taxes  increased  from  $86,900 to  $2,096,000  due to earnings
present in 1997 compared to a loss in 1996.

         The Bank's total stockholders' equity increased by $3,889,000, or 15.8%
due mainly to earnings in 1997 and a $655,000  increase in  unrealized  gains on
securities available for sale, offset partially by dividends paid of $165,000 .

   
         The Bank's  assets  increased  by ^  $4,745,000  or ^ 1.64%  during the
fiscal year ended December 31, 1996, due primarily to a net increase of cash due
the  prepayment  of  mortgage-backed  securities  during fiscal 1997 as the Bank
accumulated  liquid  assets in  anticipation  of the Branch  Sale as  previously
discussed.

         The Bank's  liabilities  increased by ^  $5,312,000  or 2.0% during the
fiscal year ended  December 31, 1996,  due to a $6,363,000  or 2.5%  increase in
interest-bearing  deposits due to  management's  decision to  aggressively  seek
certificates of deposits to accumulate funds needed for the Branch Sale.
    

         The Bank's  stockholders'  equity  decreased by  $567,000,  or 2.3% due
mainly to dividends paid of $165,000 and a $363,000 loss experienced by the Bank
in the fiscal year ended December 31, 1996.

Results of Operations

         General.  The earnings of the Bank depend primarily on its level of net
interest income,  which is the difference  between interest earned on the Bank's
interest-earning  assets and the interest paid on interest-bearing  liabilities.
Net interest income is a function of the Bank's  interest rate spread,  which is
the difference between the average yield earned on  interest-earning  assets and
the average rate paid on interest-bearing  liabilities, as well as a function of
the average balance of  interest-earning  assets as compared to interest-bearing
liabilities.  The Bank reported net income of $1,432,000  and $3,354,000 for the
fiscal years ended December 31, 1995 and 1997, respectively, and a net operating
loss of $363,000 for the fiscal year ended December 31, 1996.



                                      -22-

<PAGE>



Balance Sheet.  The following table sets forth certain  information  relating to
the Company's average balance sheet and reflects the average yield on assets and
average cost of  liabilities  for the periods  indicated and the average  yields
earned and rates paid.  Such yields and costs are derived by dividing  income or
expense by the average balance of assets or liabilities,  respectively,  for the
periods  presented.  Average  balances  are  derived  from  month-end  balances.
Management does not believe that the use of month-end  balances instead of daily
average  balances  has  caused  any  material  differences  in  the  information
presented.
<TABLE>
<CAPTION>
                                         At
                                    December 31,                            Year Ended December 31,
                                    ------------  ---------------------------------------------------------------------------------
                                        1997              1997                       1996                        1995
                                    -----------  -------------------------  --------------------------  --------------------------
                                                                 Average                     Average                     Average
                                        Yield/   Average          Yield/   Average            Yield/   Average            Yield/
                                         Cost    Balance Interest Cost     Balance Interest   Cost     Balance Interest    Cost
                                        ------  ------- --------  -------  ------- -------- ---------  ------- --------  -------
                                                                          (Dollars in Thousands)
<S>                                      <C>   <C>       <C>      <C>     <C>       <C>     <C>       <C>        <C>     <C>  
Interest-earning assets:
 Loans receivable(1).................... 8.24% $101,472  $ 8,763    8.64% $101,726  $ 8,603    8.46%  $ 99,194   $ 8,689    8.76%
 Mortgage-backed securities............. 7.01    93,427    6,491    6.95    93,925    6,554    6.98     86,653     5,892    6.80
 Cash and investment securities(2)...... 6.31    72,813    4,977    6.84    77,272    4,728    6.12     80,694     4,864    6.03
 Other interest-earning assets.......... 6.81     6,317      351    5.56     6,761      379    5.61      4,964       345    6.95
                                                -------   ------           -------  -------            -------   -------
  Total interest-earning assets......... 7.34   274,029  $20,582    7.51   279,684  $20,264    7.25    271,505   $19,790    7.29
                                                -------   ======           -------   ======            -------    ======
Non-interest-earning assets.............         10,013                      9,529                       8,369
                                                -------                    -------                     -------
  Total assets..........................       $284,042                   $289,213                    $279,874
                                                =======                    =======                     =======

Interest-bearing liabilities:
 Regular savings accounts............... 3.27  $ 35,448  $ 1,133    3.20  $ 39,487  $ 1,233    3.12    $39,460   $ 1,261    3.20
 Senior club savings.................... 4.06    65,868    2,673    4.06    71,117    2,886    4.06     68,953     2,797    4.06
 Certificate accounts................... 5.41   116,523    6,223    5.34   112,756    5,886    5.22    106,731     5,327    4.99
 Other deposit accounts................. 2.03    24,550      509    2.08    26,792      595    2.22     26,991       788    2.92
                                                -------  -------           -------  -------            -------   -------
   Total deposits....................... 4.39   242,389   10,538    4.35   250,152   10,600    4.24    242,135    10,173    4.20
                                                -------   ------           -------   ------            -------    ------
 FHLB borrowings........................ 5.53     7,884      436    5.53     7,884      436    5.53      7,884       436    5.53
 Other liabilities (escrow)............. 1.86     1,730       28    1.62     1,772       33    1.86      1,920        37    1.93
                                                ------- --------           -------   ------            -------   -------
  Total interest-bearing liabilities.... 4.41   252,003  $11,002    4.37   259,808   11,069    4.26    251,939   $10,646    4.23
                                                -------   ======           -------   ------            -------    ======
Non-interest bearing liabilities........          5,020                      4,412                       4,002
                                                -------                    -------                     -------
 Total liabilities......................        257,023                    264,220                     255,941
                                                -------                    -------                     -------
Retained earnings.......................         27,019                     24,993                      23,933
                                                -------                    -------                     -------
 Total liabilities and 
   retained earnings....................       $284,042                   $289,213                    $279,874
                                                =======                    =======                     =======
Net interest income.....................                 $ 9,580                    $ 9,195                      $ 9,144
                                                          ======                     ======                       ======
Interest rate spread(3)................. 2.93%                      3.14%                      2.99%                        3.06%
                                        =====                     ======                     ======                       ======
Net yield on interest-
  earning assets(4).....................                            4.66%                      4.38%                        4.49%
                                                                  ======                     ======                       ======
Ratio of average interest-
  earning assets to average 
  interest-bearing liabilities..........                          108.74%                    107.65%                      107.77%
                                                                  ======                     ======                       ======
</TABLE>

- ---------------------------------
(1)  Average balances include non-accrual loans.
(2)  Includes interest-bearing deposits in other financial institutions.
(3)  Interest-rate spread represents the difference between the average yield on
     interest-earning   assets  and  the   average   cost  of   interest-bearing
     liabilities.
(4)  Net yield on  interest-earning  assets  represents net interest income as a
     percentage of average interest-earning assets.

                                      -23-

<PAGE>



         Rate/Volume  Analysis.  The table below sets forth certain  information
regarding changes in interest income and interest expense of the Company for the
periods   indicated.   For  each   category  of   interest-earning   assets  and
interest-bearing liabilities, information is provided on changes attributable to
(i) changes in volume (changes in average volume  multiplied by old rate);  (ii)
changes in rates  (changes  in rate  multiplied  by old average  volume);  (iii)
changes in  rate-volume  (changes  in rate  multiplied  by the change in average
volume).
                                                         
<TABLE>
<CAPTION>
                                                              Year Ended December 31,
                                        -----------------------------------------------------------------------
                                                     1997 vs. 1996               1996     vs.    1995
                                        ----------------------------------  -----------------------------------
                                                  Increase (Decrease)             Increase (Decrease)
                                                        Due to                            Due to
                                        ----------------------------------  -----------------------------------
                                                            Rate/                              Rate/
                                         Volume    Rate    Volume     Net   Volume     Rate    Volume     Net
                                         ------    ----    ------     ---   ------     ----    ------     ---
                                                               (Dollars in Thousands)
<S>                                      <C>      <C>      <C>      <C>      <C>      <C>      <C>      <C>   
Interest income:
 Loans receivable ....................   $ (21)   $ 181    $--      $ 160    $ 222    $(300)   $  (8)   $ (86)
 Mortgage-backed securities ..........     (35)     (28)    --        (63)     494      155       13      662
 Cash and investment securities ......    (273)     554      (32)     249     (206)      73       (3)    (136)
 Other interest earning assets .......     (25)      (3)    --        (28)     125      (67)     (24)      34
                                         -----    -----    -----    -----    -----    -----    -----    -----
  Total interest-earning assets ......   $(354)   $ 704    $ (32)   $ 318    $ 635    $(139)   $ (22)   $ 474
                                         =====    =====    =====    =====    =====    =====    =====    =====

Interest expense:
 Savings accounts ....................   $(329)   $ 276    $  (9)   $ (62)   $ 337    $  87    $   3    $ 427
 Other liabilities ...................      (2)      (3)    --         (5)      (7)       3     --         (4)
                                         -----    -----    -----    -----    -----    -----    -----    -----
   Total interest-bearing liabilities    $(331)   $ 273    $  (9)   $ (67)   $ 330    $  90    $   3    $ 423
                                         =====    =====    =====    =====    =====    =====    =====    =====

Net change in interest income ........   $ (23)   $ 431    $ (23)   $ 385    $ 305    $(229)   $ (25)   $  51
                                         =====    =====    =====    =====    =====    =====    =====    =====
</TABLE>

   
    

Comparison of Operating  Results for Years Ended  December 31, 1997 and December
31, 1996.

         General.  Net income for the year ended  December  31,  1997  increased
$3,717,000  from a loss of  $363,000 in 1996 to a profit of  $3,354,000  for the
year ended  December 31, 1997. The increase was primarily due to a gain from the
sale of two branch  offices and the absence in 1997 of a one-time  SAIF  special
assessment of $1,533,000 and the write-off of trustee  receivables caused by the
bankruptcy of Bennett Funding.  See "- Comparison of Operating Results for Years
Ended  December 31, 1996 and December 31, 1995 - Other  Expenses."  Furthermore,
net  interest  income  increased  $385,000 or 4.2% as the Bank's  interest  rate
spread improved during 1997 and other income increased  $2,225,000 or 381.4% due
to a gain on the  sale of  deposit  liabilities.  These  increases  were  offset
somewhat by an  increase  in total  income  taxed due to the Bank  returning  to
profitability in 1997.

         Net Interest  Income.  Net interest income  increased  $385,000 or 4.2%
from  $9,195,000 for the year ended  December 31, 1996 to $9,580,000  during the
year ended December 31, 1997 as interest income  increased and interest  expense
decreased,  and the Bank's  interest  rate spread  improved 15 basis points (100
basis  points  equalling  1%) due  primarily  to  increased  yields on loans and
investment securities.  The Bank's net interest rate spread increased from 2.99%
to 3.14%.

                                      -24-

<PAGE>



         Interest Income. Interest income increased from $20,264,000 for 1996 to
$20,582,000  for 1997, or 1.6% primarily due to an increase in income from loans
and interest and dividend on investments.  Interest on loans increased  $160,000
due to increased  yields as the Bank  emphasized  equity loans.  The interest on
cash and investment  securities increased $221,000 during 1997 due to a 72 basis
point increase in the yield.  The average  balance and yield on  mortgage-backed
securities remained relatively stable.

         Interest  Expense.  Interest  expense  decreased  $67,000  or .06%  due
primarily  to a decease in the average  balance of  deposits  due to the sale of
$37,237,000  of deposits in May, 1997 which was partially  offset by an increase
of the cost of funds from  certificates of deposit due to management's  decision
to seek funds for the Branch Sale. See "- Changes in Financial Condition."

         Provision  for  Losses  on Loans.  The  provision  for  losses on loans
decreased $19,000 from $139,000 for the year ended December 31, 1996 to $120,000
for the year ended December 31, 1997.  Provisions for losses included charges to
reduce the recorded  balances of mortgage  loans  receivable  and the collateral
real  estate  to  their  estimated  net  realizable  value  or  fair  value,  as
applicable. Such provisions are based on management's estimate of net realizable
value or fair value of the  collateral,  as applicable,  considering the current
and currently anticipated further operating or sales conditions, thereby causing
these estimates to be particularly susceptible to changes that could result in a
material  adjustment to results of operations in the near term.  Recovery of the
carrying  value of such loans and real estate is  dependent to a great extent on
economic, operating and other conditions that may be beyond the Bank's control.

         Other  Income.  Other  income  increased  from  $583,000  for  1996  to
$2,808,000  for the year ended  December  31, 1997  primarily as a result of the
$2,234,000 gain on the sale of deposit  liabilities in May, 1997. See "- Changes
in Financial Condition."

   
         Other  Expenses.  Other expenses  decreased by $3,066,000 or 31.0% from
$9,890,000  in 1996 to  $6,824,000  for the year ended  December 31, 1997.  This
decrease was primarily  caused by the absence in 1997 of a one-time special SAIF
assessment  and a write  down of  $1,181,000  of a  trustee  receivable.  See "-
Comparison of Operating  Results for Years Ended  December 31, 1995 and December
31, 1996 - Other Expenses." Other decreases in 1997 included a $414,000 or 72.4%
decrease in federal  insurance  premiums  due to the  resolution  of the SAIF, a
$82,000 or 71.6% decrease in the  amortization of goodwill as goodwill  obtained
in the acquisition of Aetna Federal in 1982 was completely  written off in 1997,
and a $137,000 or ^ 16.9% decrease in other operating  expenses due to write off
of expenses of $350,000  related to the inability to consummate a conversion and
merger with Progress  Financial Corp.  Offsetting these decreases were increases
of  $371,000  or 69.5% in pension and profit  sharing  expense due to  increased
profit  sharing on increased  earnings  compared to 1996, and $98,000 or 3.7% in
salaries due to normal  salary  increases  offset by a decrease in the number of
employees due to the sale of the two branch  offices from the Branch Sale in May
1998.
    

         Upon completion of the Conversion, the Mid-Tier Holding Company expects
an  increase  in other  expenses  due to being a public  company and the cost of
stock benefit plans, if adopted.

         Income Tax Expense.  Income tax expense  increased  significantly  from
$112,000 in 1996 to  $2,090,000  in 1997 due to the Mid-Tier  Holding  Company's
return to profitability.



                                      -25-

<PAGE>



Comparison of Operating  Results for Years Ended  December 31, 1996 and December
31, 1995.

   
         General.  Net income for the year ended  December  31,  1996  decreased
$1,795,000 or 125.3% to a loss of $363,000  from a profit of $1,432,000  for the
year ended December 31, 1995. The decrease was primarily due to the SAIF special
assessment of $1,533,000  and the write ^ down of trustee  receivable  caused by
the  bankruptcy  of  Bennett  Funding.  See  "BUSINESS  OF THE  BANK  -  Lending
Activities - Loans Secured by Commercial Equipment Leases."
    

         Net Interest Income.  Net interest income increased $50,000 or .5% from
$9,145,000  for the year ended  December 31, 1995 to $9,195,000  during the year
ended   December  31,  1996  as  the  average   balances  and   yield/costs   of
interest-earning   assets  and  interest-bearing   liabilities  increased  at  a
relatively  similar  pace.  The Bank  experienced  a slight  decrease in the net
interest rate spread from 3.06% to 2.99% due to the Bank's aggressive  marketing
of certificates of deposit during the period.

         Interest Income. Interest income increased from $19,790,000 for 1995 to
$20,264,000  for 1996,  or 2.4%  primarily  due to an increase in income from an
increase in the average balance of mortgage-backed securities. Interest on loans
and interest and dividends on investments remained relatively stable, decreasing
$86,000 or .9% and  $102,000 or 2.0%,  respectively,  due  primarily to a slight
increase in the average  balance of loans  receivable  and the yield on cash and
investment securities.

         Interest  Expense.  Interest  expense  increased  $424,000  or 4.0% due
primarily  to an increase  in the average  balance of  deposits,  in  particular
certificates of deposit due to management's  effort to accumulate  funds for the
Branch Sale. The average balance of certificates of deposit increased $6,025,000
or 5.6% as the Bank emphasized certificate of deposit products during 1996.

         Provision  for  Losses  on Loans.  The  provision  for  losses on loans
increased  $4,000 from $135,000 for the year ended December 31, 1995 to $139,000
for the year ended  December  31,  1996.  See also "-  Comparison  of  Operating
Results for Years Ended  December 31, 1996 and December 31, 1997 - Provision for
Loan Losses."

         Other Income. Other income increased from $544,000 for 1995 to $583,000
for the year ended December 31, 1996 primarily as a result of an increase in fee
income  as well as an  absence  of any  losses  on the  sale of  mortgage-backed
securities  present in 1995, offset somewhat by no gains on the sale of loans in
1996 as the Bank did not sell any loans during such period.

         Other  Expenses.  Other  expenses  increased by  $2,655,000 or 37% from
$7,235,000  in 1995 to  $9,890,000  for the year ended  December 31, 1996.  This
increase was primarily the result of a $1,533,000 special assessment required to
recapitalize  the SAIF.  On September  30, 1996,  pursuant to  legislation,  all
SAIF-insured  institutions  were  charged a  one-time  assessment  of 65.7 basis
points per $100 of insurable deposits as of March 31, 1995. The legislation also
provides that the Bank, in addition to the payment of normal  deposit  insurance
premium as a member of the SAIF, pay an annual amount equal to approximately 6.4
basis points of outstanding SAIF deposits toward the retirement of the Financial
Corporation  Bonds ("Fico Bonds") issued in the 1980's to assist in the recovery
of the savings and loan industry. Members of the Bank Insurance Fund ("BIF"), by
contrast,  will pay, in  addition to their  normal  deposit  insurance  premium,
approximately  1.3  basis  points  toward  the  retirement  of the  Fico  Bonds.
Beginning no later than  January 1, 2000,  the rate paid to retire the Fico Bond
will be equal for members of the BIF and the SAIF. The legislation also provided
for the merging of the BIF and the SAIF by January 1, 1999 provided there are no
financial institutions still chartered as savings associations

                                      -26-

<PAGE>



at that time.  Should the insurance  funds be merged before January 1, 2000, the
rate  paid by all  members  of this new fund to retire  the Fico  Bond  would be
equal.

         In addition, the Bank wrote down trustee receivables by $1,181,000. See
"Business  of the  Bank -  Lending  Activities  - Loans  Secured  by  Commercial
Equipment Leases." Furthermore, the Bank experienced increased advertising costs
of  $36,000  or  24.0%  due to  home  equity  loan  advertising;  and  increased
professional  service  fees  of  $118,000  due  to  legal  fees  in  challenging
previously paid state taxes.  Such increases were partially  offset by decreased
amortization  of  goodwill  from the  acquisition  of Aetna  Federal in 1982 and
decreased  depreciation due to the Bank's data processing  system becoming fully
depreciated.

         Income Tax Expense.  Income tax expense  decreased  significantly  from
$887,000 in 1995 to $112,000 in 1996 due to the loss recognized in 1996.

   
Year 2000^
    

         A great  deal of  information  has been  disseminated  about the global
computer year 2000. Many computer  programs that can only  distinguish the final
two digits of the year entered (a common programming  practice in earlier years)
are  expected  to read  entries  for the year 2000 as the year 1900 and  compute
payment,  interest or delinquency  based on the wrong date or are expected to be
unable to compute  payment,  interest or  delinquency.  Rapid and accurate  data
processing  is essential to the operation of the Bank.  Data  processing is also
essential to most other financial  institutions  and many other  companies.  See
also  "RISK  FACTORS  - Year  2000  Compliance"  and  "BUSINESS  OF  THE  BANK -
Properties and Equipment."

Liquidity and Capital Resources

         The Bank's  primary  sources of funds are deposits  and  proceeds  from
principal and interest payments on loans,  mortgage-backed  securities and other
investments.   While   maturities  and  scheduled   amortization  of  loans  and
mortgage-backed  securities are a predictable source of funds, deposit flows and
mortgage prepayments are greatly influenced by general interest rates,  economic
conditions,  competition  and the  consolidation  of the  financial  institution
industry.

         The  primary  investment  activity of the Bank is the  origination  and
purchase of mortgage loans,  mortgage-backed  securities and other  investments.
During the years ended December 31, 1995,  1996,  and 1997, the Bank  originated
mortgage loans in the amounts of $11.5 million, $17.8 million, and $19.9 million
respectively.  The Bank also purchases loans and  mortgage-backed  securities to
reduce  liquidity  not  otherwise  required for local loan demand.  Purchases of
mortgage  loans and  mortgage-backed  securities  totaled $33.0  million,  $17.8
million and $35.1 million, respectively, in those same periods. Other investment
activities  include  investment in short term  certificates  of deposit of other
financial  institutions,  FHLB of Pittsburgh stock,  consumer loans and the U.S.
government and federal agency obligations.

         The Bank has other sources of liquidity if a need for additional  funds
arises.  Although the Bank has historically not utilized  borrowings as a source
of funds, the Bank had outstanding advances from the FHLB of Pittsburgh in 1995,
1996 and 1997.  In  addition,  other  sources of  liquidity  can be found in the
Bank's balance sheet, such as investment securities maturing within one year and
unencumbered mortgage-backed securities that are readily marketable.

                                      -27-

<PAGE>




   
         The Bank is  required to maintain  minimum  levels of liquid  assets as
defined  by  OTS  regulations.  The  requirement,  which  may be  varied  at the
direction of the OTS depending upon economic  conditions  and deposit flows,  is
based upon a percentage  of deposits  and  short-term  borrowings.  The required
minimum  ratio is  currently  4.0%.  The Bank's  liquidity ^ ratio was 18.87% at
December 31, 1997.

         The Bank's  most  liquid  assets are cash and cash  equivalents,  which
include investments in highly liquid short-term investments.  The level of these
assets are dependent on the Bank's operating, financing and investing activities
during  any given  period.  At  December  31,  1997,  cash and cash  equivalents
totalled ^ $20,151,000.
    

         The Bank  anticipates  that it will have sufficient  funds available to
meet its current commitments.  As of December 31, 1997, the Bank had $761,000 in
commitments  to fund loans.  Certificates  of deposit  which were  scheduled  to
mature  in one  year  or less  as of  December  31,  1997  totaled  $89,887,000.
Management believes that a significant portion of such deposits will remain with
the Bank.

         The Bank had core, tangible and risk-based capital ratios of 9.5%, 9.5%
and 28.6%, respectively,  at December 31, 1997, which significantly exceeded the
OTS's respective  minimum  requirements of 3.00%,  1.50% and 8.00%. The Bank was
classified  as a "well  capitalized"  institution  on  December  31,  1997.  See
"Historical and Pro Forma Capital Compliance."

Interest Rate Risk Management Activities

         General.  The goal of the  Bank's  asset/liability  policy is to manage
interest  rate risk so as to maximize net interest  income over time in changing
interest rate environments.  Management monitors the Bank's net interest spreads
(the difference between yields received on assets and rates paid on liabilities)
and, although constrained by market conditions, economic conditions, and prudent
underwriting  standards, it offers deposit rates and loan rates in an attempt to
maximize net interest income. Management also attempts to fund the Bank's assets
with  liabilities  of a  comparable  duration to minimize the impact of changing
interest  rates on the Bank's net interest  income.  Since the  relative  spread
between  financial  assets and  liabilities is constantly  changing,  the Bank's
current net  interest  income may not be an  indication  of future net  interest
income.

         The Bank has sought to manage its interest  rate risk by  maintaining a
high  degree  of liquid  assets  and  short-term  securities,  coupled  with the
purchase of  mortgage-backed  securities  secured by  adjustable  rate  mortgage
loans.

         The Bank is also  managing  interest  rate risk by the  origination  of
multi-family residential loans with a balloon payment after five to seven years.
In general,  these  loans have higher  yields,  shorter  maturities  and greater
interest rate sensitivity than traditional one- to four-family  residential real
estate loans.

         The Bank  constantly  monitors  its  deposits  in an effort to decrease
their interest rate sensitivity.  Rates of interest paid on deposits at the Bank
are priced competitively in order to meet the Bank's asset/liability  management
objectives and spread requirements.  As of December 31, 1997, the Bank's savings
accounts,   checking   accounts  and  money  market  deposit   accounts  totaled
$119,508,000  or 51.8%  of its  total  deposits.  The  Bank  believes,  based on
historical  experience,  that a substantial  portion of such accounts  represent
non-interest rate sensitive core deposits.


                                      -28-

<PAGE>



         Quantitative  Interest  Rate  Sensitivity  Analysis.  The  value of the
Bank's loan  portfolio  will change as interest  rates change.  Rising  interest
rates will decrease the Bank's net portfolio value, while falling interest rates
increase the value of that portfolio.

         The  following  table sets forth,  quantitatively,  as of December  31,
1997, (the most recent  available) OTS estimate of the projected  changes in net
portfolio  value  ("NPV") in the event of 100,  200,  300,  and 400 basis points
("bp")  instantaneous  and permanent  increases and decreases in market interest
rates. Dollar amounts are expressed in thousands.
<TABLE>
<CAPTION>
      BP Change                              Estimated Net Portfolio Value                  NPV as % of PV of Assets
                              -----------------------------------------------------     ------------------------------
       in Rates               $ Amount              $ Change              % Change      NPV Ratio            BP Change
       --------               --------              --------              --------      ---------            ---------

       <S>                   <C>                  <C>                        <C>          <C>                 <C>   
       +400 bp                $13,521              $-22,349                  -62%          5.41%              -758 bp
         +300                  19,126               -16,743                   -47          7.45               -553 bp
         +200                  25,004               -10,865                   -30          9.49               -349 bp
         +100                  30,793                -5,077                   -14         11.40               -159 bp
          NC                   35,870                                                     12.98
         -100                  40,663                 4,794                   +13         14.42               +143 bp
         -200                  46,863                10,994                   +31         16.20               +321 bp
         -300                  54,166                18,296                   +51         18.19               +521 bp
         -400                  63,402                27,532                   +77         20.58               +759 bp

</TABLE>

<TABLE>
<CAPTION>
                                                                                           12/31/97    12/31/96
                                                                                           --------    --------
            * * * RISK MEASURES:  200 BP RATE SHOCK * * *
<S>                                                                                        <C>          <C>   
Pre-Shock NPV Ratio:  NPV as % of PV of Assets ......................................      12.98%       12.50%
Exposure Measure:  Post-Shock NPV Ratio .............................................       9.49%        9.78%
Sensitivity Measure:  Change in NPV Ratio ...........................................       -349 bp      -273 bp
                                                                                                        
</TABLE>
         Computations  of  prospective  effects of  hypothetical  interest  rate
changes are  calculated  by the OTS from data provided by the Bank and are based
on numerous  assumptions,  including  relative  levels of market interest rates,
loan repayments and deposit runoffs, and should not be relied upon as indicative
of actual results.  Further, the computations do not contemplate any actions the
Bank may undertake in response to changes in interest rates.

         Management  cannot predict future interest rates or their effect on the
Bank's NPV in the future.  Certain  shortcomings  are  inherent in the method of
analysis  presented in the  computation  of NPV. For example,  although  certain
assets and liabilities may have similar maturities or periods to repricing, they
may  react  in  differing   degrees  to  changes  in  market   interest   rates.
Additionally, certain assets, such as adjustable rate loans, which represent the
bank's primary loan product,  have features  which restrict  changes in interest
rates  during the  initial  term and over the  remaining  life of the asset.  In
addition,  the proportion of adjustable rate loans in the Bank's portfolio could
decrease in future periods due to refinancing  activity if market interest rates
remain or decrease in future periods due to refinancing  activity.  Further,  in
the event of a change in interest rates,  prepayment and early withdrawal levels
could  deviate  significantly  from those  assumed in the  table.  Finally,  the
ability of many borrowers to service their  adjustable-rate debt may decrease in
the event of an interest rate increase.

                                      -29-

<PAGE>




         The  Bank's  Board  of  Directors  is  responsible  for  reviewing  and
approving the asset and liability policies.  The Board meets quarterly to review
interest  rate risk and trends,  as well as  liquidity  and  capital  ratios and
requirements.  The  Bank's  management  is  responsible  for  administering  the
policies and determinations of the Board of Directors with respect to the Bank's
asset and liability  goals and  strategies.  Management  expects that the Bank's
asset and liability  policies and strategies will continue as described above so
long as  competitive  and  regulatory  conditions in the  financial  institution
industry and market interest rates continue as they have in recent years.

Recent Accounting Pronouncements

         FASB  Statement on Reporting  Comprehensive  Income.  In June 1997, the
Financial  Accounting  Standards  Board ("FASB")  issued  Statement of Financial
Accounting  Standards  ("SFAS") No. 130.  SFAS No. 130 will require the Mid-Tier
Holding Company to classify items of other comprehensive  income by their nature
in the  financial  statements  and  display  the  accumulated  balance  of other
comprehensive  income separately from retained  earnings and additional  paid-in
capital  in the  equity  section of the  statement  of changes in  stockholders'
equity.  SFAS No. 130 is effective for fiscal years beginning after December 15,
1997.

         FASB Statement on Earnings Per Share.  In March 1997,  FASB issued SFAS
No. 128. The  Statement  establishes  standards  for  computing  and  presenting
earnings per share and applies to entities  with  publicly  held common stock or
potential  common stock.  This Statement  simplifies the standards for computing
earnings per share  previously  found in  Accounting  Principles  Board  ("APB")
Opinion  No.  15,  Earnings  per Share  ("EPS"),  and makes them  comparable  to
international EPS standards.  It replaces the presentation of primary EPS with a
presentation  of basic EPS.  It also  requires  dual  presentation  of basic and
diluted EPS on the face of the income  statement  for all entities  with complex
capital  structures  and  requires a  reconciliation  of the  numerator  and the
denominator of the basic EPS computation to the numerator and denominator of the
diluted EPS computation. Basic EPS excludes dilution and is computed by dividing
income available to common stockholders by the weighted-average number of common
shares  outstanding for the period.  Diluted EPS reflects the potential dilution
that could occur if  securities  or other  contracts  to issue common stock were
exercised or  converted  into common stock or resulted in the issuance of common
stock that then shared in the  earnings  of the entity.  Diluted EPS is computed
similarly to fully  diluted EPS  pursuant to APB Opinion No. 15. This  statement
supersedes Opinion 15 and AICPA Accounting  Interpretation  1-102 of Opinion 15.
This statement is effective for financial  statements  issued for periods ending
after  December  15,  1997,  including  interim  periods.  SFAS No. 128 has been
adopted by Mid-Tier Holding Company.

         FASB Statement on Disclosure of Information about Capital Structure. In
February  1997,  the FASB issued SFAS No. 129. The  Statement  incorporates  the
disclosure  requirements  of APB Opinion No. 15,  Earnings per Share,  and makes
them applicable to all public and nonpublic entities that have issued securities
addressed  by  the  Statement.   APB  Opinion  No.  15  requires  disclosure  of
descriptive  information about securities that is not necessarily related to the
computation  of  earnings  per share.  This  statement  continues  the  previous
requirements to disclose certain information about an entity's capital structure
found in APB Opinions No. 10, Omnibus  Opinion-  1966, and No. 15,  Earnings per
Share,  and FASB  Statement  No. 47,  Disclosure of Long-Term  Obligations,  for
entities  that  were  subject  to the  requirements  of  those  standards.  This
Statement eliminates the exemption of nonpublic entities from certain disclosure
requirements  of Opinion 15 as provided by FASB Statement No. 21,  Suspension of
the  Reporting  of  Earnings  per Share and  Segment  Information  by  Nonpublic
Enterprises.  It supersedes specific disclosure  requirements of Opinions 10 and
15 and Statement 47 and consolidates them in this

                                      -30-

<PAGE>



Statement  for  ease  of  retrieval  and for  greater  visibility  to  nonpublic
entities. The Statement is effective for financial statements for periods ending
after  December  15,  1997.  SFAS No. 129 has been  adopted by Mid-Tier  Holding
Company.

         FASB Statement on Accounting for Stock-Based  Compensation.  In October
1995,  the FASB issued  SFAS No.  123.  SFAS No. 123 defines a "fair value based
method" of accounting for an employee stock option whereby  compensation cost is
measured  at the grant  date  based on the value of the award and is  recognized
over the service  period.  FASB has  encouraged  all  entities to adopt the fair
value based method,  however,  it will allow entities to continue the use of the
"intrinsic  value based  method"  prescribed  by APB  Opinion No. 25.  Under the
intrinsic  value  based  method,  compensation  cost is the excess of the market
price of the stock at the grant  date over the  amount an  employee  must pay to
acquire the stock.  However,  most stock option plans have no intrinsic value at
the grant  date and,  as such,  no  compensation  cost is  recognized  under APB
Opinion No. 25. Entities electing to continue use of the accounting treatment of
APB Opinion No. 25 must make certain pro forma  disclosures as if the fair value
based method had been applied.  The accounting  requirements of SFAS No. 123 are
effective for transactions entered into in fiscal years beginning after December
15, 1995. Pro forma  disclosures  must include the effects of all awards granted
in fiscal years beginning after December 15, 1994. The Mid- Tier Holding Company
expects to use the  "intrinsic  value based method" as prescribed by APB Opinion
No. 25.

         FASB  Statement on Reporting  Comprehensive  Income.  In June 1997, the
FASB issued SFAS No. 130,  Reporting  Comprehensive  Income,  which  requires an
entity to present,  as a component  of  comprehensive  income,  the amounts from
transactions and other events which currently are excluded from the statement of
income  and are  recorded  directly  to  stockholders'  equity.  SFAS No. 130 is
applicable  for years  beginning  after  December 15, 1997.  Management  has not
completed an analysis of the impact, if any, the adoption of this statement will
have on the Company's consolidated financial condition or results of operations.

         FASB  Statement on Segments of an Enterprise  and Related  Information.
Also in June 1997, the FASB issued SFAS No. 131,  Disclosures  About Segments of
an  Enterprise  and  Related  Information.  SFAS No. 131  requires  an entity to
disclose  financial  information  in a  manner  consistent  to  internally  used
information  and requires more detailed  disclosures  of operating and reporting
segments  that are currently in practice.  SFAS No. 131 is applicable  for years
beginning  after December 15, 1997.  Management has not completed an analysis of
the impact,  if any, the adoption of this  statement  will have on the Company's
consolidated financial condition or results of operations.

         FASB  Statement  on  Employers'  Disclosure  About  Pensions  and Other
Postretirement  Benefits.  In  February  1998,  the FASB  issued  SFAS No.  132,
Employers' Disclosure About Pensions and Other Postretirement Benefits. SFAS No.
132  revises  employers'  disclosures  about  pension  and other  postretirement
benefit plans. It does not change the measurement or recognition of those plans.
SFAS No.  132 is  applicable  for  years  beginning  after  December  15,  1997.
Management has not completed an analysis of the impact,  if any, the adoption of
this statement will have on the Company's  consolidated  financial  condition or
results of operations.

Impact of Inflation and Changing Prices

         The  financial  statements  of the Mid-Tier  Holding  Company and notes
thereto,  presented  elsewhere  herein,  have been prepared in  accordance  with
generally accepted accounting principles, which require

                                      -31-

<PAGE>



the  measurement  of  financial  position  and  operating  results  in  terms of
historical  dollars without  considering  the change in the relative  purchasing
power of money  over  time and due to  inflation.  The  impact of  inflation  is
reflected in the increased cost of the Mid-Tier Holding Company's operations.

         Unlike most industrial companies, nearly all the assets and liabilities
of the Mid-Tier Holding Company are monetary. As a result, interest rates have a
greater impact on the Mid-Tier Holding Company's performance than do the effects
of general levels of inflation. Interest rates do not necessary move in the same
direction or to the same extent as the price of goods and services.

                              BUSINESS OF THE BANK

General

         Roxborough-Manayunk is a federally-chartered stock savings association,
which was  originally  chartered  as a mutual  savings  association  through the
combination of 11 building and loan associations as Roxborough- Manayunk Federal
Savings and Loan Association (the  "Association")  on May 3, 1939, at which time
the  Association's  accounts  were  insured  by the  Federal  Savings  and  Loan
Insurance Corporation ("FSLIC") and currently the SAIF. In 1939, the Association
became a member of the FHLB  System.  On  December  31,  1992,  the  Association
reorganized  from a mutual savings  association  into a mutual  holding  company
named FJF  Financial,  M.H.C.  and  chartered  a new stock  savings  bank  named
Roxborough-Manayunk  Federal Savings Bank. On October 1, 1997, the Bank formed a
middle-tier  stock holding  company  (Thistle  Group)  whereby the Bank became a
wholly-owned  subsidiary of the Mid-Tier Holding Company,  which in turn is over
80% owned by the Mutual  Holding  Company.  The Bank's main office is located at
6060 Ridge Avenue, Philadelphia, Pennsylvania 19128, and the telephone number at
that  office is (215)  483-2800.  The Bank serves the  Pennsylvania  counties of
Philadelphia  and Delaware  through a network of six  offices,  providing a full
range  of  retail  banking  services,   with  emphasis  on  one-to-four   family
residential  mortgages.  At December 31, 1997, the Mid-Tier  Holding Company had
total  assets,  deposits,  and  stockholders'  equity  of  approximately  $276.7
million, $230.6 million, and $28.5 million, respectively.

         The  principal  business  of the  Bank  is the  acceptance  of  savings
deposits from the general  public and the  origination  and purchase of mortgage
loans  for  the  purpose  of  constructing,  financing  or  refinancing  one- to
four-family  residences  and other  improved  residential  and  commercial  real
estate.  The  Bank's  income  is  derived  largely  from  interest  and  fees in
connection with its lending activities. Its principal expenses are interest paid
on savings deposits and borrowings and operating expenses.

Geographic Lending Area

         Although  authorized  to make real estate loans  throughout  the United
States,  the  Bank's  lending  area  generally  includes  Philadelphia,   Bucks,
Delaware,  Chester,  and Montgomery  Counties,  which comprise the  Philadelphia
metropolitan area. The Bank's primary lending area consists of the far northwest
sections  of   Philadelphia,   South   Philadelphia,   and  Montgomery   County,
Pennsylvania.

         The  Pennsylvania  real estate  market was  generally  depressed in the
late-1980s.  The market has shown  improvement  in the 1990s,  but  whether  the
recovery will continue is dependent upon general economic  conditions,  not just
in Pennsylvania, but in the United States as a whole.


                                      -32-

<PAGE>

Lending Activities

   
         General.  Historically,  the principal  lending activity of Roxborough-
Manayunk  has  been  the  origination  of  mortgage  loans  for the  purpose  of
constructing, financing or refinancing ^ residential properties.

         Loan  Portfolio  Composition.  The Bank's  loan  portfolio  composition
consists  primarily  of  conventional  fixed-rate  and  adjustable-  rate  first
mortgage loans secured by ^ residential residences and, to a much lesser extent,
multi-family residences and commercial real estate. As of December 31, 1997, the
Bank's total net portfolio of loans, excluding loans classified as held for sale
(the "loan portfolio"), was $98.7 million, of which $71.4 million, or 72.4%, was
secured by one-to-four  family residential  dwellings.  At that same date, $10.3
million or 10.4% of the loan portfolio was secured by commercial real estate and
$6.3 million or 6.4% was secured by multi-family real estate.
    

         Analysis of Loan  Portfolio.  Set forth below is selected data relating
to the  composition  of the Bank's  loan  portfolio  by type of loan and type of
security on the dates indicated.



                                      -33-

<PAGE>

<TABLE>
<CAPTION>
                                                                        At December 31,
                        ------------------------------------------------------------------------------------------------------------
                                1997               1996                     1995                  1994                  1993
                        ------------------  -------------------   ----------------------- ---------------------   ------------------
                            $         %         $         %              $         %           $        %              $       %
                           ---       ---       ---       ---            ---       ---         ---      ---            ---     --
                                                                    (Dollars in Thousands)
<S>                     <C>         <C>     <C>         <C>         <C>          <C>      <C>          <C>     <C>           <C> 
   
Real Estate Loans:(1)  
  Construction..........$ 1,693       1.72% $    964       .96%       $   495        .48% $   910         .93%    $    558      .55%
  1-4 Family............ 71,397      72.36    73,871     73.30         72,675      71.20   74,124       75.88       80,886    80.09
  Multi-family
    and commercial...... 16,647      16.87    17,615     17.54         20,200      19.79   14,603       14.95       13,900    13.76
  Home equity...........  8,133       8.24     7,011      6.96          5,004      ^4.91    4,300        4.40        2,277     2.25
  Home equity line
    of credit...........     73        .07         -         -
Loans secured by 
  commercial
  equipment leases......      -          -         -         -          3,341       3.27    3,179        3.25        2,829     2.80
Commercial loans........    329        .33       770       .76              -          -        -           -            -        -
Consumer loans:
  Line of credit........     96        .10        92       .09              -          -        -           -            -        -
  Secured demand note...     60        .06         -         -              -          -        -           -            -        -
  Share loans...........    243        .25       384       .38            347       0.34      537        0.55          509      .50
  Home improvement......      4          -         8       .01             15        .01       24         .03           31      .03
                         ------      -----   -------    ------        -------     ------   ------      ------      -------   ------
Total loans.............$98,675     100.00% $100,715    100.00%      $102,077     100.00% $97,677      100.00%    $100,990   100.00%
                         ======     ======  ========    ======        =======     ======   =======     ======      =======   ======
Less:
  Premiums and 
    (discounts).........$    54             $     76                 $     26             $   (61)                $   (210)
  Deferred fees......... (1,233)              (1,299)                  (1,221)             (1,254)                $ (1,381)
  Loans in process......   (433)                (289)                    (156)               (422)                    (327)
  Allowance for 
    loan losses.........   (783)                (577)                    (455)               (417)                    (450)
                         ------              -------                  -------               -----                  -------
  Total loans, net......$96,280             $ 98,626                 $100,271             $95,523                 $ 98,622
                         ======              =======                  =======              ======                  =======
    
</TABLE>
- --------------
(1)      Does not include $1,155,  $2,147,  $1,613, and $1,198 of mortgage loans
         classified as held for sale at December 31, 1997, 1996, 1995, and 1994,
         respectively.  There were no mortgage loans classified as held for sale
         at December 31, 1993. See "--Loans Available for Sale".


                                      -34-

<PAGE>



   
         ^ Residential  Mortgage  Loans.  The Bank offers first  mortgage  loans
secured by one- to  four-family  residences in  Roxborough-  Manayunk's  primary
lending area. Typically,  such residences are single- family homes that serve as
the primary  residence  of the owner.  Roxborough-  Manayunk  offers  fixed-rate
mortgage  loans  with  terms  of up to  30  years.  Interest  rates  charged  on
fixed-rate loans are competitively priced based on the local competitive market.
Loan  origination  fees on these  loans  are  generally  3% of the loan  amount;
however,  this amount may vary. As of December 31, 1997,  $71.4 million or 72.4%
of the loan portfolio  consisted of one- to four-family  residential  loans,  of
which   approximately  95.1%  were  fixed-rate  loans.  See  also  "MANAGEMENT'S
DISCUSSION AND ANALYSIS OF RESULTS OF OPERATION -- Interest Rate Risk Management
Activities."
    

         The  adjustable-rate  mortgage  loans  originated by the Bank generally
adjust every year based upon selected  published  indices.  The Bank had limited
success in originating  adjustable-rate  mortgage loans during recent periods of
prevailing low market interest rates.  Adjustable- rate mortgage loans generally
have a 2% cap on any change in rate per year, with an overall limit of 6% on any
increase  over the  life of the  loan.  Mortgage  loans  originated  and held by
Roxborough-  Manayunk in its  portfolio  generally  include  due-on sale clauses
which provide the Bank with the contractual  right to deem the loan  immediately
due and  payable  in the event  that the  borrower  transfers  ownership  of the
property without the Bank's consent.

         Adjustable-rate mortgage loans buffer the risks associated with changes
in interest  rates,  but involve other risks because as interest rates increase,
the underlying payments by the borrower increase,  thus increasing the potential
for default.  At the same time, the  marketability of the underlying  collateral
may be adversely  affected by higher interest rates. The Bank's  adjustable-rate
loan underwriting  policy recognizes these inherent risks and the Bank reviews a
credit  application  accordingly.  These risks have not had an adverse effect on
the Bank to date.

         Home Equity Loans and Home Equity Lines of Credit.  The Bank originates
home equity loans  secured by  single-family  residences.  At December 31, 1997,
home equity loans  totaled $8.2 million or 8.3% of total loans.  These loans are
originated  as  fixed-rate  loans with terms from 3 to 10 years.  The Bank began
offering   home  equity   loans  in  early   1992.   These  loans  are  made  on
owner-occupied,  single-family  residences  or  vacation  homes.  The  loans are
generally  subject to an 80% combined  loan-to-value  limitation,  including any
other outstanding mortgages or liens. Home equity loans are generally originated
for retention in the Bank's loan portfolio.

         Multi-Family and Commercial Real Estate Loans. The Bank originates to a
limited  extent  multi-family  mortgage  loans  secured  primarily  by apartment
buildings  located  in its  primary  lending  area.  These  loans are  generally
fixed-rate loans with maturities up to 15 years, or amortized over 25 years with
a balloon payment after 5 to 7 years.  The Bank also originates  adjustable-rate
multi-family loans which adjust with The Wall Street Journal prime rate annually
and have maturities of 5 to 10 years.  These loans typically amortize over 20 to
25 years.  As of December 31, 1997,  $6.3  million,  or 6.4%, of the Bank's loan
portfolio consisted of multi-family residential loans. These loans are generally
made in amounts up to 75% of the appraised value of the mortgaged  property.  In
making  such  loans,  the  Bank  evaluates  the  mortgage  primarily  on the net
operating income  generated by the real estate to support the debt service.  The
Bank also  considers the  financial  resources and income level of the borrower,
the  borrower's   experience  in  owning  or  managing  similar  property,   the
marketability  of the property and the Bank's lending  experience,  if any, with
the  borrower.  An  origination  fee of 1 1/2% to 3% is usually  charged on such
loans.  The typical  multi-family  property in the Bank's  multi-family  lending
portfolio  has between 5 and 25 dwelling  units with an average  loan balance of
approximately $500,000. The largest

                                      -35-

<PAGE>



multi-family  loan as of December  31, 1997 had an  outstanding  balance of $1.8
million and was secured by 45 dwelling units.

         The Bank also  originates  commercial  real  estate  loans  secured  by
property  located  within its primary market area.  The Bank's  commercial  real
estate loans are  permanent  loans  secured by improved  property such as office
buildings,  retail  stores,  industrial  facilities  and  other  non-residential
buildings.  Essentially  all originated  commercial real estate loans are within
the Bank's market area.  As of December 31, 1997,  the Bank had 90 loans secured
by commercial real estate,  totalling $10.3 million or 10.4% of the Bank's total
loan portfolio,  with an average principal  balance of $115,000.  None of the 90
loans had principal balances outstanding of over $1.4 million as of December 31,
1997. The largest  commercial  real estate loan was secured by a shopping center
with an  outstanding  balance of  $1,402,000  on December  31,  1997.  This loan
represents  approximately  8.42%  of  the  Bank's  $16,647,000  multifamily  and
commercial real estate loans at December 31, 1997.  Commercial real estate loans
are  generally  originated  in amounts  ranging from 70% to 75% of the appraised
value of the mortgaged property, although sometimes commercial real estate loans
are made with an 80% loan to value  ratio.  The Bank makes both  adjustable  and
fixed-rate commercial real estate loans. The adjustable-rate loans have terms of
up to 15 years,  or are amortized  over 25 years with a balloon  payment after 5
and 7  years,  if  negotiated  by  management.  The  rate  of  interest  on  the
adjustable-rate  loans is often tied to the Wall  Street  Journal  stated  prime
rate.

         Construction  Loans. At December 31, 1997,  construction  loans totaled
$1.7 million.  The Bank's  construction loan portfolio consists of substantially
residential  construction loans with initial terms of generally 12 to 18 months.
Land  acquisition and  development  loans are also made on a very limited basis.
The  construction  loans made by the Bank have adjustable rates tied to the Wall
Street Journal stated prime rate, adjusting monthly.  Generally,  such loans are
repaid or converted  to permanent  loans when the property is completed or sold.
The permanent  loan can be an  adjustable or fixed-rate  loan at a rate equal to
the prevailing rates offered by the Bank 30 days prior to the date of closing.

   
         Loans Secured by Commercial  Equipment  Leases.  The ^ Bank  previously
invested in loans secured by commercial  equipment  leases from a single entity.
During 1996, the borrower declared bankruptcy. On December 27, 1996, the Company
entered into an agreement with the trustee for the bankruptcy  court whereby the
Bank will receive  approximately  65% of the cash receipts  from the  collateral
principal in exchange for all rights to the collateral.  In connection with this
agreement,  the Company  charged-off $1.2 million of the outstanding balance due
from the trustee at December 31, 1996. The receivable  balance of  approximately
$361,000 and  $1,771,000,  resulting from the agreement with the trustees,  is a
component of prepaid expenses and other assets in the consolidated  statement of
financial condition at December 31, 1997 and 1996, respectively.  The receivable
is to be repaid by the trustee from  subsequent cash  collections.  The Bank has
since  discontinued  such lending and  currently  has no plans to re-enter  such
market.
    

         Consumer  Loans.  OTS  regulations  permit the Bank to make secured and
unsecured  consumer  loans  up to 35%  of  the  Bank's  assets.  Consumer  loans
originated by the Bank are loans secured by savings deposits or fully marketable
securities  pledged as collateral.  Consumer loans,  excluding home  improvement
loans,  amounted to $399,000 or less than 1% of the Bank's loan  portfolio as of
December 31, 1997.

         Loan Underwriting  Risks.  While commercial real estate,  construction,
commercial  business,   and  consumer  loans  provide  benefits  to  the  Bank's
asset/liability management program and reduce exposure to interest rate changes,
such loans may entail significant additional credit and interest rate risks

                                      -36-

<PAGE>



compared  to  residential   mortgage   lending.   Commercial   real  estate  and
construction  mortgage loans may involve large loan balances to single borrowers
or groups of related  borrowers.  In addition,  the ability to make  payments on
loans  secured by income  producing  properties  is  typically  dependent on the
successful  operation  of the  properties  and thus may be  subject to a greater
extent  to  adverse  conditions  in the real  estate  market  or in the  general
economy.  Construction  loans may involve  additional risks  attributable to the
fact that  loan  funds are  advanced  upon the  security  of the  project  under
construction.  Moreover,  because of the  uncertainties  inherent in  estimating
construction costs, delays arising from labor problems,  material shortages, and
other  unpredictable  contingencies,  it is  relatively  difficult  to  evaluate
accurately  the total loan funds  required  to  complete a project,  and related
loan-to-value  ratios.  Because of these  factors,  the analysis of  prospective
construction   loan  projects   requires  an  expertise  that  is  different  in
significant  respects  from the  expertise  required  for  residential  mortgage
lending.

         Loan  Origination  and Other Fees.  In  addition to interest  earned on
loans,  the Bank  recognizes  service  charges which  consist  primarily of loan
application fees, processing fees, and late charges. The Bank recognized service
charges of $245,000 for the year ended December 31, 1997.

         Loans-to-One  Borrower.  Loans-to-one  borrower,  or group  of  related
borrowers,  by the Bank are limited by  regulation  to an amount equal to 15% of
unimpaired capital and retained earnings on an unsecured basis and an additional
amount equal to 10% of unimpaired  capital and retained  earnings if the loan is
secured by readily marketable collateral (generally,  financial instruments, not
real estate).  The Bank's maximum  loan-to-one  borrower limit was approximately
$4.3 million as of December 31,  1997.  The net proceeds of the  Offerings to be
contributed  to the Bank will raise the lending limit of the Bank so that it may
originate larger loans.

         As of December 31, 1997, the Bank's five largest lending  relationships
ranged from $1.8  million to  $802,000.  The largest  loan is to a developer  of
low-income housing units in West Philadelphia. Funds for this loan were obtained
from the FHLB Pittsburgh's  Community  Investment Program - See "-- Borrowings."
The remaining four loans are secured by commercial,  multi-family  and a primary
single family  residence are also located in the Bank's primary market area. All
five loans were current at December 31, 1997.

         Loan Maturity Schedules. The following table sets forth the maturity of
the Bank's loan  portfolio  at  December  31,  1997.  The table does not include
prepayments  or  scheduled  principal  repayments.   Prepayments  and  scheduled
principal repayments on loans totalled $22,489,000,  $16,320,000 and $13,984,000
for the fiscal years ended December 31, 1997, 1996 and 1995,  respectively.  All
mortgage loans are shown as maturing based on contractual maturities.




                                      -37-

<PAGE>
<TABLE>
<CAPTION>
   
                                                 Multi-Family
                               ^Residential           and
                                    and            Commercial
                                Home Equity       Real Estate      Construction        Consumer         Commercial          Total
                                -----------       -----------      ------------        --------         ----------          -----
    
                                                                  (In Thousands)
<S>                                 <C>                <C>           <C>                <C>                <C>           <C>     
Non-performing................      $   716            $     -        $    -             $  -              $   -         $   716
Amounts Due:
Within 3 months...............      $    52            $   681        $1,693              351              $   -         $ 2,777
3 months to 1 Year............           44                  2             -               48                  -              94

After 1 year:
  1 to 3 years................        1,040                517             -                4                  -           1,561
  3 to 5 years................        3,371                281             -                -                176           3,828
  5 to 10 years...............       18,936              4,541             -                -                153          23,630
  10 to 20 years..............       32,888              4,576             -                -                  -          37,464
  Over 20 years...............       22,556              6,049             -                -                  -          28,605
                                     ------             ------        ------              ---               ----          ------
Total due after one year......       78,791             15,964             -                4                329          95,088
                                     ------             ------        ------              ---               ----          ------
Total amount due..............      $79,603            $16,647        $1,693             $403              $ 329         $98,675
                                     ======             ======         =====              ===               ====          ======
</TABLE>



         The following table sets forth the dollar amount of all loans due after
December  31,  1998,  which have  pre-determined  interest  rates and which have
floating or adjustable interest rates.
<TABLE>
<CAPTION>
                                                                                        Floating or
                                                                   Fixed Rates        Adjustable Rates           Total
                                                                   -----------        ----------------           -----
                                                                                      (In Thousands)
<S>  
                                                                    <C>                    <C>                 <C>    
^Residential and home equity..............................           $75,018                $3,773              $78,791
Multi-family and commercial real estate...................            13,719                 2,245               15,964
Construction..............................................                --                    --                   --
Consumer..................................................                 4                    --                   --
Commercial................................................                --                   329                  329
                                                                    --------                ------               ------
  Total...................................................           $88,741                $6,347              $95,088
                                                                      ======                 =====               ======
    
</TABLE>


         Loan Solicitation and Processing. The Bank's primary source of mortgage
loan  applications is referrals from existing or past  customers.  The Bank also
solicits loan applications from real estate brokers,  contractors,  and call-ins
and  walk-ins  to its  offices.  The Bank  advertises  in local  newspapers  and
occasionally on cable television for first mortgage and home equity loans.

   
         Upon receipt of any loan  application  from a prospective  borrower,  a
credit  report and  verifications  are ordered to confirm  specific  information
relating to the loan  applicant's  employment,  income and credit  standing.  An
appraisal of the real estate  intended to secure the proposed loan is undertaken
by an independent fee appraiser.  In connection with the loan approval  process,
the  Bank's  loan  officers  analyze  the  loan  applications  and the  property
involved.  All  residential,   home  equity,   multi-family,   construction  and
commercial  real estate loans are processed at the Bank's  lending office by the
Bank's loan  origination  department.  The  executive  committee of the Board of
Directors  approves  all loans,  with the  exception of home equity and consumer
loans. A committee of three officers,  including any of the following:  Chairman
of the Board,  President,  Chief Financial  Officer,  and Senior Loan ^ Officer,
approve all home equity  loans up to $100,000.  All loans  purchased by the Bank
are reviewed
    

                                      -38-

<PAGE>



by senior  lending  officers.  Loan  applicants  are  promptly  notified  of the
decision  of  Roxborough-Manayunk  by a  letter  setting  forth  the  terms  and
conditions of the decision. If approved,  these terms and conditions include the
amount of the loan, interest rate basis,  amortization term, a brief description
of real estate to be mortgaged  to the Bank,  and the notice of  requirement  of
insurance coverage to be maintained to protect Roxborough-  Manayunk's interest.
The Bank requires title, fire, and casualty insurance on all properties securing
loans, which insurance must be maintained during the entire term of the loan. In
certain instances where the Bank is making a small second mortgage, and the Bank
holds the performing first mortgage, it may not require a title policy, but only
certain  informal  assurances  that  there are no liens  superior  to the second
mortgage.

         Loan Purchases.  In the past, the Bank purchased loans from a number of
financial  institutions  located in Pennsylvania and Delaware.  Generally,  such
loans were fix-rate loans secured by single family  residential loans located in
Central and Eastern  Pennsylvania  and  Delaware.  At December 31, 1997,  $13.97
million of such loans were outstanding. In each transaction, the seller retained
the loan  servicing.  The Bank purchased such loans to increase its  residential
loan portfolio.

         In  1994,  the Bank  agreed  to act as a  correspondent  with a bank in
Souderton,  Pennsylvania.  The bank will originate fixed-rate  residential loans
based on terms, conditions, fees, and rates posted by the Bank. All underwriting
conforms to the Bank's underwriting guidelines.  The Bank receives from the bank
a completed  application  to underwrite  and  determine  whether to issue a loan
commitment. At December 31, 1997, the Bank had a balance of $2.3 million of such
loans  outstanding.  The Bank still  maintains this  relationship  but only to a
limited extent.

         In loan  purchase  transactions,  the  Bank  typically  receives  a due
diligence package that provides loan level detail on a comparative basis against
the FHLMC underwriting  guidelines.  All loans must be documented,  including an
original  appraisal that  substantiates the value of the subject property at the
time the loan was originated.

         The Bank obtains from the seller a duplicate copy of each original loan
file  which  generally   includes  an  executed  loan   application,   financial
statements,  credit report,  and original title policy and mortgage note. In the
event  that  a  loan  package  has   substantial   seasoning  and  low  original
loan-to-value  ratios,  or the market is well beyond the Bank's primary  lending
area, a fee appraiser may not be employed to underwrite the appraisal reports in
the loan files.  The Bank attempts to  physically  review and document each loan
file in a  purchase  transaction.  Occasionally,  it is  reasonable  to employ a
random sampling of loan files purchased.

         The Bank  originates  residential  first mortgage loans that conform to
the FHLMC and FNMA  guidelines.  It is the Bank's intent to retain servicing for
loans originated for sale or subsequently  packaged as  participations.  Primary
markets for loans sold will be FNMA and other secondary market investors.

         Loans  Available For Sale. The Bank holds as available for sale certain
one-to  four-family  residential  loans that have an annual yield  determined by
Management to be at rates not  compatible  with its asset  management  strategy.
These loans conform to FHLMC and FNMA  guidelines and are readily salable in the
secondary market.

         Origination, Purchase and Sale of Loans. The following table sets forth
total loans originated,  purchased and repaid during the periods  indicated.  No
loans were sold during the periods shown.


                                      -39-

<PAGE>
<TABLE>
<CAPTION>
                                                     Year Ended December 31,
                                  ------------------------------------------------------------
                                    1997         1996         1995          1994        1993
                                  ---------    ---------    ---------    ---------    --------
                                                         (In Thousands)
<S>                               <C>          <C>          <C>          <C>          <C>      
Total gross loans receivable at
   beginning of period ........   $ 100,775    $ 102,077    $  97,677    $ 100,990    $  81,163
                                  =========    =========    =========    =========    =========

Loans originated:
   
  Construction loans ..........   $   1,570    $   1,055    $     430    $     660    $   1,511
  ^ Residential and home equity      14,795       13,546        7,064       11,378       10,884
  Multi-family and commercial
    
    real estate ...............       2,211          810        1,962        2,015        5,473
  Consumer ....................         372          368          190          327          387
  Commercial ..................         707          770         --           --           --
                                  ---------    ---------    ---------    ---------    ---------
Total loans originated ........   $  19,655    $  16,549    $   9,646    $  14,380    $  18,255
                                  =========    =========    =========    =========    =========

Loans purchased:
   
  ^ Residential ...............   $   1,088    $   2,360    $   4,363    $   1,860    $  23,451
  Multi-family and commercial
    
    real estate ...............        --           --          2,897         --           --
  Commercial equipment leases .        --           --          1,629        1,600        1,651
                                  ---------    ---------    ---------    ---------    ---------
Total loans purchased .........       1,088        2,360        8,889        3,460       25,102
                                  ---------    ---------    ---------    ---------    ---------

Total loans sold ..............         383         --           --           --           --
                                  ---------    ---------    ---------    ---------    ---------
Loan principal repayments .....      22,489       16,320       13,984       20,005       22,742
                                  ---------    ---------    ---------    ---------    ---------
Other (debits less credits) ...         (29)      (3,891)        (151)      (1,148)        (788)
                                  ---------    ---------    ---------    ---------    ---------
Net loan activity .............   $  (2,100)   $  (1,302)   $   4,400    $  (3,313)   $  19,827
                                  =========    =========    =========    =========    =========
Total gross loans receivable at
  end of period ...............   $  98,675    $ 100,775    $ 102,077    $  97,677    $ 100,990
                                  =========    =========    =========    =========    =========
</TABLE>

         Loan  Commitments.  The  Bank  generally  grants  commitments  to  fund
fixed-rate  single-family  mortgage  loans  for  periods  of up to 90  days at a
specified  term and  interest  rate.  The Bank also makes loan  commitments  for
non-conforming  or  commercial  real  estate  loans  for  up to 90  days,  which
generally carry  additional  requirements  for funding.  The total amount of the
Bank's commitments to originate loans as of December 31, 1997 was $761,000.  See
Note 5 of the Notes to Consolidated Financial Statements of the Bank.

         Loan Servicing and Servicing  Fees. The Bank has retained  servicing on
loans it has sold to FHLMC  and  FNMA.  The Bank  also  services  all of its own
loans.  As of December  31, 1997,  1996 and 1995,  the Bank  serviced  loans for
others totalling $3.7 million, $3.5 million and $4.4 million, respectively. Loan
servicing fees have not constituted a material source of income.

Asset Quality

         Non-Performing Assets and Asset  Classification.  The Bank's collection
procedures provide that when a loan is 30 days or more delinquent,  the borrower
is contacted by mail and telephone and payment is requested.  If the delinquency
continues,  subsequent efforts will be made to contact the delinquent  borrower.
In certain instances, the Bank may modify the loan or grant a limited moratorium
on loan payments to enable the borrower to reorganize his financial affairs.  If
the loan  continues in a delinquent  status for 60 days,  the Bank will initiate
foreclosure proceedings. Any property acquired as the result

                                      -40-

<PAGE>



of foreclosure or by deed in lieu of foreclosure is classified as REO until such
time as it is sold or  otherwise  disposed  of by the Bank.  For the year  ended
December 31, 1997, the Bank had  transferred  loans  totalling  $250,000 to REO.
When REO is  acquired,  it is  recorded  at the  lower of the  unpaid  principal
balance of the related  loan or its fair market  value.  Any  write-down  of the
property is charged to the allowance for losses.

         Loans are reviewed on a regular  basis and are placed on a  non-accrual
status when, in the opinion of management, the collection of additional interest
is doubtful. The Bank continues to accrue for residential mortgage loans 90 days
or more past due,  however a reserve is set up for such  loans.  Consumer  loans
generally  are  charged  off when the loan  becomes 90 days or more  delinquent.
Commercial  business and real estate loans are placed on non-accrual status when
the loan is 90 days or more past due.  Interest accrued and unpaid at the time a
loan is placed  on  non-accrual  status  is  charged  against  interest  income.
Subsequent  payments are either applied to the outstanding  principal balance or
recorded  as  interest  income,  depending  on the  assessment  of the  ultimate
collectibility of the loan.

         At December 31, 1997, the Bank had approximately $718,000 of loans that
were 60-89 days delinquent, all of which were secured by residential properties.

         The following table sets forth  information  with respect to the Bank's
non-performing  assets for the periods  indicated.  At the dates indicated,  the
Bank had no accruing  loans past due 90 days or more and no  restructured  loans
within the meaning of SFAS No. 15.
<TABLE>
<CAPTION>
                                                                              At December 31,
                                                    1997          1996           1995             1994            1993
                                                ------------  ------------   -------------   --------------   -------------
                                                                              (In Thousands)
<S>                                                    <C>         <C>             <C>              <C>             <C>   
Loans accounted for on a non-accrual basis...          $  -        $    -          $    -           $    -          $    -
Accruing loans which are contractually past
 due 90 days or more:
   
  ^ Residential and home equity..............          $716        $1,357          $1,441           $1,244          $1,998
  Construction loans.........................             -           109             133                -               -
  Multi-family and commercial real estate....             -         1,533             565                -             234
  Consumer...................................             -             -               -                7              22
                                                       ----        ------          ------           ------           -----
    
Total........................................          $716        $2,999          $2,139           $1,251          $2,254
                                                        ===         =====           =====            =====           =====
Real estate owned............................          $116        $  186          $  227           $   88          $  189
                                                        ===        ======          ======            =====           =====
Total non-performing assets..................          $832        $3,185          $2,366           $1,339          $2,443
                                                        ===         =====           =====            =====           =====
 Total non-accrual and accrual loans to
  net loans..................................           .74%         3.04%           2.35%            1.40%           2.29%
                                                       ====          ====            ====             ====            ====
Total non-performing assets to total assets..           .30%         1.08%            .82%             .49%            .88%
                                                       ====          ====            ====             ====            ====
</TABLE>

         Non-performing  assets decreased $2,353,000 or 73.9% due to foreclosure
and  subsequent  liquidation  of  non-performing  assets in  addition  to normal
collections.

         Management of the Bank regularly reviews the loan portfolio in order to
identify  potential problem loans and classifies any potential problem loan as a
special  mention,  substandard,  doubtful  or loss  asset  according  to the OTS
classification of asset regulations.

         OTS  regulations  provide for savings  institutions  to classify  their
loans  and  other  assets  as  substandard,  doubtful,  or loss  assets.  Assets
classified as substandard  are those  inadequately  protected by the current net
worth and paying capacity of the obligor or the pledged collateral. They are

                                      -41-

<PAGE>



characterized by the distinct possibility that the institution will sustain some
loss if the deficiencies are not corrected.  Assets  classified as doubtful have
all the  weaknesses  of those  classified  as  substandard  with the  additional
characteristic that the weaknesses make collection or liquidation in full highly
questionable  and  improbable.   Assets  classified  as  "loss"  are  considered
uncollectible  and of such little value that their continuance as assets without
the  establishment  of a specific  reserve is not warranted.  Assets that do not
currently expose a savings institution to a sufficient degree of risk to warrant
classification  but do  possess  credit  deficiencies  or  potential  weaknesses
deserving management's close attention are designated "special mention." Special
mention assets have a potential  weakness or pose an unwarranted  financial risk
that, if not corrected,  could weaken the asset and increase risk in the future.
Assets  designated  as  substandard  or doubtful are recorded at fair value.  At
December 31, 1997, the Bank had $2.6 million of classified  assets of which $2.6
million were  classified  as  substandard  and $13,000 were  classified as loss.
Furthermore,  at December 31, 1997  $718,000 of assets were  designated  special
mention.

   
         Allowance for Losses on Loans and REO. The Bank's management  evaluates
the need to  establish  reserves  against  losses on loans and other assets each
year based on estimated losses on specific loans and on any real estate held for
sale or investment when a finding is made that a loss is estimable and probable.
Such evaluation includes a review of all loans for which full collectibility may
not be reasonably  assured and  considers,  among other  matters,  the estimated
market  value  of  the  underlying  collateral  of  problem  loans,  prior  loss
experience,  economic conditions and overall portfolio quality. These provisions
for losses are charged against  earnings in the year they are  established.  The
Bank's  provisions  for losses on loans for the years ended  December  31, 1997,
1996 and 1995 were $120,000,  $139,000 and $135,000,  respectively.  At December
31,  1997,  the Bank  had an  allowance  for  loan  losses  of  $783,000,  which
represented .85% of total ^ loans. The Bank had $13,000 in allowances for losses
on REO at that date, which represents 11.0% of net real estate owned.
    

         While the Bank believes it has established  its existing  allowance for
loan losses in accordance with GAAP and the Interagency  Policy Statement on the
Allowance for Loan and Lease Losses issued by the OTS, in  conjunction  with the
OCC,  FDIC and FRB (see  "Business  of the Company - Lending  Activities - Asset
Quality  -  Allowance  for Loan  Losses"),  there can be no  assurance  that the
applicable regulators,  in reviewing the Bank's loan portfolio, will not request
the Bank to  significantly  increase  its  allowance  for loan  losses,  or that
changes in the real estate  market or local or national  economy  will not cause
the Bank to  significantly  increase its  allowance  for loans  losses,  thereby
negatively affecting the Bank's financial condition and earnings.

         In  making  loans,  the Bank  recognizes  that  credit  losses  will be
experienced  and that the risk of loss will vary with,  among other things,  the
type of loan being made, the  creditworthiness  of the borrower over the term of
the loan and, in the case of a secured loan, the quality of the security for the
loan.

   
         During the years  ended  December  31,  1997,  1996 and 1995,  the Bank
(recovered) charged-off ^ $(85,526), $16,895 and $96,629, respectively, of loans
receivable and $33,506, $23,675 and $0, respectively,  of REO in connection with
assets  classified  by the Bank as loss.  It is the Bank's  policy to review its
loan portfolio, in accordance with regulatory  classification  procedures,  on a
quarterly  basis.  Additionally,  the Bank maintains a program of reviewing loan
applications prior to making the loan and immediately after loans are made in an
effort to  maintain  loan  quality.  See Notes 5 and 6 of Notes to  Consolidated
Financial Statements of the Bank.
    



                                      -42-

<PAGE>

         The  following  table  sets  forth  information  with  respect  to  the
Company's allowance for loan losses at the dates indicated:
<TABLE>
<CAPTION>

                                                                                 At December 31,
                                                     ---------------------------------------------------------------------------
                                                       1997              1996            1995           1994             1993
                                                     --------          --------        --------       ---------         --------
                                                                             (Dollars in Thousands)

   
<S>                                                  <C>               <C>             <C>              <C>             <C>     
Total loans outstanding, net(1).............         $ 96,280          $ 98,626        $100,271       ^ $95,524         $ 98,622
                                                      =======           =======         =======          ======           ======
Average loans outstanding, net(1)...........         $101,472          $101,726        $ 99,194         $97,302         $ 85,293
                                                      =======           =======         =======          ======          =======

Allowance balances (at beginning of
  period)...................................             $577              $455            $417            $450             $385
Provision:
  ^ Residential.............................               37                 -              24              49               76
  Multi-family and commercial
    real estate.............................               83               139              27               9               14
  Consumer..................................                -                 -              84               2                4
Net Charge-offs (recoveries):
  ^ Residential.............................             (86)                17              97              83               29
  Multi-family and commercial
    real estate.............................                -                 -               -               -                -
  Consumer..................................                -                 -               -              10                -
                                                         ----             -----            ----            ----             ----
Allowance balance (at end of period)........             $783            $  577            $455            $417             $450
                                                          ===             =====             ===             ===              ===
Allowance for loan losses as a percent
  of total loans outstanding................              .85%              .59%            .45%            .44%             .46%
Net loans charged off (recovery) as
  a percent of average loans outstanding....            (.08)%              .02%            .09%            .10%             .03%
    
</TABLE>

- -------------------------
(1)      Does not include loans available for sale.



                                                       -43-

<PAGE>



                  The following table sets forth certain  information  regarding
the allocation of the allowance for loan losses by type.
<TABLE>
<CAPTION>
                                                                            At December 31,
                                   -------------------------------------------------------------------------------------------------
                                         1997                1996              1995                  1994              1993
                                   -------------------  -----------------  -----------------  ------------------- ------------------
                                            Percent of         Percent of         Percent of           Percent of         Percent of
                                             Loans to           Loans to           Loans to             Loans to            Loans to
                                              Total             Total              Total                 Total               Total
                                     Amount   Loans     Amount  Loans      Amount  Loans      Amount   Loans     Amount      Loans
                                     ------  -------    ------  -------    ------  -------    ------  -------    ------     ------
                                                          (Dollars in Thousands)
<S>                                   <C>     <C>         <C>    <C>        <C>    <C>        <C>      <C>         <C>     <C>    
   
^Residential and home equity(1).      $234     82.39%    $197      81.22%   $275     79.86%    $262      84.47%     $300     85.71%
Multi-family and commercial
  real estate...................       549     16.87      380      17.54     106     19.79       55      14.95        79     13.76
Consumer loans..................         -      0.41        -       0.48       -      0.35        -       0.58         -      0.53
Commercial loans(2).............         -      0.33        -       0.76      74         -      100          -        71         -
                                       ---    ------      ---     ------     ---    ------      ---     ------       ---    ------
  Total allowance...............      $783    100.00%    $577     100.00%   $455    100.00%    $417     100.00%     $450    100.00%
                                       ===    ======      ===     ======     ===    ======      ===     ======       ===    ======
    
</TABLE>

- ------------
(1)  Includes residential construction loans.
(2)  Includes loans secured by commercial equipment leases at December 31, 1995,
     1994 and 1993.

                                      -44-

<PAGE>



         The following table sets forth certain information regarding the Bank's
allowance for REO losses for the periods indicated.


                                               At December 31,
                                       -------------------------------------
                                       1997            1996             1995
                                       ----            ----             ----
                                              (Dollars in Thousands)

Total real estate owned, net.........  $116            $186             $227
                                        ===             ===              ===

Allowance balance - beginning........  $ 46             $24             $  2
                                        ===              ==              ===

Provision............................   130             132               38

Charge-offs..........................   163             110               16
                                        ---             ---              ---

Allowance balance - ending...........  $ 13            $ 46             $ 24
                                        ===             ===              ===



Investment Activities

         General.  The  investment  policy of the Bank,  which is established by
senior  management  and  approved by the Board of  Directors,  is based upon its
asset and  liability  management  goals and is designed  primarily  to provide a
portfolio of high quality, diversified investments while seeking to optimize net
interest income within  acceptable  limits of safety and liquidity.  The current
investment goal is to invest  available funds in instruments  that meet specific
requirements of the Bank's asset and liability  management goals. The investment
activities  of  the  Bank  consist   primarily  of   investments  in  fixed  and
adjustable-rate  mortgage-backed securities and U.S. Government agency bonds. At
December 31, 1997, the Bank had a  mortgage-backed  securities  portfolio with a
market value of $111.5 million,  all of which was held for sale. At December 31,
1997, the Bank had an investment  securities  portfolio of  approximately  $37.8
million consisting of U.S. Government treasury, agency securities, and municipal
and equity securities.  The market value of such securities at December 31, 1997
was $38.9 million. See Notes 3 and 4 to the Notes to the Consolidated  Financial
Statements of the Bank.

         Mortgage-Backed  Securities.  The Bank also  purchases  mortgage-backed
securities guaranteed by GNMA and FNMA and issued by the FHLMC which are secured
by fixed-rate and adjustable-rate mortgages. GNMA mortgage-backed securities are
pass-through  certificates  issued  and  backed by the GNMA and are  secured  by
interests in pools of mortgages  which are fully insured by the Federal  Housing
Administration  ("FHA") or partially  guaranteed by the  Department of Veterans'
Affairs  ("VA").  The FNMA  mortgage-backed  securities  consist of pass-through
certificates  and real estate mortgage  investment  conduits  ("REMICs").  FHLMC
mortgage-backed  securities consist of both REMICs and pass-through certificates
issued  and  guaranteed  by the  FHLMC  and  secured  by  interests  in pools of
conventional  mortgages originated by savings  institutions.  As of December 31,
1997, the Bank's  mortgage-backed  securities amounted to $111.5 million, or 40%
of total assets, all of which are currently classified as available for sale.


                                      -45-

<PAGE>



         REMICs held by the Bank at December 31, 1997 consisted of floating-rate
tranche,  with the  exception of one  fixed-rate  security in the amount of $2.6
million. The interest rate of all of the Bank's floating-rate securities adjusts
monthly and provides the institution  with net interest margin  protection in an
increasing  market  interest  rate  environment.  The  securities  are backed by
mortgages on one- to four-family  residential  real estate and have  contractual
maturities up to 30 years.  At December 31, 1997,  none of these  securities are
deemed to be "High Risk" according to Federal Financial Institutions Examination
Council ("FFIEC")  guidelines which have been adopted by the OTS. The securities
are primarily companion tranche to "PACs" and "TACs". PACs and TACs (Planned and
Targeted  Amortization Classes) are designed to provide a specific principal and
interest cash-flow. Principal payments that are received in excess of the amount
needed for the PACs and TACs is allocated  to the  companion  tranche.  When the
PACs  and  TACs  are  repaid  in full,  all  principal  is then  used to pay the
companion tranche.

         Investment  Securities.  Income from investment  securities  provides a
significant  source of income for the Bank.  The Bank  maintains a portfolio  of
investment   securities   such  as  U.S.   government  and  agency   securities,
non-governmental securities, including interest-bearing deposits, in addition to
the Bank's mortgage-backed securities portfolio. The Bank is required by federal
regulation to maintain a minimum percentage of its liquidity base in the form of
qualifying  long  and  short-term  liquid  assets.   Currently,   the  liquidity
requirement  is 4%. In addition,  longer-term  corporate,  agency and government
debt  securities  may be held subject to similar  creditworthiness,  ratings and
maturity  criteria.  As of December 31, 1997,  the Bank's,  liquidity  ratio was
18.9%.  The balance of short-term  security  investments in excess of regulatory
requirements  reflects  management's  response to the  significantly  increasing
percentage  of savings  deposits with short  maturities.  It is the intention of
management to maintain shorter maturities in the Bank's investment  portfolio in
order to  better  match  the  interest  rate  sensitivities  of its  assets  and
liabilities.  However,  during periods of rapidly declining  interest rates, the
yield on such  investments also declines at a faster rate than does the yield on
long-term investments.

         Investment  decisions are made within policy guidelines  established by
the Board of Directors  and the  Asset/Liability  Committee.  As of December 31,
1997,  the  Bank's  investment   portfolio  (including   investment   securities
classified as available for sale) (the "investment  portfolio")  totalled $168.7
million.

         At  December  31,  1997,  the  Mid-Tier  Holding  Company  had  various
investments in capital bank notes and equity  securities.  Those investments are
held as available for sale and are included in the table.

         The  following  table sets forth the fair value or  amortized  cost (as
applicable) of the Bank's investment portfolio, short-term investments, and FHLB
stock at the dates  indicated.  The amounts for securities  held to maturity are
listed at amortized cost;  amounts for securities  available for sale are listed
at approximate market value.

         Investment Portfolio. The following table sets forth the carrying value
(market value or amortized  cost,  as  applicable)  of the Company's  investment
securities portfolio,  short-term  investments,  FHLB stock, and mortgage-backed
securities at the dates indicated. At December 31, 1997, the market value of the
Company's  investment   securities  portfolio  and  mortgage-backed   securities
portfolio were $38,852,000 and $111,486,000, respectively.

                                      -46-

<PAGE>
<TABLE>
<CAPTION>
                                                                   At December 31,
                                             --------------------------------------
                                                    1997                 1996                 1995
                                             ------------------   ------------------   -----------
                                                                    (In Thousands)
<S>                                               <C>                  <C>                  <C>     
Investment Securities:
 U.S. Treasury Securities.................        $  5,043             $  5,055             $  5,066
 FHLB bonds...............................          17,284               22,000               20,711
 Other agencies(1)........................           4,168               19,160               17,996
 Municipal bonds..........................           8,034                    -                    -
 Mutual funds(2)..........................           1,222                1,147                  557
 FHLMC preferred stock(2).................               -                  985                1,009
 Capital trust securities(2)(3)...........           1,060                    -                    -
 Subordinated debt(3).....................             250                  250                  250
                                                    ------               ------               ------
   Total investment securities............          37,061               48,597               45,589
                                                    ------               ------               ------
Interest-bearing deposits.................          15,312               36,067               30,717
Federal funds sold........................           2,000                2,000                2,000
FHLB of Pittsburgh stock..................           1,701                1,691                1,686
Mortgage-backed securities(2).............         111,486               93,410               98,315
Equity investments(2)(3)                             1,166                  499                    -
                                                  --------             --------             --------
   Total Investments......................        $168,726             $182,264             $178,307
                                                   =======              =======              =======
</TABLE>

- -------------------------
(1)  Consists of FNMA, FHLMC, SLMA debentures and certificates of deposit.
(2)  Classified as available for sale and carried at approximate fair value. All
     other investment securities are classified as held to maturity.
(3)  Investments held by the Mid-Tier Holding Company.



                                      -47-

<PAGE>



         Investment Portfolio Maturities. The following table sets forth certain
information   regarding  the  carrying  values,   weighted  average  yields  and
maturities  of the  Company's  investment  securities  portfolio at December 31,
1997.
<TABLE>
<CAPTION>
                                                                 As of December 31, 1997
                            --------------------------------------------------------------------------------------------------------
                              One Year or Less  One to Five Years Five to Ten Years More than Ten Years Total Investment Securities
                            ------------------- ----------------- ----------------- ------------------- ----------------------------
                             Carrying  Average   Carrying Average Carrying Average  Carrying Average  Carrying  Average   Market
                               Value    Yield     Value    Yield   Value    Yield    Value    Yield    Value     Yield     Value
                              -------  -------   -------  ------- -------  -------  -------  -------  -------   -------   ------
                                                                      (Dollars in Thousands)
<S>                          <C>         <C>     <C>        <C>    <C>      <C>    <C>         <C>    <C>        <C>    <C>     
U.S. Treasury Securities.... $    -         -%    $    -       -% $  5,043  7.50%  $     -        -%  $  5,043   7.50%  $  5,419
FHLB bonds and notes........  3,000      3.17       3,000   6.02         -     -    11,284     8.00     17,284   6.82     17,291
Other agencies(1)...........    168      5.50          -       -     4,000  8.00         -        -      4,168   7.90      4,228
Municipal bonds.............      -         -          -       -         -     -     8,034     5.13      8,034   5.13      8,215
Subordinated debt ..........      -         -          -       -       250  8.25         -        -        250   8.25        250
Capital securities..........      -         -          -       -         -     -     1,025     9.70      1,025   9.70      1,060
Mutual funds................  1,222      5.86          -       -         -     -         -        -      1,222   5.86      1,222

Mortgage-backed securities:
  GNMA pass-through.........      -         -          -       -       562  9.51    31,275     7.43     31,837   7.47     32,477
  FNMA pass-through.........      -         -      3,254    6.25    21,219  6.68         -        -     24,473   6.62     24,733
  FHLMC pass-through........    298      9.00      6,214    6.99     6,403  8.92    30,841     6.87     43,756   7.20     44,648
  FNMA REMICs...............      -         -          -       -         -     -     2,531     5.00      2,531   5.00      2,478
  FHLMC REMICs..............      -         -      4,257    5.56         -     -     2,993     6.23      7,250   5.84      7,150
                              -----      ----     ------    ----   -------  ----    ------     ----    -------   ----    -------
  Total..................... $4,688      4.32%   $16,725    6.31%  $37,477  7.31%  $87,983     6.43%  $146,873   6.57%  $149,171
                              =====      ====     ======    ====    ======  ====    ======     ====    =======   ====    =======
</TABLE>

- ---------------------
(1)  Consists of FNMA, FHLMC, and SLMA debentures and certificates of deposit.




                                      -48-

<PAGE>




         Unrealized holding gains and losses for trading securities are included
in earnings.  Unrealized gains and losses for available-for-sale  securities are
excluded  from  earnings  and  reported  net of income  tax effect as a separate
component of stockholders' equity until realized. Investments classified as held
to maturity are accounted for at amortized cost.

Sources of Funds

         General.  Deposits are the major source of the Bank's funds for lending
and other investment purposes.  In addition to deposits,  the Bank derives funds
from loan and mortgage-backed securities principal repayments, and proceeds from
the sale of loans,  mortgage-backed  securities and investment securities.  Loan
and  mortgage-backed  securities  principal  repayments are a relatively  stable
source of funds,  while deposit inflows are significantly  influenced by general
interest  rates  and  money  market  conditions.  Borrowings  may be  used  on a
short-term  basis to compensate for reductions in the availability of funds from
other sources. They also may be used on a longer-term basis for general business
purposes.

         Deposits. The Bank offers a wide variety of deposit accounts,  although
a majority of such deposits are in fixed-term, market-rate certificate accounts.
Deposit account terms vary, primarily as to the required minimum balance amount,
the amount of time that the funds  must  remain on  deposit  and the  applicable
interest rate.

         Fixed-term  certificates  have been a major  source of new deposits for
the Bank and, as of December  31, 1997,  such  certificates  represented  $111.1
million or 48.2% of the Bank's deposit  accounts.  As of December 31, 1997, $9.1
million or 4.0% of the Bank's deposit  portfolio  consisted of one- to six-month
fixed-term, market-rate certificates, and $38.7 million or 16.8% consisted of 13
to 60-month fixed-term, market-rate certificates. Savings accounts are a primary
source of deposit  funds for the Bank and, as of December 31, 1997,  represented
$96.2 million, or 41.7% of the deposit portfolio.

         The  Bank  also  offers  standardized  individual  retirement  accounts
("IRAs"),  as  well  as  qualified  defined  master  plans  for  self-  employed
individuals.  IRAs  are  marketed  in the form of all of the  available  savings
deposits and certificates.

         The Bank had no brokered  certificates  of deposit as of  December  31,
1997.

         The Bank pays  interest  rates on its  certificate  accounts  which are
competitive  in its market.  Interest  rates on deposits are reviewed  weekly by
management  based on a combination of factors,  including the need for funds and
local competition.

         Deposits  in the Bank as of  December  31,  1997  were  represented  by
various types of savings programs described below.

         Deposit  Portfolio.  Deposits in the Bank as of December 31, 1997, were
represented by various types of savings programs described below.


                                      -49-

<PAGE>
<TABLE>
<CAPTION>
                                                                                   Minimum          Balance as of    Percentage of
Category                         Term                         Interest Rate(1)  Balance Amount    December 31, 1997  Total Deposits
- --------                         ----                         ----------------  -------------     -----------------  --------------
                                                                                                  (In Thousands)
<S>                              <C>                             <C>            <C>                   <C>                  <C>  
Regular Savings                  None                             3.25%          $   10                $ 32,780              14.2%
Senior Club Savings              None                             4.00              500                  62,950              27.3
Christmas and Vacation                                                                                                
  Clubs                          None                             2.00               10                     428                .2
NOW Accounts                     None                             1.48               10                  14,078               6.1
Super NOW                        None                             1.48            1,000                     872                .4
Money Market Accounts            None                             3.64            1,000                   7,687               3.3
Non-interest Deposits            None                                -              300                     712                .3
                                                                                                                      
Certificates of Deposit:                                                                                              
                                                                                                                      
Fixed Term, Fixed Rate           1-3 Months                       3.64              500                     582                .3
Fixed Term, Fixed Rate           4-6 Months                       3.88              500                   8,519               3.7
Fixed Term, Fixed Rate           7-12 Months                      5.55              500                  63,269              27.4
Fixed Term, Fixed Rate           13-24 Months                     5.08              500                   8,027               3.5
Fixed Term, Fixed Rate           25-36 Months                     5.32              500                  14,290               6.2
Fixed Term, Fixed Rate           60 Months                        5.79            1,000                  16,364               7.1
                                                                                                        -------             -----
                                                                                                                      
                                 Total deposits                                                        $230,558             100.0%
                                                                                                                            =====
                                 Accrued interest on deposits                                                30       
                                                                                                        -------       
                                 Total                                                                 $230,588       
                                                                                                        =======       
</TABLE>                                                       
                                                                        
- -------------------------
(1) Interest rate offerings as of December 31, 1997.

         Time Deposits by Rate. The following table sets forth the time deposits
in the Company classified by interest rate as of the dates indicated.

<TABLE>
<CAPTION>
                                                                   As of December 31,
                                                   ------------------------------------------------
                                                       1997             1996                1995
                                                   ------------     ------------        -----------
                                                                   (In Thousands)

Weighted average rate:
<S>                                                 <C>              <C>                  <C>     
3.00-3.99%................................          $  9,102         $ 14,497             $  8,732
4.00-4.99%................................             4,858           19,199               20,152
5.00-5.99%................................            91,505           65,362               65,206
6.00-6.99%................................             5,586           19,440               19,595

Accrued interest on certificate
accounts..................................                10               16                   23
                                                      ------           ------              -------

  Total...................................          $111,061         $118,514             $113,708
                                                     =======          =======              =======
</TABLE>



                                      -50-

<PAGE>



         Time Deposits  Maturity  Schedule.  The following  table sets forth the
amount and maturities of time deposits at December 31, 1997.
<TABLE>
<CAPTION>
                                                                     Amount Due
                        -------------------------------------------------------------------------------------------------------
                                                                                                After
                         December 31,          December 31,          December 31,           December 31,
Interest Rate                1998                  1999                  2000                   2000                Total
- -------------           -----------------   -------------------   -------------------   --------------------   ----------------
                                                                     (In Thousands)

<S>                              <C>                   <C>                   <C>                    <C>               <C>     
2.99% or less...........         $      -              $      -              $      -               $      -          $      -
3.00-3.99%..............            9,092                     -                     -                      -             9,092
4.00-4.99%..............            4,754                    90                     -                      -             4,844
5.00-5.99%..............           75,659                 8,562                 3,876                  3,448            91,545
6.00-6.99%..............              383                 4,028                 1,159                      -             5,570
Accrued Interest on
Certificate Accounts....               10                     -                     -                     --                10
                                  -------               -------               -------                -------           -------

  Total                           $89,898               $12,680                $5,035                 $3,448          $111,061
                                   ======                ======                 =====                  =====           =======
</TABLE>



         Jumbo Certificates of Deposit. The following table indicates the amount
of the Bank's  certificates  of deposit of  $100,000  or more by time  remaining
until maturity as of December 31, 1997.

                                                      Certificates
Maturity Period                                       of Deposits
- ---------------                                       -----------
                                                    (In Thousands)

Within three months.........................            $ 3,767
Three through six months....................                512
Six through twelve months...................              4,811
Over twelve months..........................              1,597
                                                         ------
                                                        $10,687
                                                        =======





                                      -51-

<PAGE>



         Savings  Deposit  Activity.  The following table sets forth the savings
activities of the Bank for the periods indicated:

<TABLE>
<CAPTION>
                                                                                 Year Ended December 31,
                                                   --------------------------------------------------------------------------------
                                                       1997             1996              1995             1994            1993
                                                  ------------     -------------      -----------      -----------     -----------
                                                                               (In Thousands)
<S>                                                  <C>             <C>              <C>              <C>             <C>     
   
Deposits..................................           ^$337,170        $336,937         $305,790         $309,093        $294,955
Withdrawals...............................             335,365         340,105          305,593          318,822         286,765
Net increase (decrease)
  before interest credited................               1,805          (3,168)             197           (9,729)          8,190
Deposits sold.............................             (37,238)              -                -                -               -
Interest credited.........................               9,449           9,532            8,750            6,654           7,154
                                                       -------         -------          -------          -------         -------
Net increase (decrease) in
  savings deposits........................           ^$(25,984)       $  6,364         $  8,947         $ (3,075)       $ 15,344
                                                       =======         =======          =======          =======         =======
    
</TABLE>


Borrowings

         Deposits  are the  primary  source of funds of the Bank's  lending  and
investment activities and for its general business purposes. The Bank may obtain
advances from the FHLB of Pittsburgh to supplement its supply of lendable funds.
Advances  from the FHLB of Pittsburgh  are typically  secured by a pledge of the
Bank's  stock  in the FHLB of  Pittsburgh  and a  portion  of the  Bank's  first
mortgage loans and certain other assets.  The Bank, if the need arises, may also
access the Federal  Reserve Bank  discount  window to  supplement  its supply of
lendable  funds and to meet  deposit  withdrawal  requirements.  At December 31,
1997,  the  Bank had  $7.9  million  in  advances  outstanding  from the FHLB of
Pittsburgh  at fixed rates of interest,  all of which were matched to a specific
investment at a positive  interest rate spread.  Most of these advances  provide
for a  prepayment  penalty.  At  December  31,  1997,  the  Bank  had  no  other
borrowings.  See Note 9 of the Notes to Consolidated Financial Statements of the
Mid-Tier Holding Company.

         The following table sets forth certain  information as to FHLB advances
at the dates  indicated.  Included in the table below is a $1,884,000  Community
Investment  Program loan ("CIP")  from the FHLB  Pittsburgh  used to finance the
Bank's low income housing project to a developer/manager of Section 8 housing.

<TABLE>
<CAPTION>
                                                                   As of and For the
                                                                 Year Ended December 31,
                                                    ----------------------------------------------
                                                       1997              1996              1995
                                                       ----              ----              ----
                                                           (Dollars In Thousands)

<S>                                                   <C>               <C>               <C>   
FHLB advances.............................            $7,884            $7,884            $7,884
Weighted average interest rate of
  FHLB advances...........................              5.53%             5.53%             5.53%
Maximum amount of advances at
 any month end............................            $7,884            $7,884            $7,884
Average amount of advances................            $7,884            $7,884            $7,884
Weighted average interest rate
  of average amount of advances...........              5.53%             5.53%             5.53%

</TABLE>


                                      -52-

<PAGE>




Subsidiaries and Joint Venture Activity

         The Bank is  permitted  to invest up to 2% of its assets in the capital
stock of, or secured or unsecured  loans to,  subsidiary  corporations,  with an
additional  investment  of 1% of  assets  when  such  additional  investment  is
utilized primarily for community development  purposes.  Under such limitations,
as of December 31, 1997, the Bank was  authorized to invest up to  approximately
$5.5 million in the stock of, or loans to, service  corporations (based upon the
2%  limitation).  As of  December  31,  1997,  the net book  value of the Bank's
investment  in stock,  unsecured  loans,  and  conforming  loans in its  service
corporations was $136,000.

         The Bank  has two  wholly  owned  subsidiary  corporations,  Montgomery
Service Corporation ("MSC") and Ridge Service Corporation  ("RSC").  MSC engages
in the management of real estate. RSC is presently inactive.

Personnel

         As of December 31, 1997,  the Bank had 61  full-time  employees  and 17
part-time  employees.   The  employees  are  not  represented  by  a  collective
bargaining  unit.  The Bank believes its  relationship  with its employees to be
satisfactory.

Competition

         The  Bank  faces  strong  competition  in  its  attraction  of  savings
deposits,  which  are its  primary  source  of  funds  for  lending,  and in the
origination of real estate loans.  The Bank's  competition for savings  deposits
and loans  historically  has come from other thrift  institutions and commercial
banks  located in the Bank's  market area.  The Bank also competes with mortgage
banking  companies for real estate  loans,  and faces  competition  for investor
funds from short- term money market  securities  and  corporate  and  government
securities.

         The  Bank's  market  area  generally  includes   Philadelphia,   Bucks,
Delaware,  Chester and  Montgomery  Counties,  which  comprise the  Philadelphia
metropolitan  area. The Bank's primary  lending area consists of the Roxborough,
Manayunk,  Overbrook  and  Andorra  neighborhoods  located in the far  northwest
sections of  Philadelphia  and South  Philadelphia.  The Bank has no significant
loan concentrations in any one part of its primary lending area.

         The Bank competes for loans by charging  competitive interest rates and
loan fees,  remaining  efficient  and  providing a wide range of services to its
customers.  The Bank  offers all  consumer  banking  services  such as  checking
accounts,  certificates of deposit,  retirement accounts,  consumer and mortgage
loans and ancillary services such as safe deposit boxes,  convenient offices and
drive-up facilities,  automated teller machines and overdraft protection.  These
services help the Bank compete for deposits, in addition to offering competitive
rates on deposits.

         Recent legislative and regulatory measures have significantly  expanded
the range of services which savings  institutions can offer the public,  such as
demand  deposits,  trust  services,and  consumer and commercial  lending.  These
changes, combined with increasingly sophisticated depositors,  have dramatically
increased  competition for savings dollars among savings  institutions and other
types of  investment  entities,  as well as with  commercial  banks in regard to
loans,  checking  accounts and other types of financial  services.  In addition,
large conglomerates and investment banking firms have entered

                                      -53-

<PAGE>



the market for financial services.  The competition between commercial banks and
savings  institutions  is also  increased by allowing  banks to acquire  healthy
savings institutions, imposing similar capital requirements on banks and savings
institutions and placing certain investment and other regulatory restrictions on
savings  institutions  which are similar to those imposed on banks. Thus, in the
future,  the  Bank,  like  other  savings  institutions,   will  face  increased
competition  to provide  savings  and lending  services  and, in order to remain
competitive,  will have to be innovative and knowledgeable  about its market, as
well as to continue to exert effective controls over its costs.

Properties and Equipment

         The Bank's  executive  offices  are  located  at 6060  Ridge  Avenue in
Philadelphia,  Pennsylvania. The Bank conducts its business through six offices,
all of which are located in the Philadelphia, Pennsylvania area.

         The  following  table  sets  forth the  location  of each of the Bank's
offices,  the year the office was first  acquired and the net book value of each
office. The Bank owns five of its six office locations.
<TABLE>
<CAPTION>
                                                                      Year
                                                  Owned             Facility                 Net Book
                                                   or               Opened or               Value as of
             Office Location                     Leased             Acquired             December 31, 1997
- -----------------------------------------   ----------------   ------------------   ----------------------
                                                                                          (In Thousands)

<S>                                              <C>                  <C>                       <C>     
Main Office                                      Owned                1958                      $    391
6060 Ridge Avenue
Philadelphia, PA  19128

7568 Ridge Avenue                                Owned                1962                            16
Philadelphia, PA  19128

8345 Ridge Avenue                                Owned                1974                           115
Philadelphia, PA  19128

4370 Main Street                                 Leased               1993                         63(1)
Philadelphia, PA  19127

Church Lane & Chester Avenue                     Owned                1982                           134
Yeadon, PA  19050

6503-15 Haverford Avenue                         Owned                1982                           277
                                                                                                     ---
Philadelphia, PA  19151
                                                                                                    $996
</TABLE>

- -------------------------
(1)      Includes  leasehold  improvements.  The lease  expires on December  31,
         1999, with an option to renew to 2004.

                                      -54-

<PAGE>




         The Bank performs its own data  processing  through its data processing
department  located in its main office and utilizes several  hardware  platforms
and a combination of internally  developed and purchased  software systems.  The
net book value of this data  processing  equipment  as of December  31, 1997 was
$14,500.  As of  December  31,  1997,  the net book  value  of land,  buildings,
furniture,  and  equipment  owned by the  Bank,  less  accumulated  depreciation
totalled $1.5 million. See Note 7 of Notes to Consolidated  Financial Statements
of the Mid-Tier Holding Company.

   
         Based on a recognized need to upgrade the date processing system, to be
more  competitive in the marketplace  and to address the year 2000 problem,  the
Bank  signed  an  agreement  with  Open  Solutions  Incorporated,   Glastonbury,
Connecticut,  to purchase ^ its information  processing system. This system is a
PC-based client service system which,  management believes,  will serve the Bank
well into the next  century.  It is estimated the total cost of this system will
be  approximately  $1.2  million with an annual cost of  approximately  $344,000
including depreciation, software cost and maintenance.
    

Legal Proceedings

         The  Bank  from  time to time is a party to  legal  proceedings  in the
ordinary  course of business such as enforcing  security  interests in loans. In
the  opinion  of  management,  the  Bank  is  not  engaged  in any  other  legal
proceedings of a material nature at the present time.

                                   REGULATION

         Set forth below is a brief  description of certain laws which relate to
the Bank, the Mid-Tier  Holding Company and the Company.  The description is not
complete and is qualified in its entirety by references  to applicable  laws and
regulation.

Holding Company Regulation

         General. The Company will be required to register and file reports with
the OTS and will be  subject  to  regulation  and  examination  by the  OTS.  In
addition,  the OTS will have  enforcement  authority  over the  Company  and any
non-savings  institution  subsidiaries.  This will permit the OTS to restrict or
prohibit  activities  that it determines to be a serious risk to the Bank.  This
regulation is intended  primarily for the  protection of depositors  and not for
the benefit of stockholders.

         QTL Test. Since the Company will only own one savings  institution,  it
will be able to diversify its operations into activities not related to banking,
but only so long as the Bank  satisfies  the QTL test.  If the Company  controls
more than one savings  institution,  it would lose the ability to diversify  its
operations  into  nonbanking  related  activities,  unless  such  other  savings
institutions  each  also  qualify  as a QTL or  were  acquired  in a  supervised
acquisition.  See "-- Savings Institution  Regulation -- Qualified Thrift Lender
Test. "

         Restrictions on Acquisitions. The Company must obtain approval from the
OTS before acquiring control of any other SAIF-insured savings  institution.  No
person may acquire control of a federally  insured savings  institution  without
providing  at least 60 days  written  notice  to the OTS and  giving  the OTS an
opportunity to disapprove the proposed acquisition.



                                      -55-

<PAGE>



Savings Institution Regulation

         General. As a federally  chartered,  SAIF-insured  savings institution,
the Bank is subject to extensive regulation by the OTS and the FDIC. Its lending
activities  and other  investments  must comply with  various  federal and state
statutory  and  regulatory  requirements.  The Bank is also  subject  to certain
reserve  requirements  promulgated  by the  Board of  Governors  of the  Federal
Reserve System ("Federal Reserve").

         The OTS, in conjunction with the FDIC,  regularly examines the Bank and
prepares  reports for the  consideration of the Bank's board of directors on any
deficiencies  that  the  OTS  finds  in  the  Bank's   operations.   The  Bank's
relationship  with its  depositors  and  borrowers is also  regulated to a great
extent by federal and state law,  especially in such matters as the ownership of
savings accounts and the form and content of the Bank's mortgage documents.

         The Bank must file  reports  with the OTS and the FDIC  concerning  its
activities  and  financial  condition,   in  addition  to  obtaining  regulatory
approvals  prior to entering into certain  transactions  such as mergers with or
acquisitions  of other financial  institutions.  This regulation and supervision
establishes a comprehensive  framework of activities in which an institution can
engage and is intended  primarily for the protection of the SAIF and depositors.
The  regulatory  structure  also  gives  the  regulatory  authorities  extensive
discretion in connection with their  supervisory and enforcement  activities and
examination  policies,  including policies with respect to the classification of
assets and the  establishment  of adequate  loan loss  reserves  for  regulatory
purposes.  Any change in regulations,  whether by the OTS, the FDIC or any other
government agency, could have a material adverse impact on the operations of the
Bank, the Mid-Tier Holding Company and/or the Mutual Holding Company.

         Insurance  of Deposit  Accounts.  The FDIC is  authorized  to establish
separate annual  assessment  rates for deposit  insurance for members of the BIF
and the  SAIF.  The  FDIC may  increase  assessment  rates  for  either  fund if
necessary  to restore the fund's  ratio of  reserves to insured  deposits to its
target level within a reasonable time and may decrease such assessment  rates if
such target level has been met. The FDIC has established a risk-based assessment
system for both SAIF and BIF  members.  Under this system,  assessments  are set
within a range, based on the risk the institution poses to its deposit insurance
fund. This risk level is determined based on the institution's capital level and
the FDIC's level of supervisory concern about the institution.

         Because a significant  portion of the assessments paid into the SAIF by
savings  institutions  were  used to pay the cost of prior  savings  institution
failures, the reserves of the SAIF were below the level required by law. The BIF
had,  however,  met its required reserve level during the third calendar quarter
of 1995. As a result, deposit insurance premiums for deposits insured by the BIF
were  substantially  less than  premiums for deposits such as the Bank which are
insured by the SAIF.  Legislation  to  capitalize  the SAIF and to eliminate the
significant  premium  disparity  between the BIF and the SAIF  became  effective
September 30, 1996. The recapitalization  plan provided for a special assessment
equal to $.657 per $100 of SAIF  deposits  held at March 31,  1995,  in order to
increase SAIF reserves to the level  required by law.  Certain BIF  institutions
holding  SAIF-insured  deposits were required to pay a lower special assessment.
Based on the Bank's  deposits at March 31, 1995, the Bank paid a pre-tax special
assessment of $1,533,000.

         The recapitalization plan also provides that the cost of prior failures
which were funded  through the issuance of Fico Bonds (bonds  issued to fund the
cost of savings institution failures in prior years)

                                      -56-

<PAGE>



will be shared  by  members  of both the SAIF and the BIF.  This  increased  BIF
assessments  for healthy  banks to  approximately  $.013 per $100 of deposits in
1997.  SAIF   assessments   for  healthy  savings   institutions  in  1997  were
approximately  $.064 per $100 in deposits and may be reduced,  but not below the
level set for healthy BIF institutions.

         The FDIC has  lowered  the  rates on  assessments  paid to the SAIF and
widened  the  spread  of those  rates.  The  FDIC's  action  established  a base
assessment  schedule for the SAIF with rates  ranging from 4 to 31 basis points,
and an adjusted  assessment schedule that reduces these rates by 4 basis points.
As a result,  the effective  SAIF rates range from 0 to 27 to basis points as of
October 1, 1996. In addition, the FDIC's final rule prescribed a special interim
schedule of rates  ranging  from 18 to 27 basis points for  SAIF-member  savings
institutions  for the last quarter of calendar 1996, to reflect the  assessments
paid to the Financing Corp. (Fico Bonds). Finally, the FDIC's action established
a procedure  for making  limited  adjustments  to the base  assessment  rates by
rulemaking without notice and comment, for both the SAIF and the BIF.

         The recapitalization  plan also provides for the merger of the SAIF and
BIF effective January 1, 1999, assuming there are no savings  institutions under
federal law. Under separate  proposed  legislation,  Congress is considering the
elimination  of the federal  thrift  charter  and  elimination  of the  separate
federal regulation of thrifts.  As a result, the Bank might have to convert to a
different financial  institution charter and be regulated under federal law as a
bank,  including  being  subject to the more  restrictive  activity  limitations
imposed on  national  banks.  It is not  possible  to predict  the impact of the
Conversion  to, or regulation  as, a bank until the  legislation  requiring such
change is enacted.

         Regulatory  Capital  Requirements.   OTS  capital  regulations  require
savings institutions to meet three capital standards: (1) tangible capital equal
to 1.5% of total adjusted assets, (2) core capital equal to at least 3% of total
adjusted assets, and (3) risk-based  capital equal to 8% of total  risk-weighted
assets.  The Bank's capital ratios are set forth under "HISTORICAL AND PRO FORMA
CAPITAL COMPLIANCE."

         Tangible capital is defined as core capital less all intangible  assets
(including  supervisory  goodwill),  less certain mortgage  servicing rights and
less certain investments. Core capital is defined as common stockholders' equity
(including  retained  earnings),  noncumulative  perpetual  preferred  stock and
minority interests in the equity accounts of consolidated subsidiaries,  certain
nonwithdrawable accounts and pledged deposits of mutual savings associations and
qualifying supervisory goodwill,  less nonqualifying  intangible assets, certain
mortgage servicing rights and certain investments.

         The risk-based capital standard for savings  institutions  requires the
maintenance of total  risk-based  capital (which is defined as core capital plus
supplementary  capital)  of  8%  of  risk-weighted  assets.  The  components  of
supplementary capital include, among other items, cumulative perpetual preferred
stock,  perpetual  subordinated debt, mandatory  convertible  subordinated debt,
intermediate-term  preferred  stock,  and the portion of the  allowance for loan
losses not designated for specific loan losses. The portion of the allowance for
loan and lease  losses  includable  in  supplementary  capital  is  limited to a
maximum of 1.25% of  risk-weighted  assets.  Overall,  supplementary  capital is
limited  to 100% of core  capital.  A savings  association  must  calculate  its
risk-weighted  assets by multiplying  each asset and  off-balance  sheet item by
various risk factors as determined  by the OTS,  which range from 0% for cash to
100% for delinquent  loans,  property acquired through  foreclosure,  commercial
loans, and other assets.


                                      -57-

<PAGE>



         The risk-based  capital  standards of the OTS generally require savings
institutions  with more than a "normal"  level of interest rate risk to maintain
additional total capital.  An institution's  interest rate risk will be measured
in terms of the sensitivity of its "net portfolio  value" to changes in interest
rates.  Net  portfolio  value is defined,  generally,  as the  present  value of
expected cash inflows from existing assets and off-balance  sheet contracts less
the present value of expected cash outflows from existing liabilities. A savings
institution  will be considered  to have a "normal"  level of interest rate risk
exposure if the decline in its net portfolio  value after an immediate 200 basis
point increase or decrease in market  interest rates  (whichever  results in the
greater  decline)  is less than two percent of the  current  estimated  economic
value of its assets.  An  institution  with a greater than normal  interest rate
risk will be required to deduct from total capital,  for purposes of calculating
its  risk-based  capital  requirement,   an  amount  (the  "interest  rate  risk
component") equal to one-half the difference between the institution's  measured
interest rate risk and the normal level of interest rate risk, multiplied by the
economic value of its total assets.

         The OTS calculates the  sensitivity of an  institution's  net portfolio
value  with  data  submitted  by the  institution  and the  interest  rate  risk
measurement  model  adopted  by the OTS.  The amount of the  interest  rate risk
component,  if any, to be deducted from an  institution's  total capital will be
based on the  institution's  Thrift Financial Report filed two quarters earlier.
Savings  institutions  with less than $300  million in assets  and a  risk-based
capital ratio above 12% are generally  exempt from filing the interest rate risk
schedule with their Thrift Financial Reports.  However,  the OTS may require any
exempt  institution  that it  determines  may have a high level of interest rate
risk exposure to file such  schedule on a quarterly  basis and may be subject to
an additional capital  requirement based upon its level of interest rate risk as
compared to its peers. Although the rule is not yet in effect, due to the Bank's
net size and risk-based capital level, we are exempt from the interest rate risk
component.

         Dividend and Other Capital  Distribution  Limitations.  OTS regulations
require us to give the OTS 30 days advance notice of any proposed declaration of
dividends  to the Bank,  and the OTS has the  authority  under  its  supervisory
powers to prohibit the payment of dividends by us to the Bank.  In addition,  we
may not declare or pay a cash dividend on the Bank's capital stock if the effect
would be to reduce the Bank's  regulatory  capital below the amount required for
the  liquidation  account to be established at the time of the  conversion.  See
"THE CONVERSION AND REORGANIZATION --Effects of Conversion and Reorganization --
Effect on Liquidation Account."

         OTS regulations  impose  limitations upon all capital  distributions by
savings  institutions,  such  as  cash  dividends,  payments  to  repurchase  or
otherwise acquire its shares, payments to stockholders of another institution in
a cash-out merger,  and other  distributions  charged against capital.  The rule
establishes  three tiers of  institutions  based  primarily on an  institution's
capital  level.  An  institution  that  exceeds  all  fully  phased-in   capital
requirements  before  and  after  a  proposed  capital   distribution  ("Tier  1
institution")  and has not  been  advised  by the OTS that it is in need of more
than the normal  supervision can, after prior notice but without the approval of
the OTS, make capital  distributions during a calendar year equal to the greater
of (i) 100% of its net income to date during the  calendar  year plus the amount
that would reduce by one-half its "surplus  capital  ratio" (the excess  capital
over its fully phased-in capital  requirements) at the beginning of the calendar
year,  or (ii) 75% of its net income over the most recent four  quarter  period.
Any additional  capital  distributions  require prior regulatory  notice.  As of
December 31, 1997, the Bank qualified as a Tier 1 institution.

         In the event the Bank's capital falls below the Bank's fully  phased-in
requirement  or the OTS notifies the Bank that it is in need of more than normal
supervision,  the  Bank  would  become a Tier 2 or Tier 3  institution  and as a
result,  the Bank's ability to make capital  distributions  could be restricted.
Tier 

                                      -58-

<PAGE>



2 institutions,  which  are  institutions  that  before  and after the  proposed
distribution  meet their current  minimum  capital  requirements,  may only make
capital  distributions  of up to 75 % of net income  over the most  recent  four
quarter period.  Tier 3 institutions,  which are  institutions  that do not meet
current   minimum  capital   requirements   and  propose  to  make  any  capital
distribution,   and  Tier  2  institutions   that  propose  to  make  a  capital
distribution in excess of the noted safe harbor level,  must obtain OTS approval
prior to  making  such  distribution.  In  addition,  the OTS could  prohibit  a
proposed  capital  distribution  by any  institution,  which would  otherwise be
permitted by the regulation,  if the OTS determines that such distribution would
constitute an unsafe or unsound  practice.  The OTS has proposed  rules relaxing
certain approval and notice requirements for well-capitalized institutions.

         A savings institution is prohibited from making a capital  distribution
if,  after  making  the   distribution,   the  savings   institution   would  be
undercapitalized  (i.e.,  not meet  any one of its  minimum  regulatory  capital
requirements).  Further,  a savings  institution  cannot  distribute  regulatory
capital that is needed for its liquidation account.

         Qualified  Thrift  Lender  Test.  Savings   institutions  must  meet  a
qualified thrift lender ("QTL") test. If the Bank maintains an appropriate level
of qualified thrift investments  ("QTIs") (primarily  residential  mortgages and
related  investments,   including  certain   mortgage-related   securities)  and
otherwise  qualify as a QTL,  the Bank will  continue  to enjoy  full  borrowing
privileges from the FHLB of Pittsburgh.  The required  percentage of QTIs is 65%
of portfolio  assets (defined as all assets minus  intangible  assets,  property
used by the  institution  in conducting  its business and liquid assets equal to
10% of total assets).  Certain assets are subject to a percentage  limitation of
20% of portfolio assets. In addition, savings institutions may include shares of
stock of the FHLBs,  FNMA,  and FHLMC as QTIs.  Compliance  with the QTL test is
determined on a monthly basis in nine out of every 12 months. As of December 31,
1997,  the  Bank  was  in  compliance  with  the  Bank's  QTL  requirement  with
approximately 83.18% of its assets invested in QTIs.

         Transactions With Affiliates.  Generally,  restrictions on transactions
with affiliates require that transactions  between a savings  institution or its
subsidiaries  and  its  affiliates  be on  terms  as  favorable  to the  savings
institution as comparable transactions with non-affiliates. In addition, certain
of these  transactions are restricted to an aggregate  percentage of the savings
institution's capital.  Collateral in specified amounts must usually be provided
by  affiliates in order to receive  loans from the savings  institution.  Within
certain  limits,  affiliates  are permitted to receive more favorable loan terms
than  non-affiliates.  The Bank's affiliates include the Mutual Holding Company,
the  Mid-Tier  Holding  Company and the  Company and any company  which would be
under common control with the Bank. In addition,  a savings  institution may not
extend credit to any affiliate  engaged in activities not permissible for a bank
holding  company  or  acquire  the  securities  of any  affiliate  that is not a
subsidiary.  The  OTS  has the  discretion  to  treat  subsidiaries  of  savings
institution as affiliates on a case-by-case basis.

         Liquidity  Requirements.  All  savings  institutions  are  required  to
maintain an average daily balance of liquid assets equal to a certain percentage
of the sum of its average daily balance of net withdrawable deposit accounts and
borrowings payable in one year or less. The liquidity  requirement may vary from
time to time (between 4% and 10%) depending upon economic conditions and savings
flows of all savings  institutions.  At December 31, 1997, the Bank's  liquidity
ratio was  18.87%.  Monetary  penalties  may be imposed  upon  institutions  for
violations of liquidity requirements.

         Federal Home Loan Savings Bank System. The Bank is a member of the FHLB
of Pittsburgh,  which is one of 12 regional FHLBs. Each FHLB serves as a reserve
or central bank for its members

                                      -59-

<PAGE>



within its  assigned  region.  It is funded  primarily  from funds  deposited by
savings  institutions  and  proceeds  derived  from  the  sale  of  consolidated
obligations of the FHLB System.  It makes loans to members  (i.e.,  advances) in
accordance with policies and procedures established by the board of directors of
the FHLB.

         As a member, the Bank is required to purchase and maintain stock in the
FHLB of  Pittsburgh  in an amount  equal to at least 1% of the Bank's  aggregate
unpaid   residential   mortgage  loans,  home  purchase   contracts  or  similar
obligations  at the beginning of each year.  At December 31, 1997,  the Bank had
$1,702,000  in  FHLB  stock,  at  cost,   which  was  in  compliance  with  this
requirement.  The FHLB imposes various  limitations on advances such as limiting
the  amount of  certain  types of real  estate  related  collateral  to 30% of a
member's capital and limiting total advances to a member.

         The FHLBs are required to provide funds for the  resolution of troubled
savings  institutions  and to contribute to affordable  housing programs through
direct loans or interest subsidies on advances targeted for community investment
and  low-  and  moderate-income  housing  projects.   These  contributions  have
adversely  affected the level of FHLB dividends paid and could continue to do so
in the future.

         Federal   Reserve.   The  Federal   Reserve   requires  all  depository
institutions  to  maintain  noninterest  bearing  reserves at  specified  levels
against  their  transaction  accounts  (primarily  checking,  NOW and  Super NOW
checking  accounts) and non-personal time deposits.  The balances  maintained to
meet the  reserve  requirements  imposed by the  Federal  Reserve may be used to
satisfy the liquidity  requirements that are imposed by the OTS. At December 31,
1997, the Bank's reserve met the minimum level required by the Federal Reserve.

         Savings  institutions have authority to borrow from the Federal Reserve
System "discount  window," but Federal Reserve System policy generally  requires
savings  institutions  to exhaust all other sources  before  borrowing  from the
Federal  Reserve  System.  The Bank had no borrowings  from the Federal  Reserve
System at December 31, 1997.

                                    TAXATION

Federal Taxation

   
         The  Mid-Tier  Holding  Company  is subject  to the  provisions  of the
Internal  Revenue  Code of 1986,  as amended (the  "Code"),  in the same general
manner as other  corporations.  In August 1996, the Code was revised to equalize
the taxation of thrifts and banks. Thrifts, such as ^ the Bank, no longer have a
choice between the percentage of taxable income method and the experience method
in  determining  additions  to bad debt  reserves.  Thrifts with $500 million of
assets or less may still use the experience method, which is generally available
to small banks. Larger thrifts must use the specific charge off method regarding
bad debts.  Any reserve  amounts added to the Bank's bad debt reserve after 1987
will be  recaptured  into the  Bank's  taxable  income  over a six  year  period
beginning in 1996. A thrift may delay  recapturing into income its post-1987 bad
debt  reserves for an  additional  two years if it meets a  residential  lending
test. This recapture will not have a material impact on the Bank.
    

         Under the experience method, the bad debt deduction may be based on (i)
a six-year  moving  average of actual  losses on qualifying  and  non-qualifying
loans, or (ii) a fill-up to the institution's base year reserve amount, which is
the tax bad debt reserve determined as of December 31, 1987.


                                      -60-

<PAGE>



   
^ If a savings  institution's  qualifying  assets  (generally,  loans secured by
residential  real  estate  or  deposits,  educational  loans,  cash and  certain
government  obligations)  constitute  less  than 60% of its  total  assets,  the
institution may not deduct any addition to a bad debt reserve and generally must
include  existing  reserves  in  income  over  a  four  year  period,  which  is
immediately  accruable for  financial  reporting  purposes.  As of September 30,
1997, at least 60% of the Bank's assets were qualifying assets as defined in the
Code.  No  assurance  can be  given  that the  Bank  will  meet the 60% test for
subsequent taxable years.
    

         Earnings  appropriated  to the Bank's bad debt reserve and claimed as a
tax deduction including the Bank's supplemental  reserves for losses will not be
available for the payment of cash dividends or for  distribution to stockholders
(including  distributions  made on dissolution or liquidation),  unless the Bank
includes  the  amount in  income.  Distributable  amounts  may be reduced by any
amount deemed necessary to pay the resulting  federal income tax. As of December
31, 1997, the Bank had $5.4 million of accumulated  earnings,  representing  the
Bank's  base year tax  reserve,  for which  federal  income  taxes have not been
provided.  If such  amount is used for any purpose  other than bad debt  losses,
including a dividend  distribution or a distribution in liquidation,  it will be
subject to federal income tax at the then current rate.

         Generally,  for  taxable  years  beginning  after  1986,  the Code also
requires  most  corporations,  including  savings  institutions,  to utilize the
accrual method of accounting for tax purposes. Further, for taxable years ending
after 1986, the Code disallows 100% of a savings institution's  interest expense
deemed  allocated to certain  tax-exempt  obligations  acquired  after August 7,
1986.  Interest expense allocable to (i) tax-exempt  obligations  acquired after
August  7,  1986  which  are not  subject  to this  rule,  and  (ii)  tax-exempt
obligations issued after 1982 but before August 8, 1986, are subject to the rule
which  applied prior to the Code  disallowing  the  deductibility  of 20% of the
interest expense.

         The Code imposes an alternative  minimum tax ("AMT") on a corporation's
alternative  minimum taxable income ("AMTI") at a rate of 20%. AMTI is increased
by certain  preference  items,  including the excess of the tax bad debt reserve
deduction  using the percentage of taxable income method over the deduction that
would have been allowable under the experience  method.  Only 90% of AMTI can be
offset by net operating loss carryovers of which we currently have none. AMTI is
also adjusted by determining the tax treatment of certain items in a manner that
negates the deferral of income resulting from the regular tax treatment of those
items. Thus, the Mid-Tier Holding Company's AMTI is increased by an amount equal
to 75 % of the amount by which the Mid-Tier Holding  Company's  adjusted current
earnings exceeds the Bank's AMTI  (determined  without regard to this adjustment
and prior to reduction for net operating losses). In addition, for taxable years
beginning  after December 31, 1986 and before January 1, 1996, an  environmental
tax of 0.12% of the excess of AMTI (with certain  modifications) over $2 million
is imposed on corporations,  including the Mid-Tier Holding Company,  whether or
not an AMT is paid.

         The  Mid-Tier  Holding  Company  (and the Company) may exclude from its
income 100% of  dividends  received  from us as a member of the same  affiliated
group of corporations. A 70% dividends received deduction generally applies with
respect to dividends  received  from  corporations  that are not members of such
affiliated group, except that an 80% dividends received deduction applies if the
Mid- Tier  Holding  Company  owns  more  than 20% of the stock of a  corporation
paying a  dividend.  The above  exclusion  amounts,  with the  exception  of the
affiliated  group  figure,  were reduced in years in which the Mid-Tier  Holding
Company  availed  itself of the  percentage of taxable income bad debt deduction
method.


                                      -61-

<PAGE>



         The federal income tax returns of the Mid-Tier Holding Company have not
been audited by the IRS since its formation in 1997.  The Bank's  federal income
tax returns have been audited through 1993.

State Taxation

         The Company is subject to the Pennsylvania Corporate Net Income Tax and
Capital Stock and Franchise  Tax. The Corporate Net Income Tax rate is currently
11.50% and is imposed on the Company's unconsolidated taxable income for federal
purposes  with  certain  adjustments.  In general,  the  Capital  Stock Tax is a
property tax imposed at the rate of 1.3% of a corporation's capital stock value,
which is determined  in  accordance  with a fixed formula based upon average net
income and net worth.

         The state tax returns of the Bank and the Mid-Tier Holding Company have
not been audited by the Commonwealth of Pennsylvania during the past ten years.

           MANAGEMENT OF THE COMPANY AND THE MID-TIER HOLDING COMPANY

   
         The Boards of Directors of the Company and the Mid-Tier Holding Company
are composed of seven members  each,  divided into three classes and are elected
by  the   stockholders  of  the  Mid-Tier   Holding  Company  and  the  Company,
respectively,  for staggered  three-year  terms,  or until their  successors are
elected and qualified.  One class of directors,  consisting of directors John F.
McGill,  Jr.  and ^ Patrick  T. Ryan have terms of office  expiring  in 1999;  a
second  class,  consisting  of  directors  Francis  E.  McGill,  III  and Add B.
Anderson,  Jr.  have  terms  of  office  expiring  in 2000;  and a third  class,
consisting  of directors  John F.  McGill,  Sr.,  Jerry  Naessens and Michael G.
Crofton  have a term of office  expiring in 2001.  Their names and  biographical
information are set forth under "MANAGEMENT OF THE BANK--Directors."
    

         The following  individuals hold positions as executive  officers of the
Company and the Mid-Tier  Holding Company,  or its subsidiary,  the Bank, as set
forth below their names.


Name                        Position
- ----                        --------

John F. McGill              Chairman of the Board

John F. McGill, Jr.         Director, President and Chief Executive Officer

Jerry Naessens              Director, Secretary and Chief Financial Officer



         The executive  officers of the Mid-Tier Holding Company and the Company
are elected annually and hold office until their respective successors have been
elected and  qualified  or until death,  resignation  or removal by the Board of
Directors.

         Since the  formation of the Mid-Tier  Holding  Company and the Company,
none of the  executive  officers,  directors  or other  personnel  has  received
remuneration  from the  Mid-Tier  Holding  Company or the  Company.  Information
concerning  the  principal  occupations,  employment  and  compensation  of  the
directors and officers of the Mid-Tier  Holding  Company and the Company  during
the past five years is set forth under "MANAGEMENT OF THE BANK."


                                      -62-

<PAGE>



                             MANAGEMENT OF THE BANK

Directors

         The Bank's Board of Directors is composed of eight  members.  Directors
of the Bank are  generally  elected  to serve for a  three-year  period or until
their  respective  successors  shall have been  elected and shall  qualify.  The
following table sets forth certain information  regarding the composition of the
Bank's Board of Directors as of December 31, 1997, including the terms of office
of Board members.
<TABLE>
<CAPTION>
                                                                                                  Year First
                                                                                                   Elected          Term to
Name                                  Age(1)      Position                                        Director(2)        Expire
- ----                                  ------      --------                                        -----------        ------

<S>                                    <C>        <C>                                               <C>              <C> 
John F. McGill(4)                       60        Chairman of the Board and Chief                    1967             2001
                                                  Executive Officer

Robert E. Domanski, M.D.                53        Director                                           1991             2001

Pietro M. Jacovini, Jr.                 82        Director                                           1982             2001

John F. McGill, Jr.(3)(4)               36        President and Director                             1991             1999

   
^ Patrick T. Ryan(5)                    65         Director                                         ^ 1998            1999
    

William A. Lamb, Sr.                    61        Director                                           1993             1999

Francis E. McGill, III(3)               38        Director                                           1991             2000

Add B. Anderson, Jr.                    71        Director                                           1973             2000

</TABLE>

- ----------------
(1)  At December 31, 1997.
(2)  Represents  year  first  elected to either  the Board of  Directors  of the
     Company, the Mid-Tier Holding Company or the Bank, or a predecessor savings
     institution.  The Mid-Tier Holding Company was organized  March,  1997. the
     Company was organized March, 1998.
(3)  John F.  McGill,  Jr. is the son of John F. McGill and cousin of Francis E.
     McGill, III.
(4)  Effective  November 20, 1997, John F. McGill,  Jr. was appointed  President
     and  Chief  Executive  Officer.  Prior to that  date,  John F.  McGill  was
     Chairman of the Board, President and Chief Executive Officer.
   
^(5) On April 30,  1998,  Mr. Ryan was elected by the boards of directors of the
     Bank,  the Mid-Tier  Holding  Company and the Company to fill the unexpired
     term of Joseph P. Healy, who passed away on April 18, 1998.
    



                                      -63-

<PAGE>
Executive Officers Who Are Not Directors

         The  following  tables sets forth  information  regarding the executive
officers of the Bank who are not also directors.

Name                        Age     Positions Held in the Bank
- ----                        ---     --------------------------

Jerry Naessens              62    Chief Financial Officer, Treasurer, Secretary

Ronald D. Masciantinio      58    Vice President, Compliance

Christopher P. McGill       29    Vice President, Lending

Elizabeth Milavsky          47    Vice President, Operations

Frank Zangari               45    Vice President, Internal Audit

Dolores M. Lush             56    Vice President, Support Services

         The principal occupation during the past five years of each director of
the Bank and Company and each executive  officer of the Bank is set forth below.
All directors have held their present  positions for five years unless otherwise
stated.
   
^
    
         Add B.  Anderson,  Jr. is 100%  owner of KeyBis  Corporation  (formerly
Eastern Continuous Forms,  Inc.), a manufacturer of business forms in Blue Bell,
Pennsylvania.  He  serves as a member of the  Board of  Trustees  of  Roxborough
Memorial Hospital and is Chairman of the Roxborough Memorial Health Foundation.
   
         ^ Michael G. Crofton is Vice President and Senior Portfolio  Manager of
Rittenhouse  Financial  Services,  Inc., an investment  advisory firm located in
Radnor,  Pennsylvania.  Mr. Crofton is not a member of the Board of Directors of
the Bank.  He is a member of the  Boards of  Directors  of the  Company  and the
Mid-Tier Holding Company.
    

         Robert E.  Domanski,  M.D. has been a partner and Director of Radiology
of Northwest Radiology Associates, Ltd., Philadelphia, Pennsylvania, since 1985.
He is a member of the 21st Ward Medical Society.
   
         Pietro M. Jacovini, Jr. has been a board member of the Bank since 1982.
He serves as a board member of St. Agnes  Medical  Center and is Vice  President
and a board member of the Philadelphia Fire Museum.
    

         William  A.  Lamb,  Sr.  was  President/CEO  of  Lamb  Brothers  Office
Products, Philadelphia, Pennsylvania for 33 years. In 1992, Lamb Brothers became
part of  Philadelphia  Stationers  where Mr. Lamb assumed the title of Executive
Vice President, a title he currently holds with Staples, Inc.
   
         Francis E. McGill, III is the sole proprietor of the law firm of McGill
and McGill,  Philadelphia,  Pennsylvania,  and has practiced with the firm since
1988. McGill and McGill serve as general counsel to the Mid-Tier Holding Company
and the Bank. See "--Certain Related  Transactions." He is a member of the Board
of Trustees of Roxborough Memorial Hospital.
    

                                      -64-

<PAGE>




   
         John F. McGill,  Jr. has been  President of the Bank since November 20,
1996.  Prior to such  positions,  he was Executive  Vice  President in charge of
operations,  lending and  portfolio  management of the Bank since March 1991. He
has  served  the Bank in  various  officer  positions  since 1984 and has been a
director since 1991. Mr. McGill serves on the finance  committee of the Basilica
of the National Shrine in Washington, D.C.

         John F. McGill,  Sr. has been Chief Executive Officer of the Bank since
1980.  He was  President  and Chief  Executive  Officer of the Bank from 1980 to
November 20, 1997, and Chairman of the Board since 1989, and has been a director
of the Bank for over 30 years. He has served in various officer  capacities with
the Bank since  1972.  Mr.  McGill is also a 25%  partner in Francis E.  McGill,
Realtor,  a real  estate  and  insurance  firm.  He is a member  of the Board of
Roxborough Memorial Hospital.
    

         Jerry A Naessens has been employed by  Roxborough-Manayunk as Treasurer
and Chief  Financial  Office since 1991. Mr.  Naessens was a partner in Deloitte
and  Touche  from  1980 to 1991.  Mr.  Naessens  is not a member of the Board of
Directors of the Bank.  He is a member of the Boards of Directors of the Company
and the Mid-Tier Holding Company.

   
         ^ Patrick T. Ryan is Of Counsel in the Litigation Department of the law
firm  Drinker  Biddle  & Reath  LLP,  Philadelphia,  Pennsylvania.  Prior to his
retirement  as of  February  1, 1998,  Mr.  Ryan was a partner at the firm since
1962. Mr. Ryan has been active in various bar association committees.
Drinker Biddle & Reath LLP does occasional legal work for the Bank.
    

Meetings and Committees of the Board of Directors

         The  business  of  Boards  of  Directors  of the Bank and the  Mid-Tier
Holding Company are conducted through meetings of the Board of Directors and the
committees  of the Board of the Bank.  During the year ended  December 31, 1997,
the Board of  Directors  of the  Mid-Tier  Holding  Company  held three  regular
meetings and two special  meetings and the Board of Directors of the Bank had 12
regular and one special  meeting.  During the year ended  December 31, 1997,  no
director attended fewer than 75% of the total meetings of the Board of Directors
of the  Mid-Tier  Holding  Company  and the Bank and  committees  on which  such
director served.

         The Executive  Committee of the Board of Directors of the Bank consists
of members John F. McGill,  John F. McGill,  Jr., Joseph P. Healy and Francis E.
McGill,  III and four  other  directors  who  rotate  quarterly.  The  Committee
meetings as necessary in between  meetings of the full Board of  directors.  All
actions  of the  Executive  Committee  must be  ratified  by the  full  Board of
Directors.  The Executive  Committee met 12 times during the year ended December
31, 1997.

   
         The  Compensation  Committee of the Bank consists of Directors  John F.
McGill, Joseph P. Healy and Robert E. Domanski.  The committee meets annually to
review the  performance  of the Bank  officers and  employees,  and to determine
compensation programs and adjustments.  The Compensation  Committee met one time
during fiscal 1997 to consider compensation.  Mr. McGill does not participate in
any committee discussions regarding his salary.
    

         The Audit Committee of the Bank consists of Directors Healy (Chairman),
Jacovini, Domanski, Lamb, F.E. McGill, III, and Anderson. In its capacity as the
Audit Committee,  the Board is responsible for developing the Bank audit program
and  monitoring  it.  This  committee  meets with the Bank  outside  auditors to
discuss the results of the annual audit and any related matters. The Chairman of
the Audit

                                      -65-

<PAGE>



Committee  also  receives  and reviews all the  reports and  findings  and other
information  presented  to  him by  the  Bank's  internal  auditors.  The  Audit
Committee met one time in 1997.

         The Bank's Nominating  Committee consists of John F. McGill,  Joseph P.
Healy and John F. McGill, Jr. The Nominating Committee met once during 1997.

Executive Compensation

         Summary Compensation Table. The following table sets forth for the year
ended December 31, 1997, certain information as to the compensation  received by
the Chief Executive  Officer and each executive  officer of the Mid-Tier Holding
Company listed above who received total cash compensation in excess of $100,000.
All Compensation is paid by the Bank.
<TABLE>
<CAPTION>
   

                                                                             Long Term
                                        Annual Compensation               Compensation(3)
                                      ---------------------        ----------------------------
                                                                                     Securities
                                                                   Restricted        Underlying         All Other
Name and                 Fiscal                                       Stock           Options/        Compensation
Principal Position        Year        Salary(1)       Bonus         Awards($)     ^SARs(#)(2)(3)         ($)(4)
- ------------------        ----        ---------       -----         ---------      -------------      ------------

<S>                       <C>         <C>            <C>              <C>               <C>             <C>    
John F. McGill            1997        270,000        65,000            --                ^--             168,111
Chairman

John F. McGill, Jr.       1997        200,000        35,000            --                ^--             26,046
President and Chief
Executive Officer

Jerry A. Naessens         1997        175,000         8,750            --                ^--             68,481
Treasurer and Chief
Financial Officer
    
</TABLE>


- --------------
   
(1)  Includes salary and director's fees.
(2)  ^ Does not include  awards of stock  options  under the 1992 and 1994 Stock
     Option Plans. See "--Stock Option Plans."
(3)  Does  not  include  potential  stock  benefit  plans  to be  adopted  after
     completion of the Conversion and  Reorganization.  See "-- Proposed  Future
     Stock Benefit Plans."
(4)  Includes  allocations  of shares of Mid-Tier  Common Stock under the Bank's
     ESOP,  valued at $2,046 as of December 31, 1996, to each of the three named
     executive officers.  The amounts shown also include a $24,000  contribution
     by the Bank to its profit sharing plan on behalf of each of the three named
     executive  officers,  and accruals of $142,065,  $0, and $42,435  under the
     Bank's  supplemental  retirement plans for John F. McGill,  John F. McGill,
     Jr., and Jerry A. Naessens, respectively.
    

         Board  Fees.  Non-officer  members  of Board of  Directors  of the Bank
received  fees of 1,000 per  month  during  the 1997  fiscal  year  plus  $1,200
retainer. Members of the Board's Budget, Audit and Advisory Committees were paid
no fees for each meeting  attended  during fiscal 1997. The Bank paid a total of
$125,200 in  directors'  fees for the fiscal year ended  December 31, 1997.  The
Company does not pay any additional  compensation for membership on the Board of
Directors.  The  Executive  Committee  was paid $1,000,  in the  aggregate,  per
meeting, and met 12 times during 1997.

         Francis E. McGill,  III is the sole proprietor of McGill and McGill,  a
law firm in Philadelphia, Pennsylvania, which during the year ended December 31,
1997 received approximately $119,000 in fees from the Bank for legal services.


                                      -66-

<PAGE>



         The Bank has followed the policy of offering residential mortgage loans
for the financing of personal residences, share loans, and consumer loans to its
officers,  directors and employees. The loans are made in the ordinary course of
business and also made on substantially the same terms and conditions, including
interest rate and collateral,  as those of comparable transactions prevailing at
the time with other  persons,  and do not  include  more than the normal risk of
collectibility or present other unfavorable features.

Benefits Plans

         The Mid-Tier  Holding Company has no full time employees,  relying upon
employees of the Bank for the limited services  required by the Mid-Tier Holding
Company.  All compensation paid to directors,  officers and employees is paid by
the Bank. The Bank currently  provides  benefits to its officers,  directors and
employees, as described below.

         Insurance.  Full-time  employees  and  part-time  employees who work at
least  1,000 hours per year are  provided,  with no  contribution  or expense to
them,  with group plan  insurance  that covers  hospitalization,  major medical,
dental  and long term  disability,  accidental  death and life  insurance.  This
insurance is available  generally and on the same basis to all  employees.  Long
term  disability  is  available  after  completion  of a minimum  of one year of
service, while the other benefits are available immediately. Part-time employees
who work less than 1,000 hours per year have no benefits.

   
         Pension  Plan.  The Bank sponsors a defined  benefit  pension plan (the
"Pension Plan"). All full-time employees and part-time employees of the Bank who
work 1,000  hours are  eligible  to  participate  after one year of service  and
attainment of age 21. A qualifying  employee becomes fully vested in the Pension
Plan upon  completion  of five years service or when the normal  retirement  age
^(the  later of age 65 or the 5th  anniversary  of the first day of the  Pension
Plan year in which the participant commenced  participation in the Pension Plan)
is attained.

         Benefits  are  payable  in the form of  various  annuity  alternatives,
including a joint and survivor option,  or in a lump-sum  amount.  The following
table shows the estimated  annual benefits  payable under the Pension Plan based
on the respective  employee's  years of benefit  service and applicable  average
annual  salary,  as  calculated  under the Pension  Plan.  ^ Benefits  under the
Pension Plan ^ take into account  permitted  disparity  allowed  under the Code.
Benefits  shown  below  are based on the  covered  compensation  of an  employee
retiring at age 65 in 1997.
    
<TABLE>
<CAPTION>
                                                                   Years of Benefit Service
                                        -------------------------------------------------------------------------------------
                                             15                20                 25                 30                35
                                        ---------            --------           -------            -------           --------

   
<S>                                     <C>                  <C>                <C>                <C>               <C>    
$ 60,000........................        $ ^ 7,921            $10,562            $13,203            $15,843           $18,484

  80,000........................         ^ 11,221             14,962             18,703             22,443            18,703
 100,000........................         ^ 14,521             19,362             24,203             29,043            33,884
 125,000........................         ^ 18,646             24,862             31,078             37,293            43,509
 150,000........................           22,771             30,362             37,953             45,543            53,134
 160,000........................           24,552             32,736             40,920             49,104            57,288
</TABLE>

         The Pension Plan  provides for monthly  payments to each  participating
employee  at normal  retirement  age.  The annual  allowance  payable  under the
Pension Plan is equal to ^ the sum of (A) and (B),  where (A) equals the product
of (i) .65% of the  participant's  average  monthly  compensation,  based on the
highest  five (5)  consecutive  years and  excluding  compensation  in excess of
$150,000, and (ii) the
    

                                      -67-

<PAGE>



   
participant's  years of participation as of his normal  retirement date, and (B)
equals the product of (i) .45% of the participant's average monthly compensation
in excess of covered  compensation  (as defined in Section 401(1) (5) (E) of the
Code),  and  (ii) the  participant's  years of  participation  as of his  normal
retirement date (but not to exceed thirty-five (35) years). A participant who is
vested  in the  Pension  Plan may elect an early  retirement  (at age 55 with 20
years of service or age 62 with 10 years of service), and may elect to receive a
reduced  monthly  benefit.  The Pension  Plan also  provides for payments in the
event of disability or death.  At December 31, 1997,  John McGill,  John McGill,
Jr. and Jerry  Naessens  had 25, 13 and 6 years of  credited  service  under the
Pension Plan.  Total Company pension expense for 1995, 1996 and 1997 amounted to
$69,263, $131,360 and $143,394, respectively.
    

         Supplemental Retirement Agreements. In November, 1993, the Bank entered
into non-tax  qualified  retirement  and death benefit  agreements  with John F.
McGill,   then  President  and  Chief  Executive  Officer  and  Jerry  Naessens,
Treasurer. The agreements were subsequently amended in June 1996. In recognition
of the  services  provided  by  these  officers  to  the  Bank,  the  retirement
agreements  provide that Messrs.  McGill and Naessens (or their  spouses)  shall
receive  at  age  67  monthly   retirement   benefits  of  $12,500  and  $4,167,
respectively.  If either officer becomes  permanently and totally disabled prior
to age 67,  the  employee  will  receive  the  monthly  supplemental  retirement
benefits  upon  reaching  age 67. The  retirement  agreements  provide  that the
officer's spouse shall receive a pro-rated  monthly death benefit if the officer
dies while  employed by the Bank prior to age 67, based on the  officer's age at
the time of death.  This pro-rated  benefit for Mr. McGill ranges from $4,166 to
$11,875,  for ages 55 to 64, and for Mr.  Naessens ranges from $1,375 to $3,625,
for ages 58 to 64. The retirement  agreements provide that the Bank may purchase
a policy or policies of life insurance on the life of these officers,  for which
the Bank will be the  beneficiary.  Such policies need not be designated for the
payment of benefits pursuant to the retirement agreements.

         Employment Agreements. Effective January 1, 1995, the Bank entered into
separate employment  agreements with John F. McGill, Sr., Chairman of the Board,
then President and Chief  Executive  Officer of the Bank, and Jerry A. Naessens,
Treasurer of the Bank.  The Bank and Mid-Tier  Holding  Company  entered into an
employment  agreement with John F. McGill,  Jr.,  President and Chief  Executive
Officer  effective  January 1, 1998. The employment  agreements are for terms of
three years.  The  agreements  may be terminable by the Bank for "just cause" as
defined in the  employment  agreements.  If the Bank  terminates  the  employees
without just cause,  such  employee  will be entitled to a  continuation  of his
salary from the date of termination through the remaining term of the employment
agreement.  Each employment  agreement  contains a provision stating that in the
event of the  termination  of employment in connection  with, or within one year
after, any change in control of the Bank, the Mid- Tier Holding Company,  or the
Company (upon completion of the Conversion and Reorganization, the employee will
be paid a lump sum amount  equal to 2.99 times the  employee's  most recent base
salary. If such payments were to be made under the employment agreements,  as of
January 1, 1998, such payments would equal approximately $750,000,  $675,000 and
$600,000,  respectively  to John  F.  McGill,  John F.  McGill,  Jr.  and  Jerry
Naessens.  The aggregate  payments that would be made pursuant to the employment
agreements would be an expense to the Bank,  thereby reducing net income and the
Bank's capital by that amount. The employment agreements may be renewed annually
by the Board of  Directors  upon a  determination  of  satisfactory  performance
within  the  Board's  sole  discretion.  If any of the  employees  shall  become
disabled during the term of their respective employment agreements, the employee
shall  nevertheless  continue to receive payment of his base salary for a period
of 12  months  but such  period  shall  not  exceed  the  remaining  term of the
employment agreement,  and 80% of such base salary for the remaining term of the
employee's  employment  agreement.  Disability  payments  under  the  employment
agreements  shall be  reduced by any other  benefit  payments  made under  other
disability

                                      -68-

<PAGE>



programs in effect for Bank  employees.  Implementation  of the  Conversion  and
Reorganization  will not  constitute  a change in control  under the  employment
agreements.

         Profit  Sharing  Plan.  The  Bank  sponsors  a  tax-qualified   defined
contribution  profit sharing plan,  ("Profit Sharing Plan"),  for the benefit of
its employees. Employees became eligible to participate under the Plan after age
21 and completing six months of service.  Benefits under the plan are determined
based upon annual  discretionary  contributions  to the plan.  Such benefits are
allocated to participant  accounts as a percentage of base  compensation of such
participant to the base  compensation  of all  participants.  At the end of each
year, the Board of Directors  determines  whether to make a contribution and the
amount of the contribution to the Plan, based upon a number of factors,  such as
the  Bank's  retained  earnings,   profits,   regulatory  capital  and  employee
performance.  Such  discretionary  contributions  shall not  exceed  7.5% of the
Bank's Gross Income  before  taxes,  or 15% of employee  base pay,  whichever is
less. No employee  contributions are permitted under the plan. Plan Participants
are not permitted to direct contributions under the Plan.

         Benefits are payable upon termination of employment, retirement, death,
disability or Plan  termination.  Normal retirement age under the Plan is age 65
or, if later,  the fifth  anniversary  of the first day of the Plan year  during
which you entered the Plan.  It is intended  that the Plan operate in compliance
with the provisions of the Employee  Retirement  Income Security Act of 1974, as
amended ("ERISA") and the requirements of Section 401(a) of the Internal Revenue
Code of 1986, as amended (the "Code").  Benefits  under the Profit  Sharing Plan
become 100% vested and non-forfeitable following five years of service.

         The  contributions  to the  Profit  Sharing  Plan on  behalf of John F.
McGill, John F. McGill, Jr., and Jerry Naessens were $24,000 each for the fiscal
year ended December 31, 1997. Total  contributions to the Plan for all employees
for the fiscal year ended December 31, 1997 were $315,670.

         Employee  Stock  Ownership  Plan.  The Bank sponsors an employee  stock
ownership  plan  (the  "ESOP")  for  the  exclusive   benefit  of  participating
employees,  which was  implemented  upon the  completion of the  Reorganization.
Participating  employees are  employees  who have  completed one year of service
with the Bank or its subsidiaries.

         The ESOP is fully funded.  Benefits may be paid either in shares of the
Common Stock or in cash. The ESOP borrowed  funds from an unrelated  third party
lender,  in an amount  sufficient to purchase 14,000 shares of the Common Stock.
This loan was secured by the shares purchased and earnings of ESOP assets.  This
loan was paid in full at December 31, 1997.

         Contributions to the ESOP and shares released from the suspense account
are allocated among  participants on the basis of total compensation as reported
on Form W-2, excluding bonuses. All participants must be employed at least 1,000
hours in a plan year and be  employed  on the last day of the plan year in order
to receive an allocation. Participants who are not actively employed at the last
day of the Plan year due to retirement, total and permanent disability, or death
shall share in the allocation of  contributions  and  forfeitures  for that Plan
year only if otherwise  eligible.  Participant  benefits become 20% vested after
three years of service, increasing by 20% annually thereafter until benefits are
100% vested after seven  years.  Vesting will be  accelerated  upon  retirement,
death, disability or termination of the ESOP. Forfeitures will be reallocated to
participants on the same basis as other contributions in the plan year. Benefits
may be payable in the form of a lump sum upon retirement,  death,  disability or
separation from service.

                                      -69-

<PAGE>




         The Board of Directors has appointed a committee (the "ESOP Committee")
to  administer  the ESOP and  trustees  (the "ESOP  Trustees").  Directors  John
McGill,  John  McGill,  Jr. and Joseph P. Healy serve as the members of the ESOP
Committee and as the initial ESOP  Trustees.  The Board of Directors or the ESOP
Committee  may  instruct  the  ESOP  Trustees  regarding  investments  of  funds
contributed to the ESOP.  The ESOP Trustees must vote all allocated  shares held
in the ESOP in accordance with the instructions of the participating  employees.
Unallocated  shares  and  allocated  shares  for  which no timely  direction  is
received  will be  voted  by the  ESOP  Trustees  as  directed  by the  Board of
Directors  or the ESOP  Committee.  As part of the  Offering,  the ESOP plans to
borrow  funds from the  Company  and use the funds to  purchase  up to 8% of the
Common  Stock to be sold in the  Offering.  Collateral  for the loan will be the
Common Stock purchased by the ESOP. The loan will be repaid principally from the
Bank's  contributions  to the ESOP over a period of at least fifteen years.  The
interest rate for the loan will be the prime rate.  Shares purchased by the ESOP
will be held in a suspense account for allocation among participants as the loan
is repaid.

         Stock Option Plans. In connection with the  Reorganization,  the Bank's
Board of Directors  adopted the  Roxborough-Manayunk  Federal  Savings Bank 1992
Stock  Option  Plan (the "1992  Option  Plan") on October 28,  1992,  subject to
approval by the Bank's  stockholders.  Pursuant to the 1992 Option Plan,  20,000
shares (a number of shares  equal to 10% of the common  stock of the Bank issued
in the Bank's  stock  offering)  were  reserved  for  issuance  by the Bank upon
exercise  of stock  options.  The  purpose of the 1992 Option Plan is to provide
additional  incentive  to  certain  officers,  directors  and key  employees  by
facilitating  their  purchase of a stock  interest in the Bank.  The 1992 Option
Plan provides for a term of ten years, after which no awards may be made, unless
earlier  terminated by the Board of Directors  pursuant to the 1992 Option Plan.
Options  which may be granted  under the Plan include  Incentive  Stock  Options
within the meaning of Section 422 of the Internal  Revenue Code of 1986 ("Code")
or Non-Incentive Stock Options (collectively referred to as "Stock Options").

         The 1992 Option Plan is  administered  by a committee of at least three
directors  designated by the Board of Directors  (the "1992 Option  Committee").
Such members of the 1992 Option Committee shall be deemed "disinterested" within
the meaning of Rule 16b-3 pursuant to the  Securities  Exchange Act of 1934 (the
"1934 Act"). Directors J. P. Healy, A. B. Anderson, and F. E. McGill, III, serve
as members of the Option  Committee.  The Option Committee selects the employees
to whom options are to be granted and the number of shares to be granted,  based
upon the employee's position at the Bank, years of service and performance.

         An  initial  grant of  options  under the  Option  Plan took place upon
completion of the  Reorganization of the Bank to the mutual holding company form
of ownership, and the option exercise price was the purchase price of the common
stock of the Bank in the  offering  (i.e.,  $10.00  per share of Common  Stock).
Options to purchase  approximately  10,000,  6,000 and 20,000 shares of the Bank
Common  Stock were  granted to John F.  McGill,  John F.  McGill,  Jr.,  and all
officers as a group (3 persons),  respectively,  as of December  31, 1992.  Such
options  were  incentive  stock  options and became  exercisable  at the rate of
one-third  annually following one year after grant. The Plan was ratified by the
Bank's  stockholders  at the first Annual Meeting of  Stockholders  on April 14,
1993. No options were granted or exercised during the fiscal year ended December
31, 1997 under the 1992 Stock Option Plan.

         The Board of  Directors of the Bank adopted the 1994 Stock Option Plan,
which was ratified by The Bank's stockholders on April 19, 1995. Pursuant to the
1994 Stock Option Plan,  20,000  shares of the Bank's common stock were reserved
for  issuance.  As of December 31, 1995,  all 20,000  options had been  granted.
Option  granted under the 1994 Option Plan were 100%  exercisable as of the date
of grant

                                      -70-

<PAGE>



at purchase  prices  equal to the fair market  value on the date of grant (i.e.,
$11.50) and remain exercisable for ten years.  Options to purchase 5,000, 5,000,
4,000 and 6,000  shares of the  Bank's  common  stock  were  granted  to John F.
McGill, John F. McGill, Jr., Jerry A. Naessens and all non-employee directors as
a group (six persons), respectively.

         The 1994 Stock Option Plan,  which became  effective on the date it was
adopted  by the Board of  Directors,  provides  for a term of ten  years  unless
terminated  earlier by the Board of Directors.  No awards may be made after such
ten year period.  No stock  options  were granted or exercised  during the years
ended December 31, 1996 and 1997.
<TABLE>
<CAPTION>

         AGGREGATED OPTION/SAR EXERCISES IN LAST FISCAL YEAR AND FY-END
                                OPTION/SAR VALUES

                                                                           Number of Securities              Value of
                                                                                Underlying              Unexercised in-the-
                                                                               Unexercised                     Money
                                                                             Options/SARs at              Options/SARs at
                                   Shares                                   December 31, 1997            December 31,1997
                                Acquired on              Value               (#) Exercisable/            ($) Exercisable/
           Name                 Exercise (#)          Realized($)             Unexercisable              Unexercisable (1)
- --------------------------------------------------------------------------------------------------------------------------------

<S>                                <C>                   <C>                   <C>                        <C>         
John F. McGill                      -0-                   -0-                    15,000/0                   $270,300/$0
Chairman

John F. McGill, Jr.                 -0-                   -0-                    11,000/0                    196,220/0
President and CEO

Jerry A. Naessens                   -0-                   -0-                    8,000/0                     142,160/0
Treasurer and Chief
Financial Officer,
Secretary
</TABLE>


- -------------------
(1)  Based on an appraisal of the Bank's illiquid stock  undertaken for purposes
     of the Bank's ESOP ($28.52 per share).

         Management  Stock Bonus Plans. In connection  with the  Reorganization,
the Bank adopted a Management  Stock Bonus Plan and Trust  Agreement  (the "1992
MSBP"),  the  objective  of which is to enable the Bank to retain  personnel  of
experience and ability in key positions of responsibility.  All employees of the
Bank are  eligible  to receive  benefits  under the 1992 MSBP.  Benefits  may be
granted in the sole  discretion  of a  committee  (the  "1992  MSBP  Committee")
appointed  by the Board of  Directors  of the Bank.  The 1992 MSBP is managed by
trustees (the "1992 MSBP  Trustees")  who are directors of the Bank and who have
the  responsibility  to invest  all funds  contributed  by the Bank to the trust
created for the 1992 MSBP (the "1992 MSBP Trust"). The 1992 MSBP was ratified by
the Bank's stockholders at the first Annual Meeting of Stockholders on April 14,
1993.

         The Bank  contributed  sufficient  funds to the 1992 MSBP Trust so that
the 1992 MSBP Trust could  purchase 3% of the Bank's common stock offered in the
stock offering (i.e., 6,000 shares).  In recognition of their prior and expected
services to the Bank and for the profitable operation of the Bank,

                                      -71-

<PAGE>



Messrs.  John F. McGill,  John F. McGill,  Jr., and all executive  officers as a
group (three  persons)  were awarded 50%,  30%, and 100%,  respectively,  of the
shares  purchased  by the 1992  MSBP.  The  shares  granted  were in the form of
restricted  stock  payable  over a  five-year  period at the rate of 20% of such
shares per year  following the date of grant of the award.  All such  restricted
shares are fully vested.

         The Bank adopted the 1994 Management Stock Bonus Plan (the "1994 MSBP")
as of November 19, 1994.  The Bank  contributed  sufficient  funds to enable the
1994 MSBP to purchase  6,000 shares of the Bank's common stock all of which have
been awarded.  The Bank's stockholders  ratified the 1994 MSBP on April 19, 1995
at its 1995 annual meeting of stockholders.  Awards of 1,500,  1,500,  1,200 and
1,800 shares of Common  Stock were  granted to John F.  McGill,  John F. McGill,
Jr., Jerry A. Naessens and all non-employee  directors as a group (six persons),
respectively. All awards are fully vested.

Proposed Future Stock Benefit Plans

         Stock  Option  Plan.  The boards of  directors  intend to adopt a stock
option plan (the Option  Plan)  following  the  Conversion  and  Reorganization,
subject to approval by the Company's stockholders,  at a stockholders meeting to
be held no sooner than six months after the conversion. The Option Plan would be
in compliance with the OTS regulations in effect.  See "-- Restrictions on Stock
Benefit  Plans." If the  Option  Plan is  implemented  within one year after the
conversion, in accordance with OTS regulations,  a number of shares equal to 10%
of the  aggregate  shares of common  stock to be issued in the  offering  (i.e.,
785,637 shares based upon the sale of 7,856,370 shares at the midpoint) would be
reserved  for  issuance by the  Company  upon  exercise  of stock  options to be
granted to our officers,  directors  and  employees  from time to time under the
Option  Plan.  The  purpose  of the Option  Plan would be to provide  additional
performance  and  retention  incentives  to  certain  officers,   directors  and
employees by  facilitating  their  purchase of a stock  interest in the Company.
Under the OTS  regulations,  the Option  Plan,  would  provide  for a term of 10
years,  after which no awards could be made,  unless  earlier  terminated by the
board of directors pursuant to the Option Plan and the options would vest over a
five year  period  (i.e.,  20% per year),  beginning  one year after the date of
grant of the  option.  Options  would be  granted  based upon  several  factors,
including  seniority,  job duties and  responsibilities,  job  performance,  our
financial  performance  and a  comparison  of  awards  given  by  other  savings
institutions converting from mutual to stock form.

         The Company would receive no monetary consideration for the granting of
stock  options under the Option Plan. It would receive the option price for each
share issued to optionees upon the exercise of such options.  Shares issued as a
result of the exercise of options will be either  authorized but unissued shares
or shares purchased in the open market by the Company.  However, no purchases in
the  open  market  will  be  made  that  would  violate  applicable  regulations
restricting  purchases by the  Company.  The exercise of options and payment for
the shares received would contribute to the equity of the Company.

         If the  Option  Plan is  implemented  more  than  one  year  after  the
Conversion,  the Option Plan will comply with OTS  regulations and policies that
are applicable at such time.

         Recognition   Plan.  The  board  of  directors  intends  to  adopt  the
Recognition  Plan following the conversion,  the objective of which is to enable
us to retain  personnel and directors of experience and ability in key positions
of responsibility. The Company expects to hold a stockholders' meeting no sooner
than six  months  after  the  conversion  in order for  stockholders  to vote to
approve the Recognition Plan. If the Recognition Plan is implemented  within one
year after the conversion, in accordance with

                                      -72-

<PAGE>



applicable OTS  regulations,  the shares granted under the Recognition Plan will
be in the form of restricted  stock  vesting over a five year period (i.e.,  20%
per year) beginning one year after the date of grant of the award.  Compensation
expense in the amount of the fair market value of the common stock  granted will
be recognized pro rata over the years during which the shares are payable. Until
they have vested,  such shares may not be sold, pledged or otherwise disposed of
and are  required  to be held in escrow.  Any shares not so  allocated  would be
voted by the Recognition Plan Trustees. The Recognition Plan will be implemented
in accordance with  applicable OTS  regulations.  See "--  Restrictions on Stock
Benefit  Plans."  Awards  would  be  granted  based  upon a number  of  factors,
including  seniority,  job duties and  responsibilities,  job  performance,  our
performance  and a comparison of awards given by other  institutions  converting
from mutual to stock form. The Recognition  Plan would be managed by a committee
of non-employee  directors (the  "Recognition  Plan Trustees").  The Recognition
Plan Trustees would have the  responsibility  to invest all funds contributed by
us to the trust created for the Recognition Plan (the "Recognition Plan Trust").

         We expect to contribute  sufficient  funds to the  Recognition  Plan so
that the Recognition Plan Trust can purchase, in the aggregate,  up to 4% of the
amount of common stock that is sold in the conversion.  The shares  purchased by
the  Recognition  Plan  would be  authorized  but  unissued  shares  or would be
purchased in the open market.  In the event the market price of the common stock
is greater than $10.00 per share,  our  contribution of funds will be increased.
Likewise,  in the event the  market  price is lower than  $10.00 per share,  our
contribution  will be  decreased.  In  recognition  of their prior and  expected
services  to us and the  Company,  as the  case  may  be,  the  officers,  other
employees and directors  responsible for  implementation of the policies adopted
by the board of directors and our  profitable  operation  will,  without cost to
them,  be  awarded  stock  under the  Recognition  Plan.  Based upon the sale of
7,856,370  shares  of  common  stock  in  the  offering  at  the  midpoint,  the
Recognition  Plan Trust is expected  to purchase up to 314,254  shares of common
stock.

         If the  Recognition  Plan is  implemented  more than one year after the
Conversion,  the  Recognition  Plan will  comply with such OTS  regulations  and
policies that are applicable at such time.

         Restrictions on Stock Benefit Plans.  OTS  regulations  provide that in
the event stock option or  management  and/or  employee  stock benefit plans are
implemented within one year from the date of Conversion,  such plans must comply
with the following  restrictions:  (1) the plans must be fully  disclosed in the
prospectus,  (2) for stock  option  plans,  the total number of shares for which
options  may  be  granted  may  not  exceed  10%  of the  shares  issued  in the
Conversion,  (3) for restricted stock plans, the shares may not exceed 3% of the
shares  issued  in the  Conversion  (4% for  institutions  with  10% or  greater
tangible  capital),  (4) the aggregate  amount of stock purchased by the ESOP in
the  Conversion  may  not  exceed  10%  (8%  for  well-capitalized  institutions
utilizing a 4% restricted  stock plan),  (5) no individual  employee may receive
more than 25 % of the available  awards under the option plan or the  restricted
stock plans,  (6)  directors who are not employees may not receive more than 5 %
individually or 30% in the aggregate of the awards under any plan, (7) all plans
must be approved  by a majority  of the total  votes  eligible to be cast at any
duly called meeting of  stockholders  held no earlier than six months  following
the Conversion,  (8) for stock option plans, the exercise price must be at least
equal to the market price of the stock at the time of grant,  (9) for restricted
stock plans,  no stock issued in a Conversion may be used to fund the plan, (10)
neither  stock option awards nor  restricted  stock awards may vest earlier than
20% as of one year  after  the  date of  stockholder  approval  and 20% per year
thereafter,  and vesting may be  accelerated  only in the case of  disability or
death (or if not inconsistent  with applicable OTS regulations in effect at such
time, in the event of a change in control), (11) the proxy material must clearly
state that the OTS in no way  endorses or approves of the plans,  and (12) prior
to implementing the plans, all plans

                                      -73-

<PAGE>



must be  submitted  to the  Regional  Director of the OTS within five days after
stockholder  approval  with a  certification  that  the  plans  approved  by the
stockholders  are the same plans that were filed with and disclosed in the proxy
materials relating to the meeting at which stockholder approval was received.

Certain Related Transactions

   
         Transactions  with the Bank and the Mid-Tier Holding  Company.  John F.
McGill,  Chairman  of the Board of the  Company  is a 25%  partner in Francis E.
McGill, Realtor, a real estate and insurance firm in Philadelphia, Pennsylvania.
During the fiscal year ended  December  31,  1997,  Francis E.  McGill,  Realtor
received  fees  totaling  approximately  $74,000  from buyers or sellers of real
estate where the Company  financed  the purchase of the real estate.  These fees
included   insurance   commissions,   real  estate  brokerage   commissions  and
conveyancing  fees.  The Company pays  premiums on insurance  policies  obtained
through  Francis  E.  McGill,  Realtor,  for  insurance  coverage  for  its  own
operations, including coverage for workmen's compensation, errors and omissions,
blanket bond, safe deposit box, automobile liability, fire insurance on Mid-Tier
Holding  Company  properties.  Total premiums for the fiscal year ended December
31, 1997 were approximately $193,000.  During the fiscal year ended December 31,
1997, the Mid-Tier Holding Company also paid servicing commissions to the office
of Francis E. McGill,  Realtor, for rental collections made through that firm on
properties owned by the Bank. The total servicing  commissions paid for the year
were approximately $9,000. Furthermore,  the law firm of McGill and McGill serve
as general  counsel to the  Mid-Tier  Holding  Company and the Bank.  Francis E.
McGill,  III is the  sole  proprietor  of  McGill  and  McGill,  a law  firm  in
Philadelphia,  Pennsylvania,  which  during the year  ended  December  31,  1997
received approximately $119,000 in fees from the Bank for legal services.

         Indebtedness  of  Management.  The Bank ^ has  followed  the  policy of
offering  residential  mortgage loans for the financing of personal  residences,
share loans, and consumer loans to its officers,  directors and employees. ^ The
loans  are  made  in  the  ordinary  course  of  business  and ^  also  made  on
substantially  the  same  terms  and  conditions,  including  interest  rate and
collateral,  as those of comparable  transactions  prevailing at the time ^ with
other persons,  and do not ^ include more than the normal risk of collectibility
or present ^ other unfavorable features.  Loans to officers and directors of the
Bank and their  affiliates  amounted to  $815,174  or 2.86% of the Bank's  total
equity at December 31, 1997.  Assuming the  Conversion  had occurred at December
31, 1997 with the issuance of 7,860,140 shares,  these loans would have totalled
approximately ^.85% of pro forma consolidated stockholders' equity.
    

                  BENEFICIAL OWNERSHIP OF MID-TIER COMMON STOCK

         The  following  table sets forth  information  as of December 31, l997,
with respect to ownership of the Mid-Tier Holding Company's Common Stock by: (i)
the Mutual Holding Company; (ii) the Bank's Employee Stock Ownership Plan; (iii)
the executive officers and directors of the Bank; and (iv) all the directors and
executive officers of the Bank as a group. The Boards of Directors of the Mutual
Holding Company,  Bancorp and the Mid-Tier Holding Company,  as well as both the
companies'  executive  officers,  are identical to those of the Bank.  Except as
those  listed  below,  the Bank has no knowledge  of any person  (including  any
"group" as that term is used in Section 13(d)(3) of the Securities  Exchange Act
of 1934, as amended) who owns beneficially more than 5% of the Common Stock.

                                      -74-

<PAGE>
<TABLE>
<CAPTION>
   
                                          Shares of Common                Percent of Class              Percent of
                                      Stock Beneficially Owned         Outstanding to Persons           Total Class
Name                                    at December 31, 1997              Other than MHC(1)           Outstanding(2)
- ----                               ------------------------------   ----------------------------   -----------------
<S>                                           <C>                                 <C>                      <C> 
John F. McGill                                  38,500(3)                            15.65                    2.32
Jerry Naessens                                  21,400(3)(4)                          8.70                    1.29
Michael G. Crofton                               4,000(4)                             1.63                     .24
John F. McGill, Jr.                             25,800(3)                            10.49                    1.55
^  Patrick T. Ryan, Esq.                            5,000                             2.03                     .31
Francis E. McGill, III                           4,800(3)                             1.95                     .29
Add B. Anderson, Jr.                            15,800(3)                             6.42                     .95
Pietro M. Jacovini, Jr.                         11,300(3)                             4.59                     .68
 William A. Lamb, Sr.                            6,300(3)                             2.56                     .38
Robert E. Domanski, M.D.                         6,300(3)                             2.56                     .38
Directors and executive
  officers as a group
  (10 persons)                                  ^ 139,200                          ^ 56.58                  ^ 8.59
FJF Financial, M.H.C.                           1,415,000                               --                   85.19
ESOP                                               14,000                             5.69                     .84
    
</TABLE>


   
- ----------------
(1)  206,000 shares of Common Stock were held by persons other than the MHC.
(2)  The total amount of shares of Common Stock issued by the ^ Mid-Tier Holding
     Company  is  1,621,000,  which  includes  1,415,000  issued  to the MHC and
     246,000 shares held by persons other than the MHC.
(3)  Includes  stock options  awarded under the 1992 and 1994 Stock Option Plans
     which are presently exercisable.
(4)  Messrs.  Naessens  and Crofton are not members of the Board of Directors of
     the Bank.  Such  individuals  are members of the Boards of Directors of the
     Company and the Mid-Tier Holding Company.
    
           PROPOSED SUBSCRIPTIONS BY DIRECTORS AND EXECUTIVE OFFICERS

   
         The  following  table  sets  forth,  for each of the  Mid-Tier  Holding
Company's and the Bank's  directors and executive  officers,  and for all of the
directors and executive  officers as a group,  (1) the number of Exchange Shares
to be held upon  consummation of the Conversion and  Reorganization,  based upon
their beneficial ownership of Mid-Tier Common Stock as of February 28, 1998, and
(2) the  total  amount  of  Common  Stock to be held  upon  consummation  of the
Conversion and  Reorganization,  in each case assuming that 7,856,370  shares of
Conversion  Stock are sold,  which is the midpoint of the Offering  Price Range.
The purchase  limit of $300,000  includes  shares  received as Exchange  Shares.
Accordingly,  pursuant to the policies and  regulations  of the OTS, none of the
Directors  or senior  management  will be  permitted  to  purchase  stock in the
Conversion  and  Reorganization  if the maximum  number of shares of  Conversion
Stock are sold. See "THE CONVERSION AND REORGANIZATION -- Purchase Limitations."
    

                                      -75-

<PAGE>
<TABLE>
<CAPTION>
   

                                                                  Proposed Purchases of                Total Common Stock
                                                                   Conversion Stock(1)                     To Be Held
                                                                   -------------------                     ----------
                                           Number
                                         of Exchange
                                         Shares To Be           Dollar             Number           Number          Percentage
                                         Held(2)(3)(4)         Amount($)          of Shares        of Shares         of Total
                                         -------------         ---------          ---------        ---------         ---------
                                                                ^
<S>                                       <C>                   <C>               <C>              <C>                 <C> 
John F. McGill                             213,736                     0                0           213,736              2.37
Jerry Naessens                             118,804                     0                0           118,804              1.32
Michael G. Crofton                          22,206                10,000            1,000            23,206               .26
John F. McGill, Jr.                        143,231                   ^ 0                0           143,231              1.59
Patrick T. Ryan, Esq.                       27,757               250,000           25,000            52,757               .59
Francis E. McGill, III                      26,647                     0                0            26,647               .30
Add B. Anderson, Jr.                        87,715                26,850            2,685            90,400              1.00
Pietro M. Jacovini, Jr.                     62,733                     0                0            62,733               .70
William A. Lamb, Sr.                        34,975                     0                0            34,975               .39
Robert E. Domanski, M.D.                    34,975               160,000           16,000            50,975               .56
    
</TABLE>


- ----------------------
*Less than 1%
(1)  Includes proposed  subscriptions,  if any, by associates.  Does not include
     subscriptions by the ESOP.  Intended  purchases by the ESOP are expected to
     be 8% of the shares issued in the Offering.
(2)  Includes shares underlying  options that may be exercised within 60 days of
     the date as of which ownership is being determined, and vested and unvested
     shares of restricted  stock.  See "BENEFICIAL  OWNERSHIP OF MID-TIER COMMON
     STOCK."
(3)  Does not include  stock  options  and awards that may be granted  under the
     1998 Stock Option Plan and 1998 Recognition Plan if such plans are approved
     by  stockholders at an annual meeting or special meeting of stockholders at
     least  six  months  following  the  Conversion.   See  "MANAGEMENT  OF  THE
     BANK--POTENTIAL STOCK BENEFITS PLANS."
(4)  Individuals  that are to  receive in excess of 30,000  Exchange  Shares are
     precluded from purchasing Common Stock in the Offerings.

                        THE CONVERSION AND REORGANIZATION

         The Boards of Directors of the Primary  Parties have  approved the Plan
of Conversion  and  Reorganization,  as has the OTS,  subject to approval by the
members  of the Mutual  Holding  Company  and the  stockholders  of the  Company
entitled to vote on the matter and the satisfaction of certain other conditions.
Such OTS approval,  however, does not constitute a recommendation or endorsement
of the Plan by such agency.

General

         The Boards of Directors  of the Mutual  Holding  Company,  the Mid-Tier
Holding Company and the Bank adopted the Plan as of February 18, 1998. The Plan,
which has been subsequently  amended,  has been approved by the OTS, subject to,
among other  things,  approval of the Plan by the Members of the Mutual  Holding
Company  and the  Public  Stockholders  of the  Mid-Tier  Holding  Company.  The
Members' Meeting and the Stockholders' Meeting have been called for this purpose
on _____________, 1998.

                                      -76-

<PAGE>




         The following is a brief  summary of pertinent  aspects of the Plan and
the Conversion and  Reorganization.  The summary is qualified in its entirety by
reference to the  provisions of the Plan,  which is available for  inspection at
each branch office of the Bank and at certain  offices of the OTS. The Plan also
is filed as an exhibit to the Registration Statement of which this Prospectus is
a  part,  copies  of  which  may be  obtained  from  the  SEC.  See  "ADDITIONAL
INFORMATION."

Purposes of the Conversion and Reorganization

         The Mutual Holding  Company,  as a federally  chartered  mutual holding
company, does not have stockholders and has no authority to issue capital stock.
As a result of the Conversion and Reorganization, the Company will be structured
in the form  used by  holding  companies  of  commercial  banks,  many  business
entities and a growing number of savings institutions.  An important distinction
between the mutual  holding  company form of  organization  and the fully public
form is that, by federal law, a mutual holding  company must always own over 50%
of the common stock of its savings  institution  subsidiary.  Only a minority of
the  subsidiary's  outstanding  stock can be sold to investors.  If the Bank had
undertaken a full conversion to public  ownership in 1992, a much greater amount
of Bank Common Stock would have been offered,  resulting in more stock  offering
proceeds than management  believes could have been effectively  deployed at that
time. High levels of capital might, in the opinion of management,  have exceeded
the  available  opportunities  in the  Bank's  market  area in 1992.  Management
determined therefore that the amount of capital raised in the MHC Reorganization
was consistent with its capabilities and loan demand in its market at that time.

         The Mid-Tier  Holding Company is a Pennsylvania  corporation and is the
current holding company for the Bank owning 100% of the Bank's Common Stock. The
Mid-Tier  Holding  Company's  shares  are owned by the  Mutual  Holding  Company
(87.29%) and the Public  Stockholders  (12.71%).  Following the  Conversion  and
Reorganization, the Mid-Tier Holding Company and the Mutual Holding Company will
cease to exist and the Company will own 100% of the Bank's Common Stock.

         Through the Conversion and Reorganization,  the Company will become the
stock holding  company of the Bank,  which will complete the  transition to full
public  ownership.  The stock holding company form of organization  will provide
the Company with the ability to diversify the Company's and the Bank's  business
activities   through   acquisition   of  or  mergers  with  both  stock  savings
institutions and commercial  banks, as well as other  companies.  There has been
significant   consolidation   in  Pennsylvania   where  the  Bank  conducts  its
operations,  and although there are no current  arrangements,  understanding  or
agreements  regarding any such opportunities,  the Company will be in a position
(subject to regulatory limitations and the Company's financial position) to take
advantage of any such  opportunities  that may arise  because of the increase in
its capital after the Conversion and Reorganization.

         The  Conversion  and  Reorganization  will be  important  to the future
growth and performance of the Company and the Bank by providing a larger capital
base to support the  operations  of the Bank and the  Company  and by  enhancing
their  future  access to  capital  markets,  ability  to  diversify  into  other
financial  services related  activities,  and ability to provide services to the
public. The Conversion and  Reorganization  will result in increased funds being
available for lending purposes, greater resources for expansion of services, and
better opportunities for attracting and retaining qualified personnel.  Although
the  Mid-Tier  Holding  Company  currently  has the ability to raise  additional
capital  through the sale of additional  shares of Mid-Tier  Common Stock,  that
ability is limited by the mutual holding company  structure  which,  among other
things,  requires that the Mutual Holding  Company always hold a majority of the
outstanding shares of Mid-Tier Common Stock.

                                      -77-

<PAGE>




         The  Conversion and  Reorganization  also will result in an increase in
the number of  outstanding  shares of Common Stock  following the Conversion and
Reorganization,  as  compared  to the  number  of  outstanding  shares of Public
Mid-Tier Shares prior to the Conversion and Reorganization,  which will increase
the likelihood of the development of an active and liquid trading market for the
Common Stock.
See "MARKET FOR COMMON STOCK."

         In light of the  foregoing,  the  Boards of  Directors  of the  Primary
Parties believe that the Conversion and  Reorganization is in the best interests
of such companies and their respective stockholders and members.

Description of the Conversion and Reorganization

   
         On February 18, 1998,  the Boards of Directors of the Mid-Tier  Holding
Company,  the Bank and the  Mutual  Holding  Company  adopted  the Plan.  It was
subsequently  amended and adopted by the  Company.  Pursuant to the Plan,  the ^
Conversion  and  Reorganization  will be  completed  as follows:  (i) The Mutual
Holding  Company will ^ convert into an interim  federal stock savings bank ^ to
be known as Interim  Bank #1. The  Mid-Tier  Holding  Company  will then adopt a
federal charter and  immediately  thereafter an interim federal stock charter to
be known as Interim  Bank #2; (ii) Interim Bank #2 will then merge into the Bank
("Merger  #1"),  with  the Bank as the ^  surviving  entity;  (iii)  immediately
following  Merger #1, Interim Bank #1,  formerly the Mutual  Holding  Company ^,
will  merge  with and  into the  Bank^  with  the Bank as the  surviving  entity
("Merger #2"). The shares of Mid-Tier Common Stock previously held by the Mutual
Holding  Company (now Interim Bank #1) will be canceled.  ^ Eligible  members of
the  Mutual  Holding  Company  as of  certain  specified  dates  will be granted
interests in a liquidation  account to be established by the Bank. The amount in
the liquidation  account is the amount of dividends waived by the Mutual Holding
Company  plus 100% of retained  earnings as of June 30,  1992,  or 87.29% of the
Mid-Tier Holding Company's total stockholders' equity as reflected in its latest
statement  of  financial  condition;  (iv)  the  Company  will  form an  interim
corporation  ("Interim FSB"), a new, wholly owned first-tier  subsidiary with an
interim federal stock charter; (vi) immediately following Merger #2, Interim FSB
will  merge  with and into the  Bank,  ^ with the Bank as the  surviving  entity
("Merger  #3").  As a result of Merger  #3,  Bank  stock  deemed  held by Public
Stockholders  will be  converted  into the Common  Stock based upon the Exchange
Ratio which is designed  to ensure that the same Public  Stockholders  will own,
subject  to  certain   adjustments   described   in  "--The   Exchange   Ratio,"
approximately  the same percentage of the Company stock as the percentage of the
Mid-Tier Holding Company stock owned by them immediately prior to the Conversion
and  Reorganization  before giving effect to (a) cash paid in lieu of fractional
shares and (b) any shares of the Company stock purchased by Public  Stockholders
in the  Offering  and  subject to an  adjustment  as a result of a change in OTS
policy;  (vii)  simultaneously  with the  consummation of Merger #3, the Company
will sell  additional  shares of Conversion  Stock,  with priority  subscription
rights  granted to certain  members of the Mutual  Holding  Company;  and to tax
qualified  employee  benefit  plans  pursuant  to the  Plan  of  Conversion  and
Reorganization adopted by the Primary Parties.
    

         Pursuant  to  OTS  regulations,  consummation  of  the  Conversion  and
Reorganization  (including the offering of Conversion Stock in the Offerings, as
described  below) is  conditioned  upon the approval of the Plan by (1) the OTS,
(2) at least a  majority  of the total  number of votes  eligible  to be cast by
Members of the Mutual Holding Company at the Members' Meeting,  and (3) at least
two  thirds  of the  shares  of the  outstanding  Mid-Tier  Common  Stock at the
Stockholders'  Meeting.  In addition,  the Primary Parties have  conditioned the
consummation of the Conversion and Reorganization on the approval of the

                                      -78-

<PAGE>



Plan by at least a majority  of the votes  cast,  in person or by proxy,  by the
Public Stockholders at the Stockholders' Meeting.

Effects of the Conversion and Reorganization

         General. Prior to the Conversion and Reorganization,  each depositor in
the Bank  has  both a  deposit  account  in the  Bank  and a pro rata  ownership
interest in the net worth of the Mutual  Holding  Company based upon the balance
in  his  account,  which  interest  may  only  be  realized  in the  event  of a
liquidation of the Mutual Holding Company.  However,  this ownership interest is
tied to the  depositor's  account and has no tangible market value separate from
such deposit  account.  A depositor who reduces or closes his account receives a
portion or all of the  balance in the  account  but  nothing  for his  ownership
interest in the net worth of the Mutual  Holding  Company,  which is lost to the
extent that the balance in the account is reduced.

         Consequently,  the  depositors  of the  Bank  normally  have  no way to
realize the value of their  ownership  interest in the Mutual  Holding  Company,
which has  realizable  value only in the unlikely  event that the Mutual Holding
Company is liquidated.  In such event, the depositors of record at that time, as
owners,  would share pro rata in any residual surplus and reserves of the Mutual
Holding Company after other claims are paid.

         Upon  consummation  of  the  Conversion  and   Reorganization  and  the
Offerings,  additional permanent  nonwithdrawable  capital stock will be created
which will represent the ownership of the consolidated net worth of the Company.
The Common Stock of the Company is separate and apart from deposit  accounts and
cannot  be and is not  insured  by the FDIC or any  other  governmental  agency.
Certificates are issued to evidence  ownership of the permanent stock. The stock
certificates are transferable, and therefore, the stock may be sold or traded if
a purchaser  is  available  with no effect on any account the seller may hold in
the Bank.

         Continuity.   While  the   Conversion  and   Reorganization   is  being
accomplished,  the normal business of the Bank of accepting  deposits and making
loans will continue without  interruption.  The Bank will continue to be subject
to regulation by the OTS and the FDIC. After the Conversion and  Reorganization,
the Bank will continue to provide  services for depositors  and borrowers  under
current policies by its present management and staff.

         The  directors  and officers of the Bank at the time of the  Conversion
and Reorganization  will continue to serve as directors and officers of the Bank
after the Conversion and Reorganization. The directors and executive officers of
the Company consist of individuals  currently serving as directors and executive
officers of the Mid-Tier Holding  Company,  and they generally will retain their
positions in the Company after the Conversion and Reorganization.

         Effect on Deposit Accounts.  Under the Plan, each depositor in the Bank
at the time of the Conversion and Reorganization will automatically  continue as
a depositor  after the  Conversion  and  Reorganization,  and each such  deposit
account will remain the same with respect to deposit balance,  interest rate and
other  terms,  except to the extent that funds in the account are  withdrawn  to
purchase Conversion Stock to be issued in the Offerings.  Each such account will
continue to be insured by the FDIC to the same  extent as before the  Conversion
and   Reorganization.   Depositors   will   continue  to  hold  their   existing
certificates, passbooks and other evidences of their accounts.


                                      -79-

<PAGE>



         Effects on Loans. No loan outstanding from the Bank will be affected by
the Conversion and Reorganization,  and the amount,  interest rate, maturity and
security for each loan will remain as they were contractually fixed prior to the
Conversion and Reorganization.

         Effect on Voting  Rights of Members.  At present,  all  depositors  and
certain  borrowers  of the Bank are members  of, and have voting  rights in, the
Mutual  Holding  Company as to all matters  requiring  membership  action.  Upon
completion  of the  Conversion  and  Reorganization  and merger of the  Mid-Tier
Holding Company and the Mutual Holding Company into the Bank and the acquisition
of the Bank by the  Company,  depositors  will cease to be  members  and will no
longer be  entitled  to vote at  meetings  of the Mutual  Holding  Company.  The
reorganization  which  created the Mid-Tier  Holding  Company  vested all voting
rights in the Mid-Tier Holding Company as the sole stockholder of the Bank. With
the merger of the Mutual Holding  Company and the Mid-Tier  Holding Company into
the  Bank  and the  acquisition  of the  Company  of all of the  Bank's  shares,
exclusive  voting  rights  with  respect  to the  Company  will be vested in the
holders of Common Stock.

          Tax Effects.  Consummation  of the  Conversion and  Reorganization  is
conditioned on prior receipt by the Primary  Parties of rulings or opinions with
regard to federal and  Pennsylvania  income  taxation  which  indicate  that the
adoption and  implementation  of the Plan of Conversion and  Reorganization  set
forth herein will not be taxable for federal or Pennsylvania income tax purposes
to the Primary  Parties or the Bank's  Eligible  Account  Holders,  Supplemental
Eligible  Account Holders or Other Members,  except as discussed below. See " --
Tax Aspects" below and "RISK FACTORS."

         Effect on Liquidation  Rights.  If the Mutual  Holding  Company were to
liquidate,  all claims of the Mutual Holding  Company's  creditors would be paid
first.  Thereafter,  if there were any assets  remaining,  members of the Mutual
Holding Company would receive such remaining  assets,  pro rata,  based upon the
deposit  balances in their  deposit  accounts at the Bank  immediately  prior to
liquidation.  In the unlikely  event that the Bank were to  liquidate  after the
Conversion  and  Reorganization,  all claims of  creditors  (including  those of
depositors,  to the extent of the  deposit  balances)  also would be paid first,
followed by distribution of the "liquidation account" to certain depositors (see
"  --  Liquidation  Rights"  below),   with  any  assets  remaining   thereafter
distributed to the Company as the holder of the Bank's  capital stock.  Pursuant
to the rules and regulations of the OTS, a merger,  consolidation,  sale of bulk
assets or similar  combination  or  transaction  with  another  insured  savings
institution  would not be considered a liquidation for this purpose and, in such
a transaction,  the  liquidation  account would be required to be assumed by the
surviving institution.

         Effect on Existing Option Plans. Under the Mid-Tier Reorganization, the
Option Plans and the Restricted  Stock Plans remained  benefit plans of the Bank
with shares of Mid-Tier Common Stock.  After the Conversion and  Reorganization,
they would become benefit plans of the Company. As of December 31, 1997, 100% of
the options and restricted  stock available for grant under these plans had been
granted and were fully  vested but  options  for 40,000  shares had not yet been
exercised.

The Offerings

   
         Subscription  Offering.  In accordance  with the Plan of Conversion and
Reorganization,  rights to subscribe for the purchase of  Conversion  Stock have
been granted under the Plan of Conversion  and  Reorganization  to the following
persons in the following order of descending  priority:  (i) First Priority,  to
depositors  of the Bank with account  balances of $50.00 or more as of the close
of business on ^
    

                                      -80-

<PAGE>



   
December 31, 1996,  ("Eligible Account Holders");  (ii) Second Priority,  to the
ESOP;  (iii) Third Priority,  to depositors of the Bank with account balances of
$50.00 or more as of the close of  business  on March  31,  1998  ("Supplemental
Eligible Account Holders"); and (iv) Fourth Priority,  Depositors of the Bank as
of the Voting Record Date (other than Eligible  Account Holders and Supplemental
Eligible  Account  Holders)  and  certain  borrowers  ("Other   Members").   All
subscriptions  received will be subject to the  availability of Conversion Stock
after  satisfaction of all  subscriptions  of all persons having prior rights in
the Subscription  Offering and to the maximum and minimum  purchase  limitations
set forth in the Plan of Conversion and  Reorganization  and as described  below
under  "--Limitations on Conversion Stock Purchases and Ownership." All purchase
amounts  described  below except Priority 2 are purchase  amounts  combined with
Exchange Shares received by stockholders.
    

         Priority 1: Eligible  Account Holders (First  Priority).  Each Eligible
Account  Holder  will  receive,   without  payment  therefor,   first  priority,
nontransferable  subscription  rights  to  subscribe  for  in  the  Subscription
Offering up to the greater of (i) the maximum  purchase  limitation  established
for the  Offerings,  (ii)  one-tenth  of 1% of the total  offering  of shares of
Conversion  Stock in the  Subscription  Offering,  or (iii) 15 times the product
(rounded down to the next whole number) obtained by multiplying the total number
of  shares  of  Conversion  Stock  offered  in the  Subscription  Offering  by a
fraction, of which the numerator is the amount of the Qualifying Deposits of the
Eligible  Account  Holder  and  the  denominator  is  the  total  amount  of all
Qualifying  Deposits of all  Eligible  Account  Holders,  subject to the overall
purchase limitations and the overall ownership  limitation.  See "-- Limitations
on Conversion Stock Purchases and Ownership."

         If  there  are  not   sufficient   shares   available  to  satisfy  all
subscriptions of Eligible  Account Holders,  shares first may be allocated so as
to permit  each  subscribing  Eligible  Account  Holder to  purchase a number of
shares sufficient to make his total allocation equal to the lesser of the number
of shares subscribed for or 100 shares.  Thereafter,  unallocated  shares may be
allocated to subscribing  Eligible  Account Holders whose  subscriptions  remain
unfilled  in the  proportion  that  the  amounts  of their  respective  eligible
deposits  bear to the  total  amount of  eligible  deposits  of all  subscribing
Eligible Account Holders whose subscriptions  remain unfilled,  provided that no
fractional shares shall be issued.  The subscription  rights of Eligible Account
Holders who are also  directors or officers of the Mutual Holding  Company,  the
Company  or  the  Bank  and  their   associates  will  be  subordinated  to  the
subscription rights of other Eligible Account Holders to the extent attributable
to increased deposits in the year preceding __________ ____, 199____.

         Priority 2: ESOP  (Second  Priority).  The ESOP will  receive,  without
payment  therefore,  second  priority,  nontransferable  subscription  rights to
purchase,  in  the  aggregate,  up to 10% of the  Conversion  Stock  within  the
Offering  Price  Range,  including  any  increase  in the  number  of  shares of
Conversion  Stock  after the date hereof as a result of an increase of up to 15%
in the  maximum of the  Offering  Price  Range.  The ESOP  currently  intends to
purchase 8% of the shares of Conversion  Stock,  or 723,132  shares based on the
midpoint of the  Offering  Price  Range.  Subscriptions  by the ESOP will not be
aggregated with shares of Conversion  Stock  purchased  directly by or which are
otherwise  attributable to any other  participants  in the Offerings,  including
subscriptions of any of the Bank's directors,  officers, employees or associates
thereof. See "MANAGEMENT OF THE BANK -- Employee Stock Ownership Plan."

         Priority 3:  Supplemental  Eligible  Account Holders (Third  Priority).
Each  Supplemental  Eligible  Account  Holder  will  receive,   without  payment
therefor, third priority,  nontransferable  subscription rights to subscribe for
in the Subscription Offering up to the greater of (i) the maximum

                                      -81-

<PAGE>



purchase limitation  established for the Offerings,  (ii) one-tenth of 1% of the
total offering of shares of Conversion  Stock in the Subscription  Offering,  or
(iii) 15 times the product  (rounded down to the next whole number)  obtained by
multiplying  the  total  number of shares of  Conversion  Stock  offered  in the
Subscription Offering by a fraction, of which the numerator is the amount of the
Qualifying  Deposits  of  the  Supplemental  Eligible  Account  Holder  and  the
denominator is the total amount of all Qualifying  Deposits of all  Supplemental
Eligible  Account  Holders,  subject to the  overall  purchase  limitation,  the
overall  ownership  limitations,  and the  availability  of shares of Conversion
Stock for  purchase  after taking into  account the shares of  Conversion  Stock
purchased by Eligible  Account  Holders and the ESOP.  See " --  Limitations  on
Conversion Stock Purchases and Ownership."

         If  there  are  not   sufficient   shares   available  to  satisfy  all
subscriptions of Supplemental  Eligible  Account  Holders,  shares first will be
allocated so as to permit each subscribing  Supplemental Eligible Account Holder
to purchase a number of shares  sufficient to make his total allocation equal to
the lesser of the number of shares  subscribed  for or 100  shares.  Thereafter,
unallocated  shares  will be  allocated  to  subscribing  Supplemental  Eligible
Account Holders whose  subscriptions  remain unfilled in the proportion that the
amounts  of their  respective  eligible  deposits  bear to the  total  amount of
eligible deposits of all such subscribing  Supplemental Eligible Account Holders
whose subscriptions remain unfilled, provided that no fractional shares shall be
issued.

         Priority 4: Other Members (Fourth  Priority).  To the extent that there
are sufficient shares remaining after  satisfaction of subscriptions by Eligible
Account Holders, the ESOP and Supplemental  Eligible Account Holders, each Other
Member will receive, without payment therefor, fourth priority,  nontransferable
subscription  rights  to  subscribe  for  Conversion  Stock in the  Subscription
Offering up to the greater of (i) the maximum  purchase  limitation  established
for the  Offerings or (ii)  one-tenth  of 1% of the total  offering of shares of
Conversion  Stock in the  Subscription  Offering,  in each case  subject  to the
overall  purchase  limitation,   the  overall  ownership  limitation,   and  the
availability  of shares of  Conversion  Stock for  purchase  after  taking  into
account the shares of Conversion  Stock purchased by Eligible  Account  Holders,
the ESOP, and Supplemental  Eligible  Account  Holders.  See " -- Limitations on
Conversion Stock Purchases and Ownership."

         If sufficient  shares are not available to satisfy all subscriptions of
Other  Members,  available  shares  will  first be  allocated  to the  remaining
subscribing  Other  Members so as to permit  each  subscribing  Other  Member to
purchase  a number  of shares  sufficient  to make his  allocation  equal to the
lesser of the number of shares  subscribed  for or 100 shares.  Thereafter,  any
remaining shares will be allocated among subscribing Other Members on a pro rata
basis in the proportion that each such Other Member's  subscription bears to the
total  subscriptions  of  all  subscribing  Other  Members,   provided  that  no
fractional shares shall be issued.

         Expiration  Date  for  the  Subscription   Offering.  The  Subscription
Offering will expire at 12:00 Noon,  Philadelphia Time, on __________ ____ 1998,
unless  extended  for up to 45 days or such  additional  periods by the  Primary
Parties with the approval of the OTS. Such extensions may not be extended beyond
__________ ____ 2000.  Subscription rights that have not been exercised prior to
the Expiration Date will become void.

         The Primary  Parties will not execute orders until at least the minimum
number of shares of Conversion Stock (6,677,927 shares) have been subscribed for
or otherwise  sold. If all shares have not been subscribed for or sold within 45
days after the Expiration Date,  unless such period is extended with the consent
of the OTS,  all funds  delivered  to the Company  and the Bank  pursuant to the
Subscription

                                      -82-

<PAGE>



Offering  will be returned  promptly to the  subscribers  with  interest and all
withdrawal  authorizations  will be canceled.  If an extension beyond the 45-day
period following the Expiration Date is granted, the Primary Parties will notify
subscribers  of the extension of time and of any rights of subscribers to modify
or rescind their subscriptions.

         Public Stockholders  Offering.  To the extent that there are sufficient
shares  remaining  after  satisfaction  of  subscriptions  by  Eligible  Account
Holders, the ESOP, Supplemental Eligible Account Holders and Other Members, each
Public Stockholder as of the Stockholder  Voting Record Date,  December 31, 1997
("Public Stockholders"), may submit orders for Conversion Stock in the Offerings
up to the maximum purchase  limitation  established for the Community  Offering,
subject to the overall  purchase and ownership  limitations and the availability
of shares of Conversion  Stock for purchase after taking into account the shares
of  Conversion  Stock  purchased  by  Eligible  Account  Holders,  the  ESOP and
Supplemental  Eligible Account Holders. See " -- Limitations on Conversion Stock
Purchases and Ownership."

         In the event  the  Public  Stockholders  as of the  Stockholder  Voting
Record Date submit orders for a number of shares which, when added to the shares
subscribed for by Eligible  Account  Holders,  the ESOP,  Supplemental  Eligible
Account  Holders,  Other  Members and  directors,  officers and employees of the
Mutual Holding  Company and the Bank, is in excess of the total number of shares
of Conversion Stock offered in the Offerings, available shares will be allocated
among Public  Stockholders as of the Stockholder Voting Record Date whose orders
are accepted on a pro rata basis in the same  proportion as each Eligible Public
Stockholder's  order  bears to the  total  orders  of all  Public  Stockholders,
provided that no fractional shares shall be issued.

         The opportunity to submit orders for shares of Conversion  Stock in the
Public  Stockholders  Offering  category  is subject to the right of the Primary
Parties, in their sole discretion,  to accept or reject any such orders in whole
or in part for any  reason  either at the time of receipt of an order or as soon
as practicable following the completion of the Public Stockholders  Offering. It
should be noted that Public  Stockholders do not have  subscription  rights with
respect to the Conversion and Reorganization.

         Community  Offering.  To the extent that shares  remain  available  for
purchase after  satisfaction of all  subscriptions  by Eligible Account Holders,
the ESOP, Supplemental Eligible Account Holders, and Other Members and orders of
Public  Stockholders,  the  Primary  Parties  have  determined  to offer  shares
pursuant to the Plan to certain members of the general  public,  with preference
given to the natural persons residing in the Local Community. Individually, such
persons may purchase, when combined with Exchange Shares, $300,000 of Conversion
Stock,  subject  to  overall  purchase  and  ownership  limitations.  See  "  --
Limitations on Conversion  Stock  Purchases and  Ownership."  This amount may be
increased at the sole  discretion of the Primary  Parties.  The  opportunity  to
submit orders for shares of Conversion Stock in the Community  Offering category
is subject to the right of the Primary  Parties,  in their sole  discretion,  to
accept or reject any such  orders in whole or in part for any  reason  either at
the  time  of  receipt  of an  order  or as soon as  practicable  following  the
completion of the Community  Offering.  All purchases in the Community  Offering
will be  combined  with  Exchange  Shares for  purposes  of  complying  with the
purchase limitations in the Plan of Conversion and Reorganization.

         If there are not sufficient  shares available to fill the orders of the
Subscribers  in the  Community  Offering,  available  shares  of  stock  will be
allocated first to each such  Subscriber  whose order is accepted by the Primary
Parties,  in an amount equal to the lesser of 100 shares or the number of shares
ordered by each such Subscriber,  if possible.  Thereafter,  unallocated  shares
will be allocated among the

                                      -83-

<PAGE>



Subscribers  whose orders remain  unsatisfied  in the same  proportion  that the
unfilled  order  of  each  bears  to the  total  unfilled  orders  of  all  such
Subscribers whose order remains  unsatisfied.  If the orders of such Subscribers
are filled,  and there are shares  remaining,  shares will be allocated to other
members  of the  general  public  who submit  orders in the  Community  Offering
applying the same allocation described above for such Subscribers.

Limitations on Conversion Stock Purchases and Ownership

         The Plan includes the following  limitations on the number of shares of
Conversion Stock that may be purchased:

          (1) No less than 25 shares of Conversion  Stock may be  purchased,  to
the extent such shares are available;

          (2) The number of shares of Conversion Stock which may be purchased by
any person (or persons  through a single account) in the  Subscription  Offering
shall not exceed such number of shares of Conversion  Stock that,  when combined
with Exchange  Shares,  shall equal 300,000 (or 30,000  shares),  except for the
ESOP,  which in the  aggregate  may  subscribe  for up to 10% of the  Conversion
Stock.

          (3) The number of shares of Conversion Stock which may be purchased by
any person, in the Subscription  Offering,  Public Stockholders  Offering or the
Community Offering combined shall not exceed such number of shares of Conversion
Stock that shall, when combined with Exchange Shares,  equal $300,000 (or 30,000
shares).

          (4) Except for Tax-Qualified Employee Stock Benefit Plans, the maximum
amount of  Conversion  Stock  that may be  purchased  in all  categories  in the
Conversion and Reorganization by any person together with any associate or group
of  persons  acting  in  concert,  shall  not  exceed  such  number of shares of
Conversion Stock as shall equal when combined with Exchange Shares, $904,000 (or
90,400 shares).

          (5) No  more  than  29% of the  total  number  of  shares  sold in the
Offerings, when combined with Exchange Shares, may be purchased by directors and
officers  of the  Primary  Parties  and the Bank  and  their  associates  in the
aggregate, excluding purchases by the ESOP.

         Subject to any required  regulatory  approval and the  requirements  of
applicable laws and regulations,  but without further approval of the Members of
the Mutual Holding Company or the  Stockholders of the Mid-Tier  Holding Company
or the  Company,  the  purchase  limitations  in (2),  (3) and (4)  above may be
decreased, or increased, up to a maximum of 5% of the total shares of Conversion
Stock to be issued in the Conversion and Reorganization,  at the sole discretion
of the Primary  Parties.  If such  amounts are  increased,  subscribers  for the
maximum  amount  will  be,  and  certain  other  large  subscribers  in the sole
discretion  of the Primary  Parties may be,  given the  opportunity  to increase
their subscriptions up to the then applicable limit.

         In the event of an increase in the total number of shares of Conversion
Stock offered in the  Conversion  and  Reorganization  due to an increase in the
maximum of the Offering Price Range of up to 15% (the "Adjusted  Maximum"),  the
new total number of shares will be allocated in the following  order of priority
in  accordance  with the Plan:  (i) to fill the ESOP's order of up to a total of
8.0% of the  Adjusted  Maximum  number of shares  (the  Board of  Directors  has
determined to purchase 8%); (ii) in the event that there is an  oversubscription
by Eligible Account holders to fill their unfulfilled subscriptions;

                                      -84-

<PAGE>



(iii) in the event that there is an  oversubscription  by Supplemental  Eligible
Account Holders to fill their unfulfilled subscriptions;  (iv) in the event that
there  is an  oversubscription  by  Other  Members  to  fill  their  unfulfilled
subscriptions;  (v) in the event  that  there is an  oversubscription  by Public
Stockholders,  to  fill  their  unfulfilled  subscriptions;  and  (vi)  to  fill
unfulfilled subscriptions in the Community Offerings.

   
         Notwithstanding  anything to the contrary contained in the Plan, except
as may otherwise be required by the OTS, the Public  Stockholders  will not have
to sell any Mid-Tier  Common Stock or be limited in  receiving  Exchange  Shares
even if their  ownership of Mid-Tier  Common Stock when  converted into Exchange
Shares pursuant to the Conversion and Reorganization  would exceed an applicable
purchase  limitation;  however,  they might be  precluded  from  purchasing  any
Conversion Stock in the Offerings.
    

         The term  "associate,"  when used to indicate a  relationship  with any
person,  is defined to mean (i) a corporation  or  organization  (other than the
Mutual  Holding  Company,  the  Mid-Tier  Holding  Company  or  the  Company,  a
majority-owned  subsidiary of the Mid-Tier Holding Company or the Company or the
Bank) of which such person is a director,  officer or partner or is, directly or
indirectly,  the  beneficial  owner  of  10% or  more  of any  class  of  equity
securities,  (ii)  any  trust  or  other  estate  in  which  such  person  has a
substantial  beneficial interest or as to which such person serves as trustee or
in a similar fiduciary  capacity,  provided,  however,  that such term shall not
include any tax qualified employee stock benefit plan of the Company or the Bank
in which  such  person  has a  substantial  beneficial  interest  or serves as a
trustee or in a similar fiduciary capacity,  and (iii) any relative or spouse of
such  person,  or any  relative  of such  spouse,  who has the same home as such
person or who is a  director  or  officer of the  Mutual  Holding  Company,  the
Mid-Tier Holding Company,  the Company or the Bank or any of the subsidiaries of
the foregoing.

   
         The term  "resident"  as used herein  means any person who, on the date
designated  for that category of subscriber in the Plan,  maintained a bona fide
residence  within the Local  Community  and has  manifested  or intent to remain
within  the Local  Community  for a period  of time.  The  designated  dates for
Eligible  Account  Holders,  Supplemental  Eligible  Account  Holders  and Other
Members are ^ December 31, 1996,  March 31, 1998,  and  __________  ____,  1998,
respectively.  To the  extent  the  person is a  corporation  or other  business
entity,  the  principal  place of business or  headquarters  shall be within the
Local  Community.  To the  extent the person is a  personal  benefit  plan,  the
circumstances of the beneficiary shall apply with respect to this definition. In
the case of all other benefit plans,  the  circumstances of the trustee shall be
examined  for  purposes  of this  definition.  The  Primary  Parties may utilize
deposit or loan  records of the Bank or such other  evidence  provided  to it to
make a determination as to whether a person is a bona fide resident of the Local
Community.  Subscribers in the Community  Offering who are natural  persons also
will have a purchase preference if they are residents of the Local Community. In
all cases,  however,  such determination  shall be in the sole discretion of the
Bank and shall be determined  on a  case-by-case  basis without  regard to prior
determinations.
    

Stock Pricing and Number of Shares to be Issued

         The Plan of Conversion and  Reorganization  requires that the aggregate
purchase price of the Conversion  Stock must be based on the appraised pro forma
market value of the Mutual Holding Company,  the Mid-Tier  Holding Company,  the
Company and the Bank on a consolidated  basis,  as determined on the basis of an
independent  valuation.  The Primary Parties have retained FinPro,  Inc. to make
such a valuation.  For its services in making such an appraisal and any expenses
incurred in connection therewith, FinPro, Inc. will receive a maximum of $30,000
plus out of pocket  expenses.  The  Primary  Parties  have  agreed to  indemnify
FinPro, Inc. and its employees and affiliates against certain

                                      -85-

<PAGE>



losses  (including  any  losses in  connection  with  claims  under the  federal
securities laws) arising out of its services as appraiser,  except where FinPro,
Inc.'s liability results from its negligence or bad faith.

         The Independent Valuation has been prepared by FinPro, Inc. in reliance
upon the  information  contained in this  Prospectus,  including  the  financial
statements.  FinPro,  Inc. also considered the following factors,  among others:
the present and  projected  operating  results and  financial  condition  of the
Primary  Parties  and the  economic  and  demographic  conditions  in the Bank's
existing  market  area:  certain  historical,  financial  and other  information
relating  to  the  Mid-Tier  Holding  Company,  the  Company  and  the  Bank;  a
comparative evaluation of the operating and financial statistics of the Mid-Tier
Holding Company with those of other similarly situated publicly traded companies
located in  Pennsylvania  and other regions of the United States;  the aggregate
size of the offering of the Conversion  Stock;  the impact of the Conversion and
Reorganization  on the Bank's net worth and  earnings  potential;  the  proposed
dividend  policy of the  Company and the Bank;  and the  trading  market for the
Mid-Tier Holding  Company's Common Stock and securities of comparable  companies
and general conditions in the market for such securities.

   
         The Independent Valuation was prepared based on the assumption that the
aggregate amount of Conversion Stock sold in the Offerings would be equal to the
estimated pro forma market value of the Mid-Tier  Holding  Company and the Bank,
on a consolidated basis,  multiplied by the percentage of the outstanding shares
of Mid-Tier  Common Stock held by the Mutual  Holding  Company as of the date of
the  appraisal,  subject to an  adjustment,  pursuant to a change in OTS policy,
described  below in "-- The Exchange  Ratio." The Independent  Valuation  states
that as of March ^ 25, 1998,  the estimated pro forma market value ranged from a
minimum of $76.5 million to a maximum of $10.35  million with a midpoint of $9.0
million. Based on the approximately 87.62% of the outstanding shares of Mid-Tier
Common Stock held by the Mutual Holding  Company as of the date of the appraisal
and the adjustment described in "-- The Exchange Ratio," the estimated pro forma
market value of the Company was multiplied by approximately  87.33% to determine
the dollar  amount of  Conversion  Stock to be offered in the  Offerings,  which
ranges from a minimum of $66,779,270 to a maximum of $90,348,340 with a midpoint
of $78,563,700 (the "Offering Price Range").
    

         The Boards of Directors of the Primary Parties reviewed FinPro,  Inc.'s
appraisal report,  including the methodology and the assumptions used by FinPro,
Inc.,  and  determined  that the Estimated  Valuation  Range was  reasonable and
adequate.  However,  the Boards of Directors of the Primary  Parties are relying
upon the expertise,  experience and  independence  of FinPro,  Inc., and are not
qualified  to  determine  the   appropriateness   of  the   assumptions  or  the
methodology.

         FinPro, Inc.'s valuation is not intended, and must not be construed, as
a  recommendation  of any kind as to the advisability of purchasing such shares.
FinPro,  Inc. did not  independently  verify the financial  statements and other
information  provided  by the  Primary  Parties,  nor  did  FinPro,  Inc.  value
independently  the assets or  liabilities  of the Mutual  Holding  Company,  the
Mid-Tier  Holding  Company or the Bank.  The  valuation  considers  the  Primary
Parties as going  concerns and should not be  considered  as  indication  of the
liquidation value of the Mid-Tier Holding Company, the Company, the Bank and the
Mutual Holding Company.  Moreover,  because such valuation is necessarily  based
upon the  estimates  and  projections  of a number of matters,  all of which are
subject to change  from time to time,  no  assurance  can be given that  persons
purchasing  Conversion Stock or receiving  Exchange Shares in the Conversion and
Reorganization will thereafter be able to sell such shares at prices at or above
the purchase price per share in the Offerings.


                                      -86-

<PAGE>



         No sale of shares of  Conversion  Stock or issuance of Exchange  Shares
may be consummated  unless,  prior to such consummation,  FinPro,  Inc. confirms
that nothing of a material  nature has occurred  which,  taking into account all
relevant factors,  would cause it to conclude that the aggregate  Purchase Price
is materially  incompatible  with the estimate of the pro forma market value the
Company,  and the Bank on a consolidated  basis.  If such is not the case, a new
Estimated  Valuation  Range may be set, a new Exchange  Ratio may be  determined
based  upon  the new  Estimated  Valuation  Range,  a new  Subscription,  Public
Stockholders,  Community Offerings may be held or such other action may be taken
as the Primary Parties shall determine and the OTS may permit or require.

         Depending   upon  market  or   financial   conditions   following   the
commencement  of the  Subscription  Offering,  the  total  number  of  shares of
Conversion  Stock to be sold in the  Offerings may be increased by up to 15%, to
10,390,048 shares, without a resolicitation of subscribers.  In the event market
or financial  conditions  change so as to cause the aggregate  purchase price of
the  shares  to  be  below  the  minimum  of  the  Offering  Price  Range  (i.e.
$66,779,270)   or  more  than  15%  above  the   maximum  of  such  range  (i.e.
$103,900,480), purchasers will be resolicited (i.e., permitted to continue their
orders,  in  which  case  they  will  need  to  affirmatively   reconfirm  their
subscriptions  prior to the expiration of the  resolicitation  offering or their
subscription  funds  will be  promptly  refunded  with  interest  at the  Bank's
passbook  rate  of  interest,  or  be  permitted  to  modify  or  rescind  their
subscriptions).  Based upon current  market and financial  conditions and recent
practices and policies of the OTS, in the event the Company  receives orders for
Conversion  Stock in excess of  $90,348,340  (the maximum of the Offering  Price
Range) and up to  $103,900,480  (the  maximum of the Offering  Price  Range,  as
adjusted  by 15%) the  Company  may be  required  by the OTS to accept  all such
orders. No assurances, however, can be made that the Company will receive orders
for  Conversion  Stock in excess of the maximum of the  Offering  Price Range or
that, if such orders are received that all such orders will be accepted.

         An increase in the number of shares of Conversion Stock, as a result of
an  increase  in  the  Independent  Valuation,  would  decrease  a  subscriber's
ownership  interest  and the  Company's  pro forma net income and  stockholders'
equity  on a  per  share  basis  while  increasing  pro  forma  net  income  and
stockholders'  equity on an  aggregate  basis.  See "RISK  FACTORS  --  Possible
Dilutive Effect of Issuance of Additional Shares" and "PRO FORMA DATA."

   
         The Appraisal  (including  the appraisal  report of FinPro,  Inc. as of
March ^ 25,  1998) has been filed as an exhibit to this  Registration  Statement
and  Application  for  Conversion  of  which  this  Prospectus  is a part and is
available for inspection in the manner set forth under "Additional Information."
    

The Exchange Ratio

         OTS  regulations  and policy  provide that in a conversion  of a mutual
holding  company to stock  form,  stockholders  other  than the  mutual  holding
company will be entitled to exchange their shares of subsidiary savings bank (or
mid-tier holding company) common stock for common stock of the converted holding
company,  provided that the bank and the mutual holding  company  demonstrate to
the  satisfaction  of the OTS  that  the  basis  for the  exchange  is fair  and
reasonable.  The Boards of Directors of the Primary Parties have determined that
each Public Mid-Tier Share will on the effective date be automatically converted
into and  become  the right to receive a number of  Exchange  Shares  determined
pursuant to the Exchange  Ratio,  which was  established in order to ensure that
after the Conversion and Reorganization, The percentage of the to-be outstanding
shares of Common  Stock  issued to Public  Stockholders  in  exchange  for their
Public Mid-Tier Shares will be equal to the percentage of the outstanding shares
of Mid-Tier Common Stock held by Public  Stockholders  immediately  prior to the
Conversion and

                                      -87-

<PAGE>



Reorganization. The total number of shares held by Public Stockholders after the
Conversion  and  Reorganization  would also be affected by any purchases by such
persons in the Offering.

         The  following  table sets  forth,  based upon the  minimum,  midpoint,
maximum  and 15%  above  the  maximum  of the  Estimated  Valuation  Range,  the
following:  (i) the total  number of shares  of  Conversion  Stock and  Exchange
Shares to be issued in the Conversion and Reorganization, (ii) the percentage of
the total  Common Stock  represented  by the  Conversion  Stock and the Exchange
Shares,  and (iii) the Exchange  Ratio.  The table assumes that there is no cash
paid in lieu of issuing fractional Exchange Shares.
<TABLE>
<CAPTION>

                                    Subscription Shares                 Exchange Shares            
                                       to be Issued                      to be Issued              Total Shares
                                       ------------                      ------------                of Common
                                                                                                    Stock to be             Exchange
                                    Amount            Percent         Amount           Percent      Outstanding               Ratio
                                    ------            -------         ------           -------      -----------             --------

<S>                                <C>                 <C>         <C>               <C>              <C>                   <C>   
Minimum...................         6,677,927           87.29%         972,073           12.71%          7,650,000             4.7188

Midpoint..................         7,856,370           87.29%       1,143,630           12.71%          9,000,000             5.5516

Maximum...................         9,034,834           87.29%       1,315,166           12.71%         10,350,000             6.3843

Adjusted maximum..........        10,390,048           87.29%       1,512,452           12.71%         11,902,500             7.3420

</TABLE>



         Options to purchase  Public Mid-Tier Shares will also be converted into
and become options to purchase  Common Stock.  As of the date of this Prospectus
there were  outstanding  options to purchase  40,000  shares of Mid-Tier  Common
Stock at an average  exercise price of $10.75 per share. The number of shares of
Common Stock to be received  upon  exercise of such  options will be  determined
pursuant to the Exchange  Ratio.  The aggregate  exercise price,  duration,  and
vesting  schedule of such  options  will not be  affected.  If such  options are
exercised prior to the effective date of the Conversion and Reorganization, then
there  will be an  increase  in the number of shares of Common  Stock  issued to
Public Stockholders in the Share Exchange, and a decrease in the Exchange Ratio.
the Mid-Tier  Holding  Company has no plans to grant  additional  stock  options
prior to the Effective Date.

Persons in Nonqualified States or Foreign Countries

         The Primary  Parties  will make  reasonable  efforts to comply with the
securities laws of all states in the United States in which persons  entitled to
subscribe for the Common Stock pursuant to the Plan reside.  However,  no person
will be offered or allowed to purchase  any Common  Stock under the Plan if such
person  resides in a foreign  country or in a state of the  United  States  with
respect  to which any of the  following  apply:  (i) a small  number of  persons
otherwise  eligible to subscribe  for shares under the Plan reside in such state
or foreign  country;  (ii) the  granting of  subscription  rights or offering or
selling  shares of Common  Stock to such  persons  would  require the Bank,  the
Mid-Tier Holding Company, the Company or their employees to register,  under the
securities  laws of such state or foreign  country,  as a broker or dealer or to
register or otherwise  qualify its  securities for sale in such state or foreign
country;  or (iii) such registration or qualification would be impracticable for
reasons of cost or  otherwise.  No payments will be made in lieu of the granting
of subscription rights to any such person.



                                      -88-

<PAGE>



Marketing Arrangements

   
         The Bank and the Company have engaged  Sandler  O'Neill as a consultant
and financial advisor in connection with the Offerings,  and Sandler O'Neill and
Partners,  L.P. ("Sandler O'Neill") has agreed to use its best efforts to assist
the Bank and the  Company in the  solicitation  of  subscriptions  for shares of
Common Stock in the Offerings. Sandler O'Neill will receive a fee equal to 1.25%
of the aggregate  Purchase Price of all shares sold in the Offerings,  excluding
in each case shares  purchased by directors,  officers and employees of the Bank
or the Company and any immediate  family member thereof,  and the ESOP for which
Sandler  O'Neill  will not receive a fee. In the event that a selected  dealers'
agreement is entered into in connection  with a Syndicated  Community  Offering,
the  Company  and Bank will pay a fee (to be  negotiated  at such time under the
agreement)  to such  selected  dealers,  any  sponsoring  dealers'  fees,  and a
management fee to Sandler O'Neill of 1.25% for shares sold by a NASD member firm
pursuant  to a  selected  dealers'  agreement  shall  not  exceed  1.25%  of the
aggregate Purchase Price and provided, further, however, that the aggregate fees
payable to Sandler O'Neill and the selected dealers. Fees to Sandler O'Neill and
to any other  broker-dealer  may be deemed to be  underwriters.  Sandler O'Neill
will also be reimbursed for its  reasonable  out-of-pocket  expenses  (excluding
legal fees,  which are  estimated to be $40,000).  The Company and the Bank have
agreed to  indemnify  Sandler  O'Neill  for  reasonable  costs and  expenses  in
connection with certain claims or  liabilities,  including  certain  liabilities
under the Securities  Act.  Sandler  O'Neill has received  advances  towards its
marketing and financial advisory service fees totaling $25,000.  Total marketing
fees to Sandler  O'Neill are expected to be ^ $768,000 and ^ $1.0 million at the
minimum and the maximum of the Offerings, respectively. See "Pro Forma Data" for
the assumptions used to arrive at these estimates.
    

         Sandler  O'Neill  will  also  perform  proxy   solicitation   services,
conversion  agent services and records  management  services for the Bank in the
conversion and will receive a fee for these services $25,000, plus reimbursement
of reasonable out-of-pocket expenses.

         Sandler  O'Neill  has not  prepared  any report or  opinion  consisting
recommendations  or  advice to the Bank or the  Company.  In  addition,  Sandler
O'Neill has  expressed  no opinion as to the prices at which  Common Stock to be
issued in the Offerings may trade. Furthermore, Sandler O'Neill has not verified
the accuracy or completeness of the information contained in the Prospectus.

         Directors and executive officers of the Primary Parties may participate
in the solicitation of offers to purchase  Conversion Stock.  Other employees of
the Bank may participate in the Offerings in ministerial capacities or providing
clerical work in effecting a sales  transaction.  Such other employees have been
instructed not to solicit offers to purchase  Conversion Stock or provide advice
regarding the purchase of Conversion Stock.  Questions of prospective purchasers
will be  directed  to  executive  officers or  registered  representatives.  The
Company will rely on Rule 3a4-1 under the Exchange  Act, and sales of Conversion
Stock will be conducted  within the  requirements of Rule 3a4-1, so as to permit
officers,  directors  and  employees to  participate  in the sale of  Conversion
Stock.  No  officer,  director  or  employee  of the  Primary  Parties  will  be
compensated   in   connection   with  such  person's   solicitations   or  other
participation  in the Offerings or the Exchange by the payment of commissions or
other  remuneration  based either  directly or indirectly on transactions in the
Conversion Stock and Exchange Shares, respectively.



                                      -89-

<PAGE>



Procedure for Purchasing Shares in the Offerings.

         To help ensure that each  purchaser  receives a Prospectus  at least 48
hours before the Expiration  Date in accordance with Rule 15c2-8 of the Exchange
Act, no Prospectus will be mailed any later than five days prior to such date or
hand  delivered  any later than two days prior to such  date.  Execution  of the
order form will confirm receipt or delivery of the Prospectus in accordance with
Rule 15c2-8. Order forms will only be distributed with a Prospectus.

         To purchase  shares in the  Offerings,  an executed order form with the
required   payment  for  each  share   subscribed   for,  or  with   appropriate
authorization  for withdrawal  from a deposit  account at the Bank (which may be
given by completing the appropriate  blanks on the order form), must be received
by the  Bank  at any  of its  offices  by 12  Noon,  Philadelphia  Time,  on the
Expiration Date. Order forms which are not received by such time or are executed
defectively  or are received  without full  payment (or  appropriate  withdrawal
instructions)  are not  required  to be  accepted.  The Bank is not  required to
accept orders submitted on facsimilied order forms. The Primary Parties have the
right to waive or permit the  correction of  incomplete  or improperly  executed
forms,  but do not represent that they will do so. The waiver of an irregularity
on an order form,  the  allowance by the Primary  Parties of a correction  of an
incomplete or  improperly  executed  order form,  or the  acceptance of an order
after 12 Noon on the Expiration  date in no way obligates the Primary Parties to
waive an  irregularity,  allow a correction,  or accept an order with respect to
any  other  order  form.  The  interpretation  by  the  Primary  Parties  of the
acceptability of an order form will be final.  Once received,  an executed order
form may not be  modified,  amended  or  rescinded  without  the  consent of the
Primary  Parties,  unless the Offerings have not been  completed  within 45 days
after the end of the Subscription, Public Stockholders, and Community Offerings,
unless such period has been extended.

         In order to ensure that Eligible Account Holders, Supplemental Eligible
Account  Holders and Other  Members are  properly  identified  as to their stock
purchase  priority,  depositors  as of the close of business on the  Eligibility
Record Date  (December  12, 1996) or the  Supplemental  Eligibility  Record Date
(March 31,  1998) must list on the order form all accounts in which they have an
ownership interest at the applicable  eligibility date, giving all names in each
account and the account numbers.

         Payment  for  subscriptions  and  orders  may be  made  (i) in  cash if
delivered in person at any office of the Bank,  (ii) by check or money order, or
(iii) by  authorization  of withdrawal from  certificate of deposit  accounts or
IRAs maintained with the Bank. The Primary  Parties,  in their sole  discretion,
may elect not to accept  payment for shares of  Conversion  Stock by wired funds
and there shall be no liability for failure to accept such  payment.  Funds will
be deposited in a  segregated  account at the Bank and interest  will be paid on
funds made by cash, check or money order at the Bank's passbook rate of interest
from the date  payment  is  received  until  completion  or  termination  of the
Conversion and Reorganization. If payment is made by authorization of withdrawal
from  certificate  accounts,  the funds  authorized to be withdrawn  from a Bank
deposit account may continue to accrue  interest at the contractual  rates until
completion or termination of the Conversion and Reorganization,  but a hold will
be placed on such funds,  thereby making them unavailable to the depositor until
completion or termination of the Conversion and Reorganization.

         If a subscriber authorizes the Bank to withdraw the aggregate amount of
the  purchase  price  from a  deposit  account,  the  Bank  will do so as of the
effective  date of the  Conversion  and  Reorganization.  The Bank may waive any
applicable  penalties for early  withdrawal from  certificate  accounts.  If the
remaining  balance in a  certificate  account is  reduced  below the  applicable
minimum balance requirement at the time

                                      -90-

<PAGE>



that the funds actually are transferred under the authorization, the certificate
will  be  canceled  at the  time of the  withdrawal,  without  penalty,  and the
remaining balance will earn interest at the passbook rate.

         The ESOP will not be required to pay for the shares  subscribed  for at
the time it subscribes,  but rather may pay for such shares of Conversion  Stock
subscribed for upon  consummation  of the  Offerings,  provided that there is in
force from the time of its subscription  until such time, a loan commitment from
an unrelated  financial  institution or the Company to lend to the ESOP, at such
time, the aggregate purchase price of the shares for which it subscribed.

         A  depositor  interested  in using  his or her IRA  funds  to  purchase
Conversion Stock must do so through a self-directed IRA. Since the Bank does not
offer such  accounts,  it will allow a  depositor  to make a  trustee-to-trustee
transfer of the IRA funds to a trustee offering a self-directed IRA program with
the agreement that such funds will be used to purchase the  Conversion  Stock in
the  Offerings.  There will be no early  withdrawal  or IRS  penalties  for such
transfers.  The new trustee would hold the Conversion  Stock in a  self-directed
account in the same manner as the Bank now holds the  depositor's  IRA funds. An
annual  administrative  fee  may be  payable  to  the  new  trustee.  Depositors
interested  in using funds in a Bank IRA to  purchase  Conversion  Stock  should
contact the Stock  Information  Center as soon as possible so that the necessary
forms may be forwarded for execution prior to the Expiration Date.

Restrictions on Transfer of Subscription Rights and Shares

         Pursuant  to the  rules and  regulations  of the OTS,  no  person  with
subscription rights may transfer or enter into any agreement or understanding to
transfer the legal or  beneficial  ownership of the  subscription  rights issued
under  the Plan or the  shares  of  Conversion  Stock to be  issued  upon  their
exercise.  Such  rights  may be  exercised  only by the  person to whom they are
granted  and  only  for such  person's  account.  Each  person  exercising  such
subscription  rights will be required to certify that such person is  purchasing
shares  solely  for such  person's  own  account  and that  such  person  has no
agreement  or  understanding  regarding  the sale or  transfer  of such  shares.
Federal  regulations  also  prohibit  any  person  from  offering  or  making an
announcement  of  an  offer  or  intent  to  make  an  offer  to  purchase  such
subscription rights or shares of Conversion Stock prior to the completion of the
Conversion and Reorganization.

         The  Primary  Parties  will  pursue  any and all  legal  and  equitable
remedies in the event they become aware of the transfer of  subscription  rights
and will not honor orders known by them to involve the transfer of such rights.

Liquidation Rights

         In the unlikely  event of a complete  liquidation of the Mutual Holding
Company in its present mutual form, each depositor of the Bank would receive his
pro rata share of any  assets of the  Mutual  Holding  Company  remaining  after
payment  of claims of all  creditors.  Each  depositor's  pro rata share of such
remaining  assets  would be in the same  proportion  as the value of his deposit
account was to the total  value of all deposit  accounts in the Bank at the time
of liquidation. After the Conversion and Reorganization,  each depositor, in the
event of a complete liquidation of the Bank, would have a claim as a creditor of
the same general  priority as the claims of all other  general  creditors of the
Bank.  However,  except as  described  below,  this claim would be solely in the
amount of the balance in the deposit account plus accrued interest.  A depositor
would not have an interest in the value of assets of the Bank,  or the  Company,
above that amount.

                                      -91-

<PAGE>




   
         The  Plan  provides  for  the  establishment  by  the  Bank,  upon  the
completion  of the  Conversion  and  Reorganization,  of a special  "liquidation
account" for the benefit of Eligible Account Holders and  Supplemental  Eligible
Account  Holders in an amount equal to ^ the amount of any  dividends  waived by
the Mutual  Holding  Company  plus ^ the greater of 100% of the Bank's  retained
earnings of ^ $16,431,000  million at September 30, 1992, the date of the latest
balance sheet  contained in the final offering  circular  utilized in the Bank's
initial public offering in the MHC  Reorganization,  or (2) 87.29% of the Bank's
total stockholders' equity as reflected in its latest balance sheet contained in
the  final  Prospectus  utilized  in the  Offerings.  Upon  consummation  of the
Conversion and Reorganization,  the Bank will amend its Federal stock charter to
provide a special liquidation  account.  As of the date of this Prospectus,  the
initial balance of the liquidation  account would be $__________  million.  Each
Eligible Account Holder and Supplemental Eligible Account Holder, if such person
were to continue to maintain such person's deposit account at the Bank, would be
entitled,  upon a  complete  liquidation  of the Bank after the  Conversion  and
Reorganization,  to an interest in the liquidation  account prior to any payment
to the Company as the sole stockholder of the Bank. Each Eligible Account Holder
and Supplemental  Eligible Account Holder would have an initial interest in such
liquidation  account for each  deposit  account,  including  passbook  accounts,
transaction  accounts such as checking  accounts,  money market deposit accounts
and  certificates  of  deposit,  held in the Bank at the close of  business on ^
December 31, 1996 or March 31, 1998, as the case may be. Each  Eligible  Account
Holder and Supplemental Eligible Account Holder will have a pro rata interest in
the total  liquidation  account for each of such person's deposit accounts based
on the  proportion  that  the  balance  of  each  such  deposit  account  on the
__________  ____,  199____  eligibility  record  date  (or the  March  31,  1998
Supplemental Eligibility Record Date, as the case may be) bore to the balance of
all deposit accounts in the Bank on such date.

         If,  however,  on any  December  31  annual  closing  date of the Bank,
commencing  December 31, ^ 1998 for Eligible Account Holders and on December 31,
1998 for  Supplemental  Eligible  Account  Holders,  the  amount in any  deposit
account is less than the amount in such deposit  account on December 31, ^ 1996,
or March 31, 1998, as the case may be, or any other annual  closing  date,  then
the interest in the liquidation  account  relating to such deposit account would
be reduced by the proportion of any such reduction, and such interest will cease
to exist if such  deposit  account is closed.  In  addition,  no interest in the
liquidation  account would ever be increased despite any subsequent  increase in
the related deposit account.  Any assets  remaining after the above  liquidation
rights of Eligible Account Holders and Supplemental Eligible Account Holders are
satisfied  would be  distributed  to the Company as the sole  stockholder of the
Bank.
    

 Tax Aspects

         Consummation  of  the  Conversion  and   Reorganization   is  expressly
conditioned  upon prior receipt of either a ruling from the IRS or an opinion of
counsel  with  respect to federal tax effects of the  transaction,  and either a
ruling or an opinion with respect to Pennsylvania tax laws, to the effect that c
onsummation of the transactions contemplated hereby will not result in a taxable
reorganization  under the provisions of the applicable codes or otherwise result
in any material  adverse tax  consequences  to the Mutual Holding  Company,  the
Bank, the Company or to account holders receiving subscription rights, except to
the  extent,  if any,  that  subscription  rights are deemed to have fair market
value on the date such rights are issued.  This  condition  may not be waived by
the Primary Parties.

         Malizia, Spidi, Sloane & Fisch, P.C., Washington, D.C. ("Counsel"), has
issued an opinion to the Company and the Bank to the effect outlined below.  The
opinions of counsel  are  subject to certain  assumptions  stated  therein.  The
assumptions include: (i) that the Plan of Conversion and Reorganization

                                      -92-

<PAGE>



has been duly and validly adopted; (ii) the Primary Parties will comply with the
Plan  of  Conversion  and  Reorganization;  (iii)  various  representations  and
warranties of management are accurate, complete, true and correct; and (iv) that
there were no adverse facts not present on the face of instruments and documents
examined.

 In the opinion of Counsel

         1. The  transactions  qualify  as  statutory  mergers  and each  merger
required by the Plan qualifies as a reorganization within the meaning of Section
368(a)(1)(A)  of the Code.  The Mutual  Holding  Company,  the Mid-Tier  Holding
Company and the Bank will be a party to a "reorganization" as defined in Section
368(b) of the Code.

         2. Interim Bank #1 (the Mutual Holding Company following its conversion
to a federal  stock  savings  bank) and Interim  Bank #2 (the  Mid-Tier  Holding
Company  following  its  conversion to a federal  holding  company and then to a
federal  stock  savings  bank) will  recognize  no gain or loss  pursuant to the
Conversion and Reorganization.

         3. No gain or loss will be  recognized  by the Bank upon the receipt of
the assets of Interim Bank #1 and Interim Bank #2 pursuant to the Conversion and
Reorganization.

         4. The reorganization of the Company as the holding company of the Bank
qualifies as a reorganization  within the meaning of Section 368(a)(1)(A) of the
Code by virtue of Section  368(a)(2)(E)  of the Code.  Therefore,  the Bank, the
Company,  and  Interim  will each be a party to a  reorganization  as defined in
Section 368(b) of the Code.

         5. No gain or loss will be  recognized  by Interim upon the transfer of
its assets to the Bank pursuant to the Conversion and Reorganization.

         6. No gain or loss will be  recognized  by the Bank upon the receipt of
the assets of Interim.

         7. No gain or loss will be  recognized  by the Company upon the receipt
of Bank Common Stock solely in exchange for Common Stock.

         8. No gain or loss will be recognized by the Public  Stockholders  upon
the receipt of Common Stock.

         9.  The  basis  of the  Common  Stock  to be  received  by  the  Public
Stockholders  will  be the  same  as the  basis  of the  Mid-Tier  Common  Stock
surrendered  before  giving  effect to any payment of cash in lieu of fractional
shares.

         10. The holding period of the Common Stock to be received by the Public
Stockholders will include the holding period of the Common Stock,  provided that
the Common Stock was held as a capital asset on the date of the exchange.

         11. No gain or loss will be  recognized by the Company upon the sale of
Common Stock to investors.


                                      -93-

<PAGE>



         12.  The  Eligible  Account  Holders,   Supplemental  Eligible  Account
Holders,  and Other  Members will  recognize  gain, if any, upon the issuance to
them of: (i) withdrawable  savings accounts in the Bank following the Conversion
and Reorganization,  (ii) Bank Liquidation  Accounts,  and (iii) nontransferable
subscription  rights to purchase Conversion Stock, but only to the extent of the
value, if any, of the subscription rights.

         13. The tax basis to the holders of Conversion  Stock  purchased in the
Offerings  will be the amount paid  therefor,  and the  holding  period for such
shares will begin on the date of  consummation  of the  offerings  if  purchased
through the exercise of  subscription  rights.  If  purchased  in the  Community
Offering or Public Stockholder Offering (as such terms are defined in the Plan),
the  holding  period  for such  stock  will  begin on the day  after the date of
purchase.

         Furthermore,  Malizia,  Spidi,  Sloane & Fisch,  P.C.,  has  issued  an
opinion  to the  Company  and  the  Bank  to the  effect  that  the  income  tax
consequences of the Conversion and  Reorganization  are  substantially  the same
under Pennsylvania law as they are under the Code.

         The  opinion  states  that  although  case  law and IRS  pronouncements
indicate  otherwise,  it is possible  that the IRS could assert that the overall
plan of the  transactions  contemplated  by the Plan is the  maintenance  of the
Bank's holding  company  structure and the merger of the Mutual Holding  Company
into the Bank. If so, the IRS could argue that the "step  transaction"  doctrine
should  be  applied  and  the  transitory  elimination  of the  holding  company
structure  in Merger #1 (the  merger of  Interim  Bank #2 with and into the Bank
with  the Bank as the  surviving  entity)  and the  re-creation  of the  holding
company  structure in Merger #3 (the merger of Interim FSB, a subsidiary  of the
Company with and into the Bank with the Bank as the surviving  entity) should be
ignored for tax purposes. If the IRS were successful with such an assertion, the
transaction  would be treated as a direct merger of the Mutual  Holding  Company
into the Bank which may not qualify as a tax free  reorganization,  resulting in
taxable gain to the parties to the transaction.

         However, the case law and the IRS's pronouncements indicate that if two
or more  transactions  carried  out  pursuant to an overall  plan have  economic
significance  independent of each other, the transactions  generally will not be
stepped together. The IRS's most significant pronouncement regarding independent
economic  significance is Rev. Rul. 79-250. In that ruling, the IRS will respect
the transaction if each step demonstrates independent economic significance,  is
not subject to attack as a sham, and was undertaken for valid business  purposes
and not mere avoidance of taxes.

         Counsel notes that the parties to Merger #2 (the merger of Interim Bank
#1 (formerly the Mutual Holding Company) with and into the Bank with the Bank as
the  surviving  entity)  maintain a separate and distinct  business  purpose for
consummating Merger #2 (e.g.,  allowing for the conversion of the Mutual Holding
Company from mutual to stock form). Immediately after the consummation of Merger
#2, the Bank will no longer be controlled by the Mutual Holding Company but will
instead be controlled  by its public  stockholders  and that the Bank's  capital
will be  substantially  increased.  The facts  indicate  that the  merger of the
Mutual  Holding  Company  with  and  into the  Bank  will  result  in a real and
substantial  change in the form of ownership of the Bank that is  sufficient  to
conclude that Merger #2 comports with the underlying purposes and assumptions of
a reorganization under Section 368(a)(1)(A) of the Code.

         In  addition,   Counsel  believes  that,   because  the  various  steps
contemplated by the Plan were  necessitated by the requirements of the Office of
Thrift Supervision, each of Merger #1, Merger #2 and

                                      -94-

<PAGE>



Merger #3 has a business purpose and independent  significance and, as a result,
the step transaction should not be applied to this transaction.

         The IRS is currently  also  reviewing  the question of whether  certain
downstream  mergers  of a  parent  corporation  into  its  subsidiary,  known as
inversion  transactions,  where a parent and its subsidiary  reverse  positions,
which otherwise qualify for tax-free treatment nevertheless should be treated as
taxable transactions.  Counsel does not believe that the transactions undertaken
pursuant to the Plan should be so treated. Counsel's opinions,  however, are not
binding upon the IRS, and there can be no assurance that the IRS will not assert
a contradictory position.

         The Bank and the Company have also received a letter from FinPro,  Inc.
which addresses certain issues surrounding the value of the subscription rights.
The letters states that it is FinPro's belief,  which is not binding on the IRS,
that the subscription  rights do not have any value, based on the fact that such
rights are acquired by the recipients without cost, are  nontransferable  and of
short  duration,  and  afford the  recipients  the right  only to  purchase  the
Conversion Stock at a price equal to its estimated fair market value, which will
be the  same  price  as the  Purchase  Price  for  the  unsubscribed  shares  of
Conversion Stock. If the subscription rights granted to eligible subscribers are
deemed to have an  ascertainable  value,  receipt of such rights likely would be
taxable only to those eligible  subscribers who exercise the subscription rights
(either as a capital gain or ordinary  income) in an amount equal to such value,
and the Primary  Parties could  recognize  gain on such  distribution.  Eligible
subscribers  are  encouraged to consult with their own tax advisor as to the tax
consequences  in the event that such  subscription  rights are deemed to have an
ascertainable value.

         Unlike  private  rulings,  an opinion of Counsel or letter from FinPro,
Inc. is not binding on the IRS and the IRS could  disagree with the  conclusions
reached therein.  In the event of such  disagreement,  there can be no assurance
that the IRS would not  prevail  in a  judicial  or  administrative  proceeding.
Management  does not believe  the fact that the IRS has placed this  transaction
into a "no rule" area will result in the IRS  treating  the  Conversion  and the
Reorganization any differently from similar  transactions  already completed for
which the IRS has issued private letter rulings.  If the IRS determines that the
tax effects of the transaction are to be treated differently from that presented
in  the  tax  opinion,  the  Primary  Parties  may be  subject  to  adverse  tax
consequences as a result of the Conversion and Reorganization.

Delivery and Exchange of Certificates

         Conversion Stock.  Certificates representing Conversion Stock issued in
connection with the Offerings will be mailed by the Company's transfer agent for
the  Common  Stock to the  persons  entitled  thereto at the  addresses  of such
persons  appearing  on the  stock  order  form for  Conversion  Stock as soon as
practicable  following  consummation of the Conversion and  Reorganization.  Any
certificates returned as undeliverable will be held by the Company until claimed
by persons legally entitled thereto or otherwise  disposed of in accordance with
applicable  law.  Until  certificates  for  Conversion  Stock are  available and
delivered to subscribers, subscribers may not be able to sell such shares.

         Exchange   Shares.   After   consummation   of   the   Conversion   and
Reorganization,  each holder of a certificate or certificates  evidencing issued
and outstanding shares of Mid-Tier Common Stock, or Bank Common Stock, which was
held prior to the Mid-Tier Reorganization and currently represents an equivalent
number of shares of Public  Mid-Tier Shares on the transfer book of the Mid-Tier
Holding  Company (other than the Mutual Holding  Company),  shall be entitled to
receive a certificate or certificates  representing the number of full shares of
Common Stock which when multiplied by the

                                      -95-

<PAGE>



Exchange Ratio, will represent the same percentage  ownership of Public Mid-Tier
Shares as held prior to the  Conversion  and  Reorganization.  The  Transfer  or
Exchange  Agent  shall  promptly  mail to each  such  holder of record of Public
Mid-Tier  Shares  immediately  after  the  consummation  of the  Conversion  and
Reorganization, a letter of transmittal advising the holder of the procedures by
which Exchange Shares,  pursuant to the Exchange Ratio,  will be delivered.  The
Company's  stockholders need not forward any Mid-Tier Common Stock  certificates
to the Bank or the Transfer Agent until they receive a transmittal letter.

Required Approvals

         Various  approvals of the OTS are required in order to  consummate  the
Conversion and  Reorganization.  The OTS has approved the Plan of Conversion and
Reorganization,  subject to approval by the Mutual Holding Company's Members and
the Mid-Tier Holding Company's  Stockholders.  In addition,  consummation of the
Conversion  and  Reorganization  is subject to OTS approval of the  applications
with  respect  to the  merger  of the  Mutual  Holding  Company  (following  its
conversion to an interim  Federal  stock savings bank) and the Mid-Tier  Holding
Company  (following its adoption of a Federal stock charter) into the Bank, with
the Bank being the surviving entity. Applications for these approvals, including
an application to form the Company as a holding  company for the Bank, have been
filed and are currently  pending.  There can be no assurances that the requisite
OTS  approvals  will  be  received  in a  timely  manner,  in  which  event  the
consummation  of the  Conversion  and  Reorganization  may be delayed beyond the
expiration of the Offerings.

         Pursuant to OTS regulations,  the Plan of Conversion and Reorganization
also must be approved  by (1) at least a majority  of the total  number of votes
eligible  to be cast by Members of the Mutual  Holding  Company at the  Members'
Meeting,  and (2) holders of at least  two-thirds  of the  outstanding  Mid-Tier
Common Stock at the Stockholders' Meeting. In addition, the Primary Parties have
conditioned  the  consummation  of  the  Conversion  and  Reorganization  on the
approval of the Plan by at least a majority  of the votes cast,  in person or by
proxy, by the Public Stockholders at the Stockholders' Meeting.

   
Dissenters' Rights

         Under  Pennsylvania Law,  Mid-Tier Holding Company  shareholders have a
right to dissent and obtain the fair value of their shares by complying with the
terms  of  Subchapter  D of  the  PBCL.  The  PBCL  generally  provides  that  a
shareholder of a Pennsylvania  corporation that engages in a merger  transaction
shall have the right to demand from the  corporation  the payment of the fair or
appraised value of his stock in the corporation,  subject to the satisfaction of
specified  procedural  requirements.  In  connection  with  the  Conversion  and
Reorganization,  the Mid-Tier Holding Company will merge with and into the Bank,
therefore Subchapter D of the PBCL is triggered. There are certain exceptions to
dissenter's  rights  under  the  PBCL,  however,  none  are  applicable  in  the
Conversion and  Reorganization,  therefore PSFC  shareholders  have  dissenters'
rights of appraisal in connection with the Conversion and Reorganization.
    

Interpretation and Amendment of the Plan

         To the extent permitted by law, all  interpretations of the Plan by the
Primary  Parties  will be final;  however,  such  interpretations  shall have no
binding  effect on the OTS.  The Plan  provides  that,  if deemed  necessary  or
desirable by the Board of Directors,  the Plan may be  substantively  amended by
the Board of Directors as a result of comments from the OTS or otherwise,  prior
to the solicitation of proxies from

                                      -96-

<PAGE>



the members of the Mutual Holding  Company and at any time  thereafter  with the
concurrence  of the OTS,  except  that in the event that the  regulations  under
which the Plan was adopted are  liberalized  subsequent  to the  approval of the
Plan by the OTS and the  members of the Mutual  Holding  Company at the  special
meeting of members,  the Board of Directors may amend the Plan to conform to the
regulations  without further  approval of the OTS or the members,  to the extent
permitted  by law.  An  amendment  to the Plan that  would  result in a material
adverse change in the terms of the Conversion and Reorganization would require a
resolicitation.  In the  event of a  resolicitation,  subscriptions  for which a
confirmation or modification was not received would be rescinded.  Any amendment
to the Plan regarding  preferences to the Local  Community will not be deemed to
be a material change.

Certain  Restrictions on Purchase or Transfer of Shares After the Conversion and
Reorganization

         All  shares  of  Conversion  Stock  purchased  in  connection  with the
Conversion  and  Reorganization  by a director  or an  executive  officer of the
Primary Parties will be subject to a restriction that the shares may not be sold
for a period of one year following the Conversion and Reorganization,  except in
the event of the death of such  director or  executive  officer or pursuant to a
merger  or  similar  transaction  approved  by the  OTS.  Each  certificate  for
restricted  shares  will  bear a legend  giving  notice of this  restriction  on
transfer,  and  appropriate  stop-transfer  instructions  will be  issued to the
Company's  transfer  agent.  Any shares of  Conversion  Stock issued within this
one-year  period as a stock  dividend,  stock split or otherwise with respect to
such restricted  stock will be subject to the same  restrictions.  The directors
and  executive  officers  of the  Company  will also be subject  to the  insider
trading rules promulgated pursuant to the Exchange Act.

         Purchases of Conversion  Stock of the Company by  directors,  executive
officers and their associates during the three-year period following  completion
of the Conversion and Reorganization may be made only through a broker or dealer
registered with the SEC, except with the prior written approval of the OTS. This
restriction does not apply, however, to negotiated  transactions  involving more
than 10% of the Company's  outstanding Common Stock or to the purchase of Common
Stock pursuant to any  tax-qualified  employee  stock benefit plan,  such as the
ESOP, or by any non-tax-qualified employee stock benefit plan.

         Pursuant to OTS  regulations,  the Company will generally be prohibited
from  repurchasing  any  shares  of  Common  Stock  within  one  year  following
consummation of the Conversion and  Reorganization.  During the second and third
years following  consummation of the Conversion and Reorganization,  the Company
may not  repurchase any shares of its Common Stock other than pursuant to (i) an
offer to all  stockholders on a pro rata basis that is approved by the OTS; (ii)
the repurchase of qualifying  shares of a director,  if any; (iii)  purchases in
the open market by a tax-qualified or  non-tax-qualified  employee stock benefit
plan in an amount reasonable and appropriate to fund the plan; or (iv) purchases
that  are part of an  open-market  program  not  involving  more  than 5% of its
outstanding  capital stock during a 12 month period,  if the  repurchases do not
cause the Bank to become  undercapitalized and the Bank provides to the Regional
Director  of the OTS no  later  than  10 days  prior  to the  commencement  of a
repurchase  program written notice  containing a full description of the program
to be undertaken and such program is not  disapproved by the Regional  Director.
However,  the Regional Director has authority to permit  repurchases  during the
first year following  consummation of the Conversion and  Reorganization  and to
permit  repurchases  in excess of 5% during the second and third  years upon the
establishment of exceptional circumstances.


                                      -97-

<PAGE>



                       COMPARISON OF STOCKHOLDERS' RIGHTS

   
         General.  The Conversion and Reorganization  involve the elimination of
the  Mutual  Holding  Company  and  the  Mid-Tier  Holding   Company,   and  the
substitution of another newly organized  company also chartered in Pennsylvania.
The resulting  structure will be more conventional in nature in that the Company
will be the only entity with a direct ownership  interest in the Bank.  Further,
no mutual holding  company will be present.  The Primary  Parties were unable to
maintain  the  Mid-Tier  Holding  Company  as the owner of the Bank  because  of
certain  regulations and policies of the OTS which  prohibited the merger of the
Mutual  Holding  Company into the Mid-Tier  Holding  Company in a conversion and
reorganization.  The Company, a Pennsylvania corporation and holding company for
the Bank, will operate under a charter similar ^ to that of the Mid-Tier Holding
Company. The material differences are described below.
    

         Authorized  Capital Stock and Par Value. The Mid-Tier Holding Company's
authorized capital stock currently consists of 8,000,000 shares of common stock,
par value $.10 per share and 2,000,000  shares of preferred  stock, no par value
per share. The Company's Articles of Incorporation  authorizes 40,000,000 shares
of Common  Stock,  par value $.10 per share and  20,000,000  shares of Preferred
Stock, no par value per share.

         Addition of Indemnification and Elimination of Liability Sections.  OTS
regulations require the Bank to indemnify its directors,  officers and employees
against  legal and other  expenses  incurred in  defending  lawsuits  brought or
threatened against them by reason of the performance as a director,  officer, or
employee.  Indemnification may be made to such person only if final judgement on
the merits is in his favor,  or in case of (i)  settlement,  (ii) final judgment
against him, or (iii) final judgment in his favor other than on the merits, if a
majority of the disinterested  directors of the determines that he was acting in
good  faith  within  the  scope  of his  employment  or  authority  as he  could
reasonably have perceived it under the  circumstances and for a purpose he could
have reasonably  believed under the  circumstances  was in the best interests of
the Bank or its stockholders.  If a majority of the  disinterested  directors of
the Bank concludes that in connection  with an action any person  ultimately may
become  entitled to  indemnification,  the directors  may  authorize  payment of
reasonable costs and expenses arising from defense or settlement of such action.
The Bank is required to give the OTS at least 60 days notice of its intention to
make indemnification and no indemnification  shall be made if the OTS objects to
the Bank in writing.

         In approving  the Mid-Tier  Reorganization,  the OTS required  that the
Mid-Tier  Holding  Company  be  subject  to  the  same  regulatory  requirements
regarding indemnification described above, to which the Bank is subject.

         The  Articles  of  Incorporation  of  the  Company  provides  that  any
individual who is or was a director,  officer,  employee or agent of the Company
in any  proceeding  in which the  person  has been made a party or is  otherwise
involved as a result of his service in such capacity  shall be  indemnified  and
held harmless to the fullest extent  authorized under the Pennsylvania  Business
Corporation Law.

         Pennsylvania  law  requires  mandatory   indemnification  for  expenses
(including  attorney's fees) if a  representative  of a company is successful on
the merits or otherwise,  in either a third party or derivative action. Pursuant
to Pennsylvania,  the Articles of  Incorporation  provides that the Company will
indemnify  its  directors,  officers,  employees,  and agents  against  expenses
(including  attorneys' fees),  judgments,  fines, and amounts paid in settlement
actually and  reasonably  incurred in  connection  with an action or  proceeding
(other  than an action by or in the right of the  company)  if that person to be
indemnified acted in good faith and in a manner he reasonably believed to be in,
or not opposed to, the best interests of the

                                      -98-

<PAGE>



company, and with respect to any criminal action or proceeding, that such person
did not have  reasonable  cause to believe  that his conduct was  unlawful.  The
Articles  of the  Company  also  provides  for  indemnification  in  actions  or
proceedings by or in the name of the company if the person to be indemnified was
not adjudged to be liable, or despite an adjudication of liability,  such person
is  fairly  and  reasonably  entitled  to  indemnity  of  certain  expenses,  as
determined by the same court that adjudged such person liable.

         Pennsylvania  law requires that  indemnification  payments  (other than
mandatory  payments)  may be made only on a  case-by-case  basis.  In  addition,
payments may be advanced by a company to cover  expenses upon the receipt by the
company of an  undertaking  by the  individual to be  indemnified  to repay such
payments if  indemnification  is later  determined  to not be  available to that
individual.  A Pennsylvania company may grant additional  indemnification rights
through  its  bylaws,  or  through  an  agreement,  a vote of  stockholders,  or
disinterested  directors  and may  create a fund of any  nature  to  secure  its
indemnification  obligations.  Pennsylvania  law  permits  a  company  to obtain
insurance to pay for indemnification expenses.

         The  Articles of  Incorporation  of the Company  also  provides  that a
director will not be personally  liable to the Company for monetary  damages for
any actions  taken  unless the  director  has  breached or failed to perform his
fiduciary  duty and the  breach or failure  consists  of  self-dealing,  willful
misconduct,  or recklessness.  Under  Pennsylvania  law, the fiduciary duties of
directors  are owed to the Company not to the  stockholders,  and a  stockholder
does not have standing to sue directly for a breach of a fiduciary duty. Federal
regulations contain no provisions for the limitation of director liability.

         These provisions may eliminate the potential liability of the Company's
directors for failure, through negligence or gross negligence,  to satisfy their
duty of care, which requires directors to exercise informed business judgment in
discharging  their  duties.  It may thus  reduce the  likelihood  of  derivative
litigation  against directors and discourage or deter stockholders or management
from  bringing  a lawsuit  against  directors  for breach of their duty of care,
event though such an action, if successful, might otherwise have been beneficial
to the Company and its  stockholders.  Stockholders  will thus be surrendering a
cause of  action  based  upon  negligent  business  decisions,  including  those
relating to attempts to change  control of the Company.  The provision will not,
however, affect the right to pursue equitable remedies for breach of the duty of
care, although such remedies might not be available as a practical matter.

         To the best of management's knowledge, there is currently no pending or
threatened  litigation  for which  indemnification  may be sought or any  recent
litigation  involving directors of the Bank that might have been affected by the
limited  liability  provision in the Company's  Articles of Incorporation had it
been in effect at the time of the litigation.

         The  above-described  provisions seek to ensure that the ability of the
Company's  director to exercise  their best  business  judgment in managing  the
Company's  affairs,  subject to their continuing  fiduciary duties of loyalty to
the Company and its stockholders, it not unreasonably impeded by exposure to the
potentially high personal costs or other uncertainties of litigation. The nature
of the tasks and  responsibilities  undertaken by directors  and officers  often
requires such persons to make  difficult  judgements of  significant  importance
which can expose such  persons to personal  liability,  but from which they will
acquire no personal  benefit  (other  than as  stockholders).  In recent  years,
litigation  against  corporations  and  their  directors  and  officers,   often
amounting  to mere "second  guessing"  of  good-faith  judgments  and  involving
allegations of personal  wrongdoing,  has become common.  Such litigation  often
claims  damages in large  amounts  which bear no  relationship  to the amount of
compensation received by the directors or officers,  particularly in the case of
directors who are not officers of the corporation, and

                                      -99-

<PAGE>



the  expense of  defending  such  litigation,  regardless  of whether it is well
founded,  can be  enormous.  Individual  directors  and officers can seldom bear
either the legal defense costs involved or the risk of a large judgement.

         In order to attract and retain  competent and  conscientious  directors
and officers in the face of these potentially  serious risks,  corporations have
historically  provided for  corporate  indemnification  in their bylaws and have
obtained  liability  insurance  protecting  the  company and its  directors  and
officers against the cost of litigation and related  expenses.  The Bank and the
Mid-Tier Holding Company currently have insurance  coverage of its directors and
officers,  and  management  anticipates  that the Company will be able to obtain
such coverage for its directors and officers.  The Company's Board of Directors,
the  individual  members  of  which  will  benefit  from  the  inclusion  of the
indemnification and limitation of liability provisions,  has a personal interest
in including these provisions in the Company's  Articles of Incorporation at the
potential expense of stockholders.

         Certain Anti  Takeover  Provisions.  Certain  sections of the Company's
Articles of Incorporation  provide for limitations  concerning voting rights and
approval of business  combinations.  See  "RESTRICTIONS  ON  ACQUISITION  OF THE
COMPANY --  Provisions  in the  Company's  Articles and Bylaws --  Limitation of
Voting Rights" and "-- Procedures for Certain Business Combinations."

                   RESTRICTIONS ON ACQUISITIONS OF THE COMPANY

         While the board of  directors  is not aware of any effort that might be
made to obtain control of the Company after  conversion,  the board of directors
believes that it is  appropriate  to include  certain  provisions as part of the
Company's  articles of incorporation to protect the interests of the Company and
its stockholders  from hostile takeovers  ("anti-takeover"provisions)  which the
board of directors  might  conclude  are not in the best  interests of us or our
stockholders.  These  provisions  may have the effect of  discouraging  a future
takeover  attempt  which is not  approved  by the board of  directors  but which
individual  stockholders  may deem to be in  their  best  interests  or in which
stockholders may receive a substantial premium for their shares over the current
market prices. As a result, stockholders who might desire to participate in such
a transaction  may not have an opportunity to do so. Such  provisions  will also
render the  removal of the  current  board of  directors  or  management  of the
Company more difficult.

         The  following   discussion  is  a  general  summary  of  the  material
provisions  of  the  articles  of  incorporation,   bylaws,  and  certain  other
regulatory  provisions  of the  Company,  which  may be  deemed  to have such an
anti-takeover effect. The description of these provisions is necessarily general
and reference should be made in each case to the articles of  incorporation  and
bylaws of the Company which are filed as exhibits to the registration  statement
of which this prospectus is a part. See  "ADDITIONAL" as to how to obtain a copy
of these documents.

Provisions of the Company Articles of Incorporation and Bylaws

         Limitations  on Voting  Rights.  The articles of  incorporation  of the
Company  provide  that  for a  period  of  five  years  from  completion  of the
conversion,  in no  event  shall  any  record  owner of any  outstanding  equity
security which is beneficially  owned,  directly or indirectly,  by a person who
beneficially  owns in excess of 10% of any class of equity security  outstanding
(the "Limit") be entitled or permitted to any vote in respect of the shares held
in excess of the  Limit.  The  number of votes  which may be cast by any  record
owner who  beneficially  owned  shares in excess of the Limit  shall be a number
equal to the total  number of votes  which a single  record  owner of all common
stock owned by such person would be entitled to cast,  multiplied by a fraction,
the numerator of which is the number of shares

                                      -100-

<PAGE>



   
of such class or series  which are both  beneficially  owned by such  person and
owned of record by such record owner and the  denominator  of which is the total
number of shares of common stock beneficially owned by such person owning shares
in  excess of the  Limit.  In  addition,  for a period  of five  years  from the
completion  of the  Conversion  and  Reorganization,  no person may  directly or
indirectly offer to acquire or acquire the beneficial ownership of more than 10%
of any class of an equity  security of the Company,  unless such  acquisition is
approved by two-thirds of the entire Board of Directors of the Company.
    

         The impact of these  provisions on the  submission of a proxy on behalf
of a beneficial  holder of more than 10% of the common stock is (1) to disregard
for  voting  purposes  and  require  divestiture  of the amount of stock held in
excess  of 10% (if  within  five  years of the  conversion  more than 10% of the
common stock is beneficially owned by a person) and (2) limit the vote on common
stock held by the beneficial owner to 10% or possibly reduce the amount that may
be  voted  below  the 10%  level  (if  more  than  10% of the  common  stock  is
beneficially  owned by a person  more than  five  years  after the  conversion).
Unless the grantor of a revocable  proxy is an affiliate or an associate of such
a 10% holder or there is an arrangement,  agreement or understanding with such a
10% holder, these provisions would not restrict the ability of such a 10% holder
of revocable  proxies to exercise  revocable proxies for which the 10% holder is
neither a  beneficial  nor record  owner.  A person is a  beneficial  owner of a
security  if he has the power to vote or direct the voting of all or part of the
voting  rights of the  security,  or has the power to  dispose  of or direct the
disposition  of the  security.  The  articles  of  incorporation  of the Company
further  provide that this provision  limiting voting rights may only be amended
upon the vote of a majority of the outstanding shares of voting stock.

         Election of Directors.  Certain provisions of the Company's articles of
incorporation and bylaws will impede changes in majority control of the board of
directors.  The Company's  articles of  incorporation  provide that the board of
directors  of the Company  will be divided into three  staggered  classes,  with
directors in each class elected for four-year  terms.  Thus, it would take three
annual  elections to replace a majority of the  Company's  board.  the Company's
articles of incorporation provide that the size of the board of directors may be
increased or decreased only if two-thirds of the directors then in office concur
in such  action.  The  articles of  incorporation  also provide that any vacancy
occurring in the board of directors,  including a vacancy created by an increase
in the number of  directors,  shall be filled for the remainder of the unexpired
term by a majority vote of the directors then in office.  Finally,  the articles
of   incorporation   and  the  bylaws  impose  certain  notice  and  information
requirements in connection with the nomination by stockholders of candidates for
election to the board of directors or the proposal by  stockholders  of business
to be acted upon at an annual meeting of stockholders.

         The  articles  of  incorporation  provide  that a director  may only be
removed for cause by the  affirmative  vote of at least a majority of the shares
of the Company  entitled to vote generally in an election of directors cast at a
meeting of stockholders called for that purpose.

         Restrictions on Call of Special Meetings. The articles of incorporation
of the Company provide that a special meeting of stockholders may be called only
pursuant to a resolution adopted by a majority of the board of directors.

         Absence of Cumulative  Voting.  The Company's articles of incorporation
provide  that  stockholders  may not  cumulate  their  votes in the  election of
directors.

         Authorized  Shares.  The  articles  of  incorporation   authorizes  the
issuance of 40,000,000 shares of common stock and 20,000,000 shares of preferred
stock.  The shares of common stock and  preferred  stock were  authorized  in an
amount greater than that to be issued in the conversion to provide the

                                      -101-

<PAGE>



Company's  board of directors  with as much  flexibility  as possible to effect,
among other  transactions,  financings,  acquisitions,  stock  dividends,  stock
splits and the exercise of stock options.  However,  these additional authorized
shares may also be used by the board of directors  consistent with its fiduciary
duty to deter  future  attempts  to gain  control of the  Company.  The board of
directors  also has sole  authority  to  determine  the terms of any one or more
series of Preferred  Stock,  including  voting  rights,  conversion  rates,  and
liquidation  preferences.  As a result of the ability to fix voting rights for a
series of Preferred  Stock,  the board has the power,  to the extent  consistent
with its  fiduciary  duty,  to  issue a series  of  Preferred  Stock to  persons
friendly to management  in order to attempt to block a post-tender  offer merger
or other  transaction by which a third party seeks  control,  and thereby assist
management to retain its position.

         Procedures  for  Certain   Business   Combinations.   The  articles  of
incorporation  require the  affirmative  vote of at least 80% of the outstanding
shares of the Company entitled to vote in the election of directors in order for
the  Company  to engage in or enter into  certain  "Business  Combinations,"  as
defined  therein,  with any  Principal  Stockholder  (as  defined  below) or any
affiliates of the Principal  Stockholder,  unless the proposed  transaction  has
been approved in advance by the Company's  board of directors,  excluding  those
who were not directors  prior to the time the Principal  Stockholder  became the
Principal  Stockholder.  The term "Principal  Stockholder" is defined to include
any person and the  affiliates  and  associates  of the person  (other  than the
Company or its subsidiary) who beneficially owns, directly or indirectly, 20% or
more of the outstanding shares of voting stock of the Company.  Any amendment to
this provision  requires the  affirmative  vote of at least 80% of the shares of
the Company entitled to vote generally in an election of directors.

   
         Stockholder   Approval   of   Certain    Transactions.    Any   merger,
consolidation,  liquidation,  or  dissolution  of the Company or any action that
would result in the sale or other disposition of all or substantially all of the
assets of the Company  ("Transaction") shall require the affirmative vote of the
holders of at least eighty  percent (80%) of the  outstanding  shares of capital
stock of the Company  eligible to vote at a legal  meeting.  This  supermajority
vote provision shall not apply to a particular Transaction, and such Transaction
shall  require  only such  stockholder  vote,  if any,  as would be  required by
Pennsylvania  law, if such  Transaction  is approved by two-thirds of the entire
Board of Directors of the Company.

         Amendment to Articles of  Incorporation  and Bylaws.  Amendments to the
Company's  articles of incorporation  must be approved by the Company's board of
directors  and also by a majority  of the  outstanding  shares of the  Company's
voting  stock,  provided,  however,  that  approval  by  at  least  80%  of  the
outstanding  voting stock is generally  required for certain  provisions  (i.e.,
provisions  relating to  restrictions  on the  acquisition and voting of greater
than 10% of the common stock;  number,  classification,  election and removal of
directors;  amendment of bylaws; call of special stockholder meetings;  director
liability;  certain business  combinations;  power of  indemnification;  certain
merger/acquisition  transactions;  and amendments to provisions  relating to the
foregoing in the articles of incorporation).
    

         The bylaws may be amended by a majority  vote of the board of directors
or the affirmative vote of the holders of at least 80% of the outstanding shares
of the Company  entitled to vote in the election of directors  cast at a meeting
called for that purpose.

         Benefit Plans. In addition to the provisions of the Company's  articles
of  incorporation  and bylaws  described  above,  certain  benefit plans of ours
adopted in connection  with the  conversion  contain  provisions  which also may
discourage  hostile  takeover  attempts  which  the  boards of  directors  might
conclude  are  not in the  best  interests  for  us or our  stockholders.  For a
description of the benefit plans

                                      -102-

<PAGE>



and the provisions of such plans relating to changes in control, see "MANAGEMENT
- -- Proposed Future Stock Benefit Plans."

         Regulatory  Restrictions.  A federal  regulation  prohibits  any person
prior to the completion of a conversion from transferring,  or entering into any
agreement or understanding to transfer, the legal or beneficial ownership of the
subscription  rights issued under a plan of conversion or the stock to be issued
upon their  exercise.  This  regulation  also  prohibits any person prior to the
completion of a conversion from offering,  or making an announcement of an offer
or intent to make an offer, to purchase such  subscription  rights or stock. For
three years following conversion,  OTS regulations prohibit any person,  without
the prior approval of the OTS, from acquiring or making an offer to acquire more
than 10% of the stock of any converted savings institution if such person is, or
after  consummation of such  acquisition  would be, the beneficial owner of more
than 10% of such stock.  In the event that any person,  directly or  indirectly,
violates this regulation,  the securities  beneficially  owned by such person in
excess of 10% shall not be counted as shares  entitled  to vote and shall not be
voted by any person or counted as voting  shares in  connection  with any matter
submitted to a vote of stockholders.

         Federal  regulations  require  that,  prior to obtaining  control of an
insured institution, a person, other than a company, must give 60 days notice to
the OTS and have received no OTS objection to such acquisition of control, and a
company  must apply for and receive OTS  approval of the  acquisition.  Control,
involves a 25% voting  stock  test,  control in any manner of the  election of a
majority of the institution's  directors, or a determination by the OTS that the
acquiror  has the power to direct,  or  directly  or  indirectly  to  exercise a
controlling  influence  over,  the  management  or policies of the  institution.
Acquisition of more than 10% of an  institution's  voting stock, if the acquiror
also is subject to any one of either "control factors," constitutes a rebuttable
determination of control under the regulations. The determination of control may
be rebutted by submission to the OTS,  prior to the  acquisition of stock or the
occurrence of any other circumstances  giving rise to such  determination,  of a
statement  setting forth facts and  circumstances  which would support a finding
that no control relationship will exist and containing certain undertakings. The
regulations provide that persons or companies which acquire beneficial ownership
exceeding  10% or more of any class of a savings  association's  stock after the
effective date of the regulations  must file with the OTS a  certification  that
the holder is not in control of such institution, is not subject to a rebuttable
determination  of  control  and will  take no  action  which  would  result in a
determination or rebuttable  determination of control without prior notice to or
approval of the OTS, as applicable.

                   DESCRIPTION OF CAPITAL STOCK OF THE COMPANY

         The  Company is  authorized  to issue  40,000,000  shares of the Common
Stock,  $.10 par value per  share,  and  20,000,000  shares of serial  preferred
stock,  no par value per share.  The  Company  currently  expects to issue up to
10,350,000  shares of Common Stock in the Conversion and  Reorganization  (based
upon  the  maximum  of  the  appraisal)  including  shares  to  be  provided  to
stockholders   in  the   Exchange.   Therefore,   after   the   Conversion   and
Reorganization, the Company expects to have 10,350,000 shares outstanding.

         Dividends.  The Company can pay  dividends if and when  declared by its
Board of  Directors.  See  "DIVIDEND  POLICY" and  "REGULATION."  The holders of
Common  Stock of the Company  will be  entitled to receive and share  equally in
such  dividends  as may be declared by the Board of Directors of the Company out
of funds legally available therefor.  If the Company issues preferred stock, the
holders  thereof may have a priority  over the holders of the Common  Stock with
respect to dividends.


                                      -103-

<PAGE>



         The  Company  does not intend to issue any  shares of serial  preferred
stock in the Conversion and  Reorganization,  nor are there any present plans to
issue such preferred  stock  following the Conversion  and  Reorganization.  The
aggregate par value of the issued shares will  constitute the capital account of
the Company.  The balance of the purchase  price will be recorded for accounting
purposes as additional paid-in capital. See  "CAPITALIZATION." The capital stock
of the Company will represent nonwithdrawable capital and will not be insured by
the Company, the FDIC, or any other government agency.

Common Stock

         Voting  Rights.  Each share of the Company  Common  Stock will have the
same  relative  rights and will be identical  in all  respects  with every other
share of the  Common  Stock.  The  holders  of the  Common  Stock  will  possess
exclusive  voting  rights in the  Company,  except to the extent  that shares of
serial preferred stock issued in the future may have voting rights, if any. Each
holder of the Common Stock will be entitled to only one vote for each share held
of record on all matters  submitted to a vote of holders of the Common Stock and
will not be permitted to cumulate  their votes in the election of the  Company's
directors.

         Upon payment of the purchase  price for the Common Stock all such stock
will be duly authorized, fully paid and nonassessable.

         Liquidation.  In the  unlikely  event of the  complete  liquidation  or
dissolution of the Company,  the holders of the Common Stock will be entitled to
receive all assets of the Company available for distribution in cash or in kind,
after payment or provision for payment of (i) all debts and  liabilities  of the
Company (including all deposits with us and accrued interest thereon);  (ii) any
accrued dividend claims;  (iii) liquidation  preferences of any serial preferred
stock  which  may be  issued  in the  future;  and  (iv)  any  interests  in the
liquidation  account  established upon the Conversion and Reorganization for the
benefit of Eligible  Account Holders and  Supplemental  Eligible Account Holders
who continue to have their deposits with the Bank

         Restrictions on Acquisition of the Common Stock.  See  "RESTRICTIONS ON
ACQUISITION  OF THE COMPANY" for a discussion of the  limitations on acquisition
of shares of the Common Stock.

         Other  Characteristics.  Holders  of the  Common  Stock  will  not have
preemptive  rights with  respect to any  additional  shares of the Common  Stock
which may be  issued.  Therefore,  the  Board of  Directors  may sell  shares of
capital  stock of the Company  without  first  offering  such shares to existing
stockholders  of the  Company.  The  Common  Stock  is not  subject  to call for
redemption.

         Issuance of Additional Shares.  Except as disclosed herein, the Company
has no  present  plans,  proposals,  arrangements  or  understandings  to  issue
additional  authorized shares of the Common Stock. In the future, the authorized
but unissued  and  unreserved  shares of the Common Stock will be available  for
general corporate  purposes,  including,  but not limited to, possible issuance:
(i) as stock dividends;  (ii) in connection with mergers or acquisitions;  (iii)
under a cash dividend  reinvestment  or stock purchase plan; (iv) in a public or
private  offering;  or (v) under employee  benefit  plans.  See "RISK FACTORS --
Possible  Dilutive  Effect of 1998 Stock  Options and Effect of Purchases by the
Recognition  Plan and  ESOP"  and "PRO  FORMA  DATA."  Normally  no  stockholder
approval would be required for the issuance of these shares, except as described
herein or as otherwise  required to approve a  transaction  in which  additional
authorized shares of the Common Stock are to be issued.


                                      -104-

<PAGE>



         For additional information, see "REGULATION -- Limitations on Dividends
and Other Capital  Distributions" with respect to restrictions on the payment of
cash dividends; and "RESTRICTIONS ON ACQUISITION OF THE COMPANY" for information
regarding restrictions on acquiring Common Stock of the Company.

Serial Preferred Stock

         None of the 2,000,000  authorized  shares of serial  preferred stock of
the  Company  will be issued in the  Conversion  and  Reorganization.  After the
Conversion  and  Reorganization  is  completed,  the Board of  Directors  of the
Company will be authorized to issue serial  preferred stock and to fix and state
voting powers, designations,  preferences or other special rights of such shares
and  the  qualifications,  limitations  and  restrictions  thereof,  subject  to
regulatory  approval but without stockholder  approval.  If and when issued, the
serial  preferred  stock  is  likely  to rank  prior to the  Common  Stock as to
dividend rights, liquidation preferences,  or both, and may have full or limited
voting rights. The Board of Directors,  without stockholder approval,  can issue
serial  preferred stock with voting and conversion  rights which could adversely
affect  the  voting  power of the  holders  of the  Common  Stock.  The Board of
Directors has no present intention to issue any of the serial preferred stock.

                              LEGAL AND TAX MATTERS

         The legality of the Common Stock will be passed upon for the Company by
Malizia, Spidi, Sloane & Fisch, P.C., Washington, D.C. Certain legal matters for
Sandler  will  be  passed  upon  by  Elias,  Matz,  Tiernan  &  Herrick,  L.L.P.
Washington,  D.C. The federal  income tax  consequences  of the  Conversion  and
Reorganization  have been passed upon by Malizia,  Spidi,  Sloane & Fisch, P.C.,
Washington,  D.C. The Pennsylvania income tax consequences of the Conversion and
Reorganization have been passed upon by Malizia, Spidi, Sloane & Fisch, P.C.

                                     EXPERTS

         The consolidated  financial statements of Thistle Group Holdings,  Inc.
and  subsidiary as of December 31, 1997 and 1996 and for each of the three years
in the period ended  December  31, 1997  included in this  Prospectus  have been
audited  by  Deloitte & Touche  LLP,  independent  auditors,  as stated in their
report  appearing  herein,  and are included in reliance upon the report of such
firm given upon their authority as experts in accounting and auditing.

         FinPro,  Inc. has consented to the  publication  herein of a summary of
its letters to the Mid-Tier  Holding Company setting forth its opinion as to the
estimated pro forma market value of the Mutual Holding  Company in the converted
form and its belief  concerning the value of subscription  rights and to the use
of its name and statements with respect to it appearing in this Prospectus.

                            REGISTRATION REQUIREMENTS

         Mid-Tier Common Stock of the Mid-Tier  Holding Company is not currently
registered  pursuant to Section 12(g) of the Securities Exchange Act of 1934, as
amended (the "Exchange  Act").  The Mid- Tier Holding  Company is not subject to
the information, proxy solicitation,  insider trading restrictions, tender offer
rules,  periodic  reporting and other requirements of the SEC under the Exchange
Act.  After the  Conversion  and  Reorganization  the  Common  Stock  will be so
registered  and the  Company  will be  subject  to the above  requirements.  The
Company may not  deregister the Common Stock under the Exchange Act for a period
of at least three years following the Conversion and Reorganization.  The Common
Stock  of the  Company  will be  registered  pursuant  to  Section  12(g) of the
Exchange Act and will

                                      -105-

<PAGE>



be  subject  to  the  same  information,  proxy  solicitation,  insider  trading
restrictions,  tender offer rules, and period reporting  requirements of the SEC
under the Exchange Act as the Company.


                             ADDITIONAL INFORMATION

         The Company has filed with the SEC a Registration  Statement  under the
Securities  Act of 1933, as amended,  with respect to the  Conversion  Stock and
Exchange Shares offered hereby. As permitted by the rules and regulations of the
SEC,  this  Prospectus  does not  contain all the  information  set forth in the
Registration  Statement.  Such information can be examined without charge at the
public  reference  facilities  of the SEC  located  at 450 Fifth  Street,  N.W.,
Washington, D.C. 20549, and copies of such material can be obtained from the SEC
at  prescribed  rates.  The SEC  maintains a World Wide Web site on the Internet
that contains  reports,  proxy and information  statements and other information
regarding registrants such as the Company that file electronically with the SEC.
The address of such site is:  http://www.sec.gov.  The  statements  contained in
this Prospectus as to the contents of any contract or other document filed as an
exhibit to the Registration  Statement describe all material  provisions of such
contracts or other documents.  Nevertheless,  such statements are, of necessity,
brief descriptions thereof and are not necessarily complete; each such statement
is qualified by reference to such contract or document.

         The Mutual Holding Company has filed an Application for Conversion with
the OTS with respect to the Conversion and Reorganization. The Company has filed
an  application  with OTS to become a savings  and loan  holding  company.  This
Prospectus  omits certain  information  contained in these  applications.  These
applications  may be examined at the principal office of the OTS, 1700 G Street,
N.W.,  Washington,  D.C. 20552, and OTS Northeast  Regional Office,  10 Exchange
Place Centre, 18th Floor, Jersey City, New York 07302.

                                      -106-

<PAGE>




THISTLE GROUP HOLDINGS, INC. AND SUBSIDIARY

TABLE OF CONTENTS
- -------------------------------------------------------------------------------

                                                                         Page
                                                                         ----

INDEPENDENT AUDITORS' REPORT                                              F-1

CONSOLIDATED FINANCIAL STATEMENTS AS OF DECEMBER 31, 1997 AND
   1996 AND FOR EACH OF THE THREE YEARS IN THE PERIOD ENDED
   DECEMBER 31, 1997:

   Consolidated Statements of Financial Condition                         F-2

   Consolidated Statements of Operations                                   20

   Consolidated Statements of Changes in Stockholders' Equity             F-3

   Consolidated Statements of Cash Flows                                  F-4

   Notes to Consolidated Financial Statements                          F-5-20


         All schedules  are omitted  because they are not required or applicable
or the required  information  is shown in the financial  statements or the notes
thereto.

         Financial  statements of the Company have not been provided because the
Company has not conducted any operations to date.



                                     -107-

<PAGE>


Deloitte &    Twenty-Fourth Floor                      Telephone: (215) 246-2300
Touche LLP    1700 Market Street                       Facsimile: (215) 569-2441
 [LOGO]       Philadelphia, Pennsylvania 19103-3984    





INDEPENDENT AUDITORS' REPORT


To the Board of Directors of
    Thistle Group Holdings, Inc. and Subsidiary:

We have audited the accompanying  consolidated statements of financial condition
of Thistle Group  Holdings,  Inc. and subsidiary  (the "Company") as of December
31,  1997 and 1996,  and the  related  consolidated  statements  of  operations,
changes in  stockholders'  equity and cash flows for each of the three  years in
the period ended December 31, 1997. These consolidated  financial statements are
the responsibility of the Company's management. Our responsibility is to express
an opinion on these consolidated financial statements based on our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion,  such consolidated  financial  statements present fairly, in all
material  respects,   the  consolidated  financial  position  of  Thistle  Group
Holdings,  Inc. and subsidiary at December 31, 1997 and 1996, and the results of
their  operations and their cash flows for each of the three years in the period
ended  December  31,  1997 in  conformity  with  generally  accepted  accounting
principles.



/s/Deloitte & Touche LLP

Philadelphia, Pennsylvania
February 5, 1998




- -----------------------
Deloitte Touche
Tohmatsu
International


                                      F-1
<PAGE>
<TABLE>
<CAPTION>
THISTLE GROUP HOLDINGS, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
- -----------------------------------------------------------------------------------------
                                                                   December 31,          
                                                           ------------------------------
ASSETS                                                          1997           1996      
<S>                                                           <C>            <C>         
Cash on hand and in banks                                     $ 2,838,744    $ 2,861,515 
Interest-bearing deposits                                      17,311,852     38,067,662 
                                                              -----------    ----------- 
        Total cash and cash equivalents                        20,150,596     40,929,177 
                                                                                         
Investments held to maturity (approximate fair value -                          
  1997, $35,153,660; 1996, $46,898,138)                        34,529,423     46,464,421 
Investments available for sale at fair value                                             
   (amortized cost - 1997, $3,231,068; 1996, $2,631,218         3,698,205      2,631,218 
Mortgage-backed securities available for sale                                            
  at fair value (amortized cost - 1997, $109,847,299;
  1996, $92,296,514)                                          111,486,136     93,409,578
Loans receivable (net of allowance for loan losses -
  1997, $782,825; 1996, $577,299)                              96,280,105     98,626,173
Loans available for sale (amortized cost - 1997,                                         
   $1,154,761; 1996, $2,147,223)                                1,154,761      2,147,223
Accrued interest receivable:                                                             
   Loans                                                          675,530        769,399 
   Mortgage-backed securities                                     684,637        578,785 
   Investments                                                    435,053        870,292 
Federal Home Loan Bank stock - at cost                          1,701,700      1,691,200 
Real estate acquired through foreclosure - net                    116,262        186,209 
Office properties and equipment - net                           1,504,014      1,829,021 
Excess of cost over fair value of net assets acquired                           
  (goodwill)                                                                      32,544 
Prepaid expenses and other assets                               4,233,765      4,166,283 
                                                            -------------  ------------- 
TOTAL ASSETS                                                $ 276,650,187  $ 294,331,522 
                                                            =============  ============= 
</TABLE>                                                   
                                                           
<TABLE>                                                    
<CAPTION>                                                  
                                                                  December 31,           
                                                           ------------------------------
LIABILITIES AND STOCKHOLDERS' EQUITY                          1997            1996       
<S>                                                        <C>            <C>            
Liabilities:                                                                             
  Deposits                                                 $ 230,558,288  $ 256,546,566  
  Accrued interest payable                                        67,200         78,276 
  Advances from borrowers for taxes and insurance              2,186,283      2,200,402  
  FHLB advances                                                7,884,000      7,884,000  
  Accounts payable and accrued expenses                        4,206,179      2,394,915  
  Employee Stock Ownership Plan debt                                             32,735  
  Dividends payable                                              365,400         41,200  
  Accrued income taxes                                         2,096,000         86,914  
  Deferred income taxes                                          816,521        485,450  
                                                           -------------  -------------  
        Total liabilities                                    248,179,871    269,750,458  
                                                           -------------  -------------  
Commitments and Contingencies                                                            
                                                                                         
Stockholders' Equity:                                                                    
  Preferred stock, no par value - 2,500,000 shares                                       
    authorized, none issued                                                              
  Common stock, 1997, $.10 par; $1.00 par 1996;                                          
    8,000,000 shares authorized; 1,621,000 shares                                        
     issued and outstanding                                      162,100      1,621,000  
  Additional paid-in capital                                  18,455,330     16,997,430  
  Employee Stock Ownership Plan                                        -        (32,735) 
  Contribution for shares acquired by Management    
    Recognition Plan                                                   -        (12,000) 
  Unrealized gain on securities available for              
    sale, net of tax                                           1,389,963        734,640  
  Retained earnings - partially restricted                     8,462,923      5,272,729  
                                                           -------------  -------------  
        Total stockholders' equity                            28,470,316     24,581,064  
                                                           -------------  -------------  
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                 $ 276,650,187  $ 294,331,522  
                                                           =============  =============  
</TABLE>
                 See notes to consolidated financial statements.
                                      F-2
<PAGE>
<TABLE>
<CAPTION>
THISTLE GROUP HOLDINGS, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
- ------------------------------------------------------------------------------------------------------------------------------------

                                                                                           Unrealized
                                                                 Employee                 Gain (Loss) on
                                                   Additional      Stock      Management   Securities                      Total
                                        Common       Paid-in     Ownership   Recognition    Available       Retained   Stockholders'
                                        Stock        Capital       Plan         Plan        for Sale        Earnings       Equity

<S>                                   <C>          <C>           <C>        <C>         <C>              <C>          <C>         
BALANCE, JANUARY 1, 1995              $ 1,615,000  $ 16,934,430  $(90,610)  $(36,000)   $ (2,478,994)    $ 4,533,277  $ 20,477,103

  Net income                                                                                               1,432,294     1,432,294

  Cash dividends declared                                                                                   (164,800)     (164,800)

  Recovery of unrealized loss on 
    investment and mortgage-
    backed securities available
    for sale, net of  tax                                                                  3,294,522                     3,294,522

  Issuance of shares in connection    
    with Management Recognition Plan        6,000        63,000                                                             69,000

  Principal payments made by 
    Employee Stock Ownership Plan                                  27,784                                                   27,784

  Release of Management Recognition 
    Plan shares                                                               12,000                                        12,000 
                                        ---------  ------------  --------   -------      -----------     -----------  ------------ 
BALANCE, DECEMBER 31, 1995              1,621,000    16,997,430   (62,826)   (24,000)        815,528       5,800,771    25,147,903

  Net loss                                                                                                  (363,242)     (363,242)

  Cash dividends declared                                                                                   (164,800)     (164,800)

  Unrealized loss on investment
    and mortgage-backed securities
    available for sale, net of tax                                                           (80,888)                      (80,888)

  Principal payments made by 
    Employee Stock Ownership Plan                                  30,091                                                   30,091

  Release of Management 
    Recognition Plan shares                                                   12,000                                        12,000 
                                        ---------  ------------  --------   -------      -----------     -----------  ------------ 
BALANCE, DECEMBER 31, 1996              1,621,000    16,997,430   (32,735)   (12,000)        734,640       5,272,729    24,581,064 
                                        ---------  ------------  --------   -------      -----------     -----------  ------------ 
  Net income                                                                                               3,353,993     3,353,993

  Cash dividends declared                                                                                   (164,799)     (164,799)

  Unrealized gain on investment 
    and mortgage-backed securities
    available for sale, net of tax                                                           655,323                       655,323

  Principal payments made by 
    Employee Stock Ownership Plan                                  32,735                                                   32,735

  Release of Management 
    Recognition Plan shares                                                   12,000                                        12,000

  Thistle Group Holdings, Inc. 
    formation (Note 1)                 (1,458,900)    1,457,900                                                1,000 
                                        ---------  ------------  --------   --------     -----------     -----------  ------------ 

BALANCE, DECEMBER 31, 1997              $ 162,100  $ 18,455,330  $      -   $      -     $ 1,389,963     $ 8,462,923  $ 28,470,316 
                                        =========  ============  ========   ========     ===========     ===========  ============ 
</TABLE>
                                      F-3
<PAGE>
<TABLE>
<CAPTION>
THISTLE GROUP HOLDINGS, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOWS
- ----------------------------------------------------------------------------------------------------------------------
                                                                                    Year Ended December 31,
                                                                           -------------------------------------------
                                                                                1997          1996          1995
<S>                                                                           <C>            <C>          <C>        
   
OPERATING ACTIVITIES:
  Net income (loss)                                                           $ 3,353,993    $ (363,242)  $ 1,432,294
  Adjustments to reconcile net (loss) income
    to net cash provided by operating activities:
    Provision for loan losses                                                     120,000       139,194       135,000
    Depreciation                                                                  240,037       265,582       332,957
    Management Recognition Plan expense                                            12,000        12,000        12,000
    Loans available for sale originated                                           (76,500)   (1,888,175)   (2,666,675)
    Amortization of:
      Goodwill                                                                     32,544       114,547       200,461
      Net premiums (discounts) on:
        Loans purchased                                                            22,371       (36,337)     (123,654)
        Investments                                                              (290,012)       38,137        64,699
        Mortgage-backed securities                                               (505,943)     (656,038)     (522,517)
    Loss on sale of mortgage-backed securities                                                                 30,994
    Gain on sale of investments                                                    (4,088)
    Gain on sale of loans                                                          (8,992)                    (61,922)
    Gain on sale of deposit liabilities                                        (2,234,268)
    Loss on real estate owned                                                      50,246       121,374        68,958
^   Proceeds from sale of loans                                                 1,054,638       687,873     1,527,832
    Changes in assets and liabilities which provided (used) cash:
      Deferred income taxes                                                         6,518        75,766       149,993
      Deferred loan fees                                                           66,518        79,514       (33,213)
      Accrued interest receivable                                                 423,256       (10,869)     (158,394)
      Prepaid expenses and other assets                                           (67,483)       48,974      (934,297)
      Accrued interest payable                                                    (11,076)      (15,705)        2,417
      Accounts payable and accrued expenses                                     1,811,264      (146,887)    1,376,159
      Accrued income taxes                                                      2,009,086      (807,436)      719,968
      Dividends payable                                                           324,200        41,200 
                                                                             ------------  ------------  ------------ 
           Net cash (used in) provided by operating activities               ^  6,328,309  ^ (2,300,528) ^  1,553,060 
                                                                             ------------  ------------  ------------ 
INVESTING ACTIVITIES:
  Principal collected on:
    Mortgage-backed securities                                                 15,171,472    20,235,177    12,796,015
    Long-term loans                                                            22,408,973    18,252,461     8,054,172
    Loans available for sale                                                       87,318       394,590        79,095
  Long-term loans originated                                                  (19,777,772)  (15,910,800)   (8,845,482)
  Long-term loans acquired                                                       (820,605)   (2,910,303)   (3,459,670)
  Purchases of:
    Investments held to maturity                                              (42,094,690)  (37,498,648)  (32,758,275)
    Investments available for sale                                             (1,260,000)   (1,820,552)     (810,666)
    Mortgage-backed securities                                                (32,216,314)  (15,440,811)  (27,833,884)
    Property and equipment                                                       (119,038)     (126,989)     (117,055)
    FHLB stock                                                                    (10,500)       (5,500)      (71,200)
  Proceeds from:
    Sale of real estate owned                                                     269,248       319,516        34,684
^   Maturities of  investments                                                 54,000,000    36,594,104    38,000,000
    Sale of mortgage-backed securities                                                                     20,676,552
    Sale of investments                                                           983,938
    Sale of property and equipment                                                204,008 
                                                                             ------------  ------------  ------------ 
           Net cash provided by (used in) investing activities               ^ (3,173,962) ^  2,082,245  ^  5,744,286 
                                                                             ------------  ------------  ------------ 
FINANCING ACTIVITIES:
  Net (decrease) increase  in deposits                                        (23,754,010)    6,367,851     8,948,181
  Net decrease in advances from borrowers for taxes and insurance                 (14,119)     (130,915)     (126,162)
  Proceeds from sale of stock through Management Recognition Plan                                              69,000
  Cash dividends declared                                                        (164,799)     (164,800)     (164,800) 
                                                                             ------------  ------------  ------------ 
           Net cash (used in) provided by financing activities                (23,932,928)    6,072,136     8,726,219 
                                                                             ------------  ------------  ------------ 
NET (DECREASE) INCREASE  IN CASH AND CASH EQUIVALENTS                         (20,778,581)    5,853,853    16,023,565

CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR                                   40,929,177    35,075,324    19,051,759 
                                                                             ------------  ------------  ------------ 
CASH AND CASH EQUIVALENTS,  ENDING OF YEAR                                   $ 20,150,596  $ 40,929,177  $ 35,075,324 
                                                                             ============  ============  ============ 
SUPPLEMENTAL DISCLOSURES:
  Interest paid on deposits and funds borrowed                               $ 11,071,000  $ 11,085,000  $ 10,600,000
  Income taxes paid                                                                80,914       919,000       954,000
  Noncash transfers from loans to real estate owned                               249,547       446,721       233,496
  Noncash transfer from loans to other assets                                                 1,770,942  
    
</TABLE>
See notes to consolidated financial statements.
                                      F-4
<PAGE>


THISTLE GROUP HOLDINGS, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDED DECEMBER 31, 1997, 1996 AND 1995
- --------------------------------------------------------------------------------

1.    NATURE OF OPERATIONS

      During 1997, the stockholders of Roxborough-Manayunk  Federal Savings Bank
      (the  "Bank")  approved  the  Agreement  and Plan of  Reorganization  (the
      "Plan"),  whereby the corporate structure of the Bank was reorganized into
      a  holding  company  form of  ownership.  Accordingly,  the Bank  became a
      wholly-owned subsidiary of the newly formed holding company, Thistle Group
      Holdings, Inc. (the "Company"). Prior to its reorganization,  the Bank was
      principally  owned by FJF Financial,  M.H.C.  ("FJF").  As a result of the
      reorganization,  all of the issued and outstanding  shares of common stock
      of the Bank are now held by the  Company,  and  holders  of the issued and
      outstanding  shares  of common  stock of the Bank  became  holders  of the
      issued  and  outstanding  shares  of  common  stock of the  Company.  Each
      outstanding  share of common stock of the Bank was  converted to one share
      of common stock of the Company.  No additional shares of common stock were
      issued as a result of the reorganization.  Consequently, the operations of
      the Company,  for all periods  presented,  represent the operations of its
      subsidiary, the Bank, and the Bank's wholly owned subsidiaries.

      The primary business of the Company is to act as a holding company for the
      Bank and to invest in  various  marketable  equity  and other  securities.
      Roxborough-Manayunk  Federal Savings Bank is a federally chartered capital
      stock  savings  bank.  The  Bank  has  two  subsidiaries,   Ridge  Service
      Corporation,  which is inactive, and Montgomery Service Corporation, which
      manages a small commercial real estate  property.  The primary business of
      the Bank is attracting  customer  deposits from the general public through
      its six branches and investing  these  deposits,  together with funds from
      borrowings and operations,  primarily in single-family  residential  loans
      and mortgage-backed securities and to a lesser extent in secured consumer,
      home  improvement  and  commercial  loans and investment  securities.  The
      Bank's primary regulator is the Office of Thrift Supervision ("OTS").

2.    SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

      Principles of  Consolidation  - The  accompanying  consolidated  financial
      statements  include the accounts of the  Company,  the Bank and the Bank's
      wholly owned  subsidiaries.  Intercompany  accounts and transactions  have
      been eliminated in consolidation.

      Use  of  Estimates  in  the  Preparation  of  Financial  Statements  - The
      preparation of financial  statements in conformity with generally accepted
      accounting   principles   requires   management  to  make   estimates  and
      assumptions that affect the reported amounts of assets and liabilities and
      disclosure  of  contingent  assets  and  liabilities  at the  date  of the
      financial  statements  and the  reported  amounts of income  and  expenses
      during the  reporting  period.  Actual  results  could  differ  from those
      estimates.

      Cash and Cash  Equivalents  - The  Company  considers  all  highly  liquid
      investments  with  an original  maturity  of  three  months  or less to be
      cash equivalents.

                                      F-5
<PAGE>

      Investment and Mortgage-Backed Securities - Debt and equity securities are
      classified and accounted for as follows:

            Held to Maturity - Debt  securities that management has the positive
            intent and ability to hold until  maturity are classified as held to
            maturity  and  are  carried  at  their  remaining  unpaid  principal
            balance,  net  of  unamortized  premiums  or  unaccreted  discounts.
            Premiums are amortized and discounts are accreted using the interest
            method over the estimated remaining term of the underlying security.

            Available  for Sale - Debt and equity  securities  that will be held
            for indefinite  periods of time,  including  securities  that may be
            sold in response to changes to market interest or prepayment  rates,
            needs for liquidity and changes in the availability of and the yield
            of  alternative  investments  are  classified as available for sale.
            These  assets are  carried at fair value.  Fair value is  determined
            using published quotes as of the close of business. Unrealized gains
            and losses are excluded from earnings and are reported net of tax as
            a  separate  component  of  stockholders'   equity  until  realized.
            Realized   gains   and   losses  on  the  sale  of   investment   or
            mortgage-backed   securities   are  reported  in  the   consolidated
            statement of operations and are  determined  using the adjusted cost
            of the specific security sold.

      Interest   Income  -  Interest   income  on  loans  and   investment   and
      mortgage-backed  securities is recognized as earned. Income recognition is
      generally  discontinued when loans become 90 days  contractually past due.
      An allowance for any uncollected interest is established at that time.

      Loans  Available  for Sale - The Company  originates  loans for  portfolio
      investment  or for sale in the  secondary  market.  During  the  period of
      origination,  loans  are  designated  as  available  for  sale or held for
      investment.  Loans  available for sale are carried at the lower of cost or
      fair value, determined on an aggregate basis.

      Provisions for Losses - Provisions  for losses  include  charges to reduce
      the recorded  balances of mortgage loans receivable to their estimated net
      realizable  value or fair value, as applicable.  Such provisions are based
      on  management's  estimate  of net  realizable  value or fair value of the
      collateral,   as  applicable,   considering   the  current  and  currently
      anticipated  future operating or sales  conditions,  thereby causing these
      estimates to be particularly susceptible to changes that could result in a
      material adjustment to results of operations in the near term. Recovery of
      the  carrying  value of such loans and real estate is dependent to a great
      extent on economic,  operating and other conditions that may be beyond the
      Company's control.

      The Company  accounts for impaired  loans in accordance  with Statement of
      Financial  Accounting  Standards ("SFAS") No. 114, Accounting by Creditors
      for  Impairment  of a Loan and SFAS No. 118,  Accounting  by Creditors for
      Impairment  of a Loan - Income  Recognition  and  Disclosure.  The Company
      values impaired loans using the fair value of the collateral. Any reserves
      determined  under SFAS No. 114 would be included in the allowance for loan
      losses.

      Real Estate Acquired  Through  Foreclosure - Real estate acquired  through
      foreclosure  is  carried at the lower of fair value or balance of the loan
      on the property at date of acquisition less estimated selling costs. Costs
      relating to the development  and improvement of property are  capitalized,
      and those relating to holding the property are charged to expense.

      Office  Properties  and  Equipment - Office  properties  and equipment are
      recorded at cost.  Depreciation is computed using the straight-line method
      over  the  expected  useful  lives of the  related  assets.  The  costs of
      maintenance  and  repairs are  expensed  as  incurred,  and  renewals  and
      betterments are capitalized.

                                      F-6
<PAGE>

      Excess  Cost Over Fair Value of Net Assets  Acquired - Goodwill  was being
      amortized  over  the  remaining   average  life  of  the  assets  acquired
      (originally fifteen years) using the interest method.

      Interest Rate Risk - At December 31, 1997,  the Company's  assets  consist
      primarily of assets that earned  interest at fixed interest  rates.  Those
      assets  were  funded  primarily  with  short-term  liabilities  that  have
      interest rates that vary with market rates over time.

      The shorter duration of the interest-sensitive  liabilities indicates that
      the Company is exposed to  interest  rate risk  because,  in a rising rate
      environment,  liabilities  will be  repricing  faster at  higher  interest
      rates,  thereby  reducing  the market  value of  long-term  assets and net
      interest income.

      Loan Fees - The Company  defers all loan fees,  net of certain direct loan
      origination  costs,  and recognizes  income as a yield adjustment over the
      life of the loan considering prepayments using the interest method.

      Unearned  Discounts  and  Premiums - Unearned  discounts  and premiums are
      accreted over the expected  average lives of the loans purchased using the
      interest method.

      Income  Taxes  -  Deferred   income  taxes  are  recognized  for  the  tax
      consequences of "temporary  differences" by applying enacted statutory tax
      rates  applicable  to future years to  differences  between the  financial
      statement  carrying  amounts  and the tax  bases of  existing  assets  and
      liabilities.  The  effect  on  deferred  taxes of a change in tax rates is
      recognized in income in the period that includes the enactment date.

      Accounting  for  Stock-Based  Compensation  -  The  Company  accounts  for
      stock-based  compensation in accordance with SFAS No. 123,  Accounting for
      Stock-Based  Compensation  which  permits the use of the  intrinsic  value
      method for  determining  compensation  expense  associated  with grants of
      stock options.  The Company has not recognized  any  compensation  expense
      under this method.

      Earnings Per Share - In February 1997, the Financial  Accounting Standards
      Board ("FASB") issued SFAS No. 128, Earnings Per Share, which is effective
      for periods  ending  after  December 15,  1997.  The Company  adopted this
      statement which requires retroactive restatement of earnings per share for
      all periods  presented,  effective  December 31, 1997.  Basic earnings per
      share is computed by dividing income available to common stockholders (net
      income) by the  weighted-average  number of common shares  outstanding for
      the period.  Diluted  earnings  per  share  is computed using the weighted
      average  number  of common shares outstanding and common share equivalents
      that would arise from the exercise of stock options.  The weighted average
      shares used in the basic and diluted earnings per share computations are 
      as follows:
<TABLE>
<CAPTION>
                                                     1997        1996        1995

<S>                                               <C>          <C>         <C>      
      Average common shares outstanding - basic   1,621,000    1,621,000   1,621,000
      Increase in shares due to dilutive options     24,923            -           -
                                                  ---------    ---------   ---------
      Adjusted shares outstanding - diluted       1,645,923    1,621,000   1,621,000
                                                  =========    =========   =========
</TABLE>
      
      Dividends - Prior to the reorganization  discussed in Note 1, during 1997,
      the Bank had declared a dividend of $.60 per share. No dividends were paid
      to FJF as a  result  of a  waiver  received  from  the  Office  of  Thrift
      Supervision  (OTS).  The total waived  dividends are $849,000 for the year
      ending  December  31,  1997 and  $1,132,000  for each of the years  ending
      December 31, 1996 and 1995. The Bank is subject to certain restrictions on
      the amount of  dividends  that it may  declare  without  prior  regulatory
      approval. Subsequent to the reorganization,  a $.20 per share dividend was
      paid to its 

                                      F-7
<PAGE>

     shareholders,  including $283,000 paid to the Company. The Company declared
     a dividend of $.20 per share payable  January 15, 1998 to  shareholders  of
     record on December 31, 1997. Accounting Principles Issued and Not Adopted -
     In June 1997, the FASB issued SFAS No. 130, Reporting Comprehensive Income,
     which  requires  an entity to  present,  as a  component  of  comprehensive
     income,  the amounts from transactions and other events which currently are
     excluded  from  the  statement  of  income  and are  recorded  directly  to
     stockholders'  equity.  Also in June 1997,  the FASB  issued  SFAS No. 131,
     Disclosures About Segments of an Enterprise and Related  Information.  This
     statement requires an entity to disclose financial  information in a manner
     consistent  to  internally  used  information  and requires  more  detailed
     disclosures  of operating  and  reporting  segments  that are  currently in
     practice.  In February  1998,  the FASB  issued  SFAS No.  132,  Employers'
     Disclosure About Pensions and Other Postretirement Benefits. This statement
     revises  employers'  disclosures  about  pension  and other  postretirement
     benefit plans.  It does not change the  measurement or recognition of those
     plans. The statements are applicable for years beginning after December 15,
     1997.  Management has not completed an analysis of the impact,  if any, the
     adoption  of  these  statements  will  have on the  Company's  consolidated
     financial condition or results of operations.

      Reclassifications  -  Certain  items in the  1995  and  1996  consolidated
      financial   statements   have  been   reclassified  to  conform  with  the
      presentation in the 1997 consolidated financial statements.

3.    INVESTMENTS

      A  comparison  of cost  and  approximate  fair  value of  investments,  by
      maturity, is as follows:
<TABLE>
<CAPTION>
                                                                    Held to Maturity
                                                                   December 31, 1997
                                         -----------------------------------------------------------------------
                                                                      Gross           Gross
                                                  Amortized        Unrealized      Unrealized       Approximate
                                                    Cost              Gains          Losses          Fair Value
<S>                                              <C>               <C>              <C>             <C>        
U.S. Treasury securities -
  3 to 5 years                                   $ 5,043,487       $ 375,763                        $ 5,419,250
FHLB Bonds:
  1 year                                           6,000,000                        $ 66,570          5,933,430
  More than 10 years                              15,283,545         136,753           2,936         15,417,362
Municipal bonds -
  more than 10 years                               8,033,969         181,227                          8,215,196
Other                                                168,422                                            168,422 
                                                ------------       ---------        --------       ------------ 
           Total                                $ 34,529,423       $ 693,743        $ 69,506       $ 35,153,660 
                                                ============       =========        ========       ============ 
</TABLE>

<TABLE>
<CAPTION>
                                                                                       Available for Sale
                                                                                        December 31, 1997
                                                                            ------------------------------------
                                                                                   Amortized        Approximate
                                                                                     Cost           Fair Value

<S>                                                                               <C>               <C>        
Mutual Funds                                                                      $ 1,222,005       $ 1,222,005
Capital Trust securities                                                            1,025,000         1,060,000
Equity investments                                                                    734,063         1,166,200
Other                                                                                 250,000           250,000 
                                                                                  -----------       ----------- 
Total                                                                             $ 3,231,068       $ 3,698,205 
                                                                                  ===========       =========== 

</TABLE>

                                      F-8
<PAGE>

<TABLE>
<CAPTION>
                                                                    Held to Maturity
                                                                   December 31, 1996
                                              ------------------------------------------------------------------
                                                                     Gross           Gross
                                                  Amortized        Unrealized     Unrealized        Approximate
                                                    Cost             Gains          Losses          Fair Value
<S>                                           <C>                <C>            <C>              <C>           
U.S. Treasury securities -
  5 to 10 years                               $    5,054,831     $  347,445                      $    5,402,276
FHLB Bonds:
  1 to 3 years                                     3,000,000                    $   12,384            2,987,616
  5 to 10 years                                    3,000,000                       127,500            2,872,500
  More than 10 years                              16,000,000                                         16,061,715
                                                                     61,715
Other agencies (FNMA, FHLMC
  and SLMA debentures):
  3 to 5 years                                     2,000,000          2,312                           2,002,312
  More than 10 years                              17,000,000        168,479          6,350           17,162,129
Other                                                409,590                                            409,590  
                                              --------------     ----------     ----------       --------------  
           Total                              $   46,464,421     $  579,951     $  146,234       $   46,898,138  
                                              ==============     ==========     ==========       ==============  
</TABLE>
<TABLE>
<CAPTION>

                                                                                   Available for Sale
                                                                                      December 31, 1996
                                                                            ------------------------------------
                                                                                Amortized        Approximate
                                                                                  Cost           Fair Value

<S>                                                                            <C>               <C>          
Federal Home Loan Mortgage Corporation                                         $     984,750     $     984,750
  7.9% noncumulative preferred stock
Mutual Funds                                                                       1,147,268         1,147,268
Other                                                                                499,200           499,200  
                                                                               -------------      ------------  
Total                                                                          $   2,631,218      $  2,631,218  
                                                                               =============      ============  

</TABLE>

      There were no sales of debt securities during the years ended December 31,
      1997, 1996 and 1995.

4.    MORTGAGE-BACKED SECURITIES AVAILABLE FOR SALE

      Mortgage-backed securities available for sale are summarized as follows:
<TABLE>
<CAPTION>
                                                       December 31, 1997
                                   -----------------------------------------------------
                                                                  Gross          Gross
                                    Amortized     Unrealized    Unrealized  Approximate
                                     Cost             Gains       Losses    Fair Value

<S>                              <C>             <C>           <C>         <C>         
GNMA pass-through certificates   $ 31,836,876    $  658,548    $   18,625  $ 32,476,799
FNMA pass-through certificates     24,473,771       351,223        91,948    24,733,046
FNMA real estate mortgage
  investment conduits               2,530,993                      52,721     2,478,272
FHLMC pass-through certificates    43,756,293       915,621        23,738    44,648,176
FHLMC real estate mortgage
  investment conduits               7,249,366                      99,523     7,149,843
                                 ------------    ----------    ----------  ------------
Total                            $109,847,299    $1,925,392    $  286,555  $111,486,136
                                 ============    ==========    ==========  ============
</TABLE>





                                      F-9
<PAGE>

<TABLE>

                                                                     December 31, 1996
                                             -------------------------------------------------------------------
                                                                    Gross          Gross
                                                 Amortized       Unrealized      Unrealized      Approximate
                                                   Cost             Gains          Losses        Fair Value

<S>                                              <C>              <C>                             <C>        
GNMA pass-through certificates                   $20,684,109      $  448,357                      $21,132,466
FNMA pass-through certificates                    19,045,788         262,515       $ 80,810        19,227,493
FNMA real estate mortgage
  investment conduits                              3,490,887                         76,905         3,413,982
FHLMC pass-through certificates                   41,829,546         801,029         48,177        42,582,398
FHLMC real estate mortgage
  investment conduits                              7,246,184                        192,945         7,053,239  
                                                 -----------      ----------       --------       -----------  
Total                                            $92,296,514      $1,511,901       $398,837       $93,409,578  
                                                 ===========      ==========       ========       ===========  
</TABLE>


      Proceeds from the sale of mortgage-backed securities during the year ended
      December 31, 1995 were $20,676,552 resulting in a loss  of $30,994.  There
      were  no  sales  of  mortgage-backed  securities  during  the  years ended
      December 31, 1997 and 1996.

5.    LOANS RECEIVABLE

      Loans receivable consist of the following:

<TABLE>
<CAPTION>
                                                             December 31,
                                                   --------------------------------
                                                         1997             1996

Mortgage loans:
<S>                                                 <C>              <C>          
  1-4 Family residential                            $  71,397,094    $  73,870,894
  Other dwelling units                                 16,646,987       17,615,571
Home equity lines of credit and improvement loans       8,209,914        7,018,517
Commercial nonmortgage loans                              329,100          770,000
Construction loans                                      1,692,846          964,128
Loans on savings accounts                                 242,585          384,025
Consumer loans                                            156,185           92,212
                                                    -------------    -------------
           Total loans                                 98,674,711      100,715,347

Plus unamortized premiums                                 100,660          194,391
Less:
  Net discounts on loans purchased and
    loans acquired through merger                         (47,003)        (118,363)
  Loans in process                                       (432,623)        (288,570)
  Deferred loan fees                                   (1,232,815)      (1,299,333)
  Allowance for loan losses                              (782,825)        (577,299)
                                                    -------------    -------------
Total                                               $  96,280,105    $  98,626,173
                                                    =============    =============
</TABLE>
      The  Company  originates  loans to  customers  in its local  market  area,
      principally  Philadelphia,  Pennsylvania and the four adjoining  counties.
      The ultimate  repayment of these loans is dependent to a certain degree on
      the local economy and real estate market.

                                      F-10
<PAGE>

      Originated or purchased  commercial real estate loans totaled  $16,646,987
      and  $17,675,024  at  December  31,  1997 and 1996,  respectively.  Of the
      commercial real estate loans, as of December 31, 1997 and 1996, $6,337,866
      and $4,755,660 are  collateralized by multi-family  residential  property;
      $10,309,121 and $12,919,364 by business property, respectively.

      At December 31, 1997, 1996 and 1995, the Company was servicing  loans  for
      others amounting to $3,695,280,  $3,522,363 and $4,433,526,  respectively.
      Servicing  loans for others  generally  consists  of  collecting  mortgage
      payments,  maintaining escrow accounts,  disbursing  payments to investors
      and  foreclosure  processing.  Loan  servicing  income is  recorded on the
      accrual  basis and  includes  servicing  fees from  investors  and certain
      charges collected from borrowers, such as late payment fees. In connection
      with these loans serviced for others,  the Company held borrower's  escrow
      balances of approximately $234,153,  $275,863 and $326,485 at December 31,
      1997, 1996 and 1995, respectively.

      The Company previously  invested in loans secured by commercial  equipment
      leases.  During 1996, the borrower  declared  bankruptcy.  At December 27,
      1996,  the  Company  entered  into an  agreement  with the trustee for the
      bankruptcy  court whereby the Bank will receive  approximately  65% of the
      cash receipts from the collateral  principal in exchange for all rights to
      the collateral. In connection with this agreement, the Company charged-off
      $1,180,628 of the outstanding balance due from the trustee at December 31,
      1996. The receivable  balance of  approximately  $361,000 and  $1,771,000,
      resulting from the agreement with the trustees,  is a component of prepaid
      expenses  and other  assets in the  consolidated  statement  of  financial
      condition at December 31, 1997 and 1996,  respectively.  The receivable is
      to be repaid by the trustee from subsequent cash collections.

      Following is a summary of changes in the allowance for loan losses:

                                                Year Ended December 31,
                                          --------------------------------------
                                             1997          1996          1995
                                          --------      --------       --------
Balance, beginning                        $577,299      $455,000       $416,629
Provision                                  120,000       139,194        135,000
Net recovery (charge-off)                   85,526       (16,895)       (96,629)
                                          --------      --------       --------
Balance, ending                           $782,825      $577,299       $455,000
                                          ========      ========       ========

      The provision  for loan losses  charged to expense is based upon past loan
      and loss  experience  and an evaluation of probable  losses in the current
      loan and lease portfolio, including the evaluation of impaired loans under
      SFAS Nos. 114 and 118. A loan is  considered  to be impaired  when,  based
      upon current  information and events, it is probable that the Company will
      be unable to collect all amounts due according to the contractual terms of
      the loan. An  insignificant  delay or shortfall in amount of payments does
      not necessarily result in the loan being identified as impaired.  For this
      purpose,  delays less than 90 days are considered to be insignificant.  As
      of December 31, 1997,  100% of the impaired  loan balance was measured for
      impairment  based on the fair value of the loans'  collateral.  Impairment
      losses are included in the  provision  for loan losses.  SFAS Nos. 114 and
      118 do not apply to large groups of smaller balance homogeneous loans that
      are  collectively  evaluated  for  impairment,   except  for  those  loans
      restructured

                                      F-11
<PAGE>



      under a troubled  debt  restructuring.  Loans  collectively  evaluated for
      impairment  include  consumer loans and residential  real estate loans and
      are not included in the data that follows:
<TABLE>
<CAPTION>

                                                                    December 31,
                                                            -------------------------
                                                                1997           1996
<S>                                                        <C>            <C>       
        Impaired loans with no related reserve
          for loans losses calculated under SFAS No. 114    $1,274,436     $1,292,178

</TABLE>

<TABLE>
<CAPTION>
       
                                                             Year Ended December 31,
                                                            -------------------------
                                                                1997           1996


<S>                                                         <C>            <C>       
        Average impaired loans                              $1,283,307     $1,298,291
        Interest income recognized on impaired loans           109,092         97,485
</TABLE>

      No cash  basis  interest  income  was  recognized  in 1997 or 1996 for the
      impaired loans  included  above.  Nonaccrual  loans for which interest has
      been fully  reserved  totaled  approximately  $716,000 and  $2,999,000  at
      December 31, 1997 and 1996, respectively.

      The Company  originates and purchases  fixed and adjustable  interest rate
      loans and  mortgage-backed  securities.  At  December  31, 1997 fixed rate
      loans and mortgage-backed securities were approximately $160,000,000,  and
      adjustable  interest  rate  loans  and  mortgage-backed   securities  were
      approximately $48,000,000.

      As of  December  31,  1997,  the Company had  approximately  $761,000,  in
      outstanding  loan  commitments.  These  commitments  are subject to normal
      credit risk and have commitment terms of ninety days or less.

      Certain directors and officers of the Company have loans with the Company.
      Such  loans  were  made in the  ordinary  course  of  business  and do not
      represent  more than a normal  risk of  collection.  Total  loans to these
      persons amounted to $1,225,906, $1,164,350 and $1,011,544, at December 31,
      1997,  1996 and 1995,  respectively.  Current year  originations  to these
      persons were $159,500,  $335,000 and $319,950 for the years ended December
      31, 1997, 1996 and 1995, respectively. Loan repayments for the years ended
      December  31,  1997,  1996 and 1995 were  $97,944,  $182,194  and $61,381,
      respectively.

6.    ALLOWANCE FOR REAL ESTATE ACQUIRED THROUGH FORECLOSURE

      The  following  summarizes  the changes in the  allowance  for real estate
      acquired through foreclosure losses:

                                               December 31,
                                       ---------------------------
                                         1997     1996       1995

      Balance, beginning               $46,265   $23,675   $ 1,847
      Provision                                   46,265    21,828  
      Write-offs                       (33,506)  (23,675) 
                                       -------   -------    ------
      Balance, ending                  $12,759   $46,265   $23,675
                                       =======   =======   =======


                                      F-12
<PAGE>

7.    OFFICE PROPERTIES AND EQUIPMENT

      Office properties and equipment are summarized by major  classification as
follows:

                                                  December 31,
                                            --------------------------
                                                1997           1996

Land                                        $   528,052    $   613,159
Buildings                                     2,735,719      3,360,845
Furniture and equipment                       2,324,748      2,406,972
Leasehold improvements                           87,623         87,623
                                           -----------     -----------
                                         

           Total                              5,676,142      6,468,599
Accumulated depreciation and amortization    (4,172,128)    (4,639,578)
                                            -----------    -----------
Net                                         $ 1,504,014    $ 1,829,021
                                            ===========    ===========



8.    DEPOSITS

      Deposits consist of the following major classifications:


      <TABLE>
<CAPTION>
                                                    December 31,
                              -------------------------------------------------------
                                           1997                       1996
                              ---------------------------  --------------------------
                                                  Weighted                  Weighted
                                                  Interest                  Interest
                                  Amount            Rate       Amount         Rate

<S>                           <C>                   <C>     <C>               <C>  
NOW accounts                  $ 15,622,578          1.48 %  $ 16,895,047      1.38%
Money Market Demand accounts     7,686,946          3.16      10,005,404      3.37
Passbook accounts               96,158,033          3.78     111,147,395      3.78
Certificate accounts           111,050,731          5.39     118,498,720      5.28
                              ------------          ----    ------------      ---- 
Total                         $230,558,288          4.39%   $256,546,566      4.30%
                               ===========          ====     ===========      ==== 

</TABLE>


      At  December  31, 1997 and 1996,  the Company had  deposits of $100,000 or
      greater totaling approximately $23,621,000 and $19,800,000,  respectively.
      Deposits in excess of $100,000 are not federally insured.

      In May 1997, the Bank sold approximately $37.5 million in deposits and two
      branch buildings to a local financial institution. A gain of approximately
      $2.2 million was realized on the sale.

      While  frequently  renewed at maturity  rather than paid out,  certificate
      accounts  were  scheduled  to mature  contractually  within the  following
      periods:

                                        December 31,       
                               ---------------------------
                                   1997           1996
           
           1 year or less      $ 89,887,477   $ 54,251,167
           1 year - 3 years      17,715,478     40,683,493
           3 years - 5 years      3,447,776     23,564,060    
                                                 
                               ------------   ------------
           
           Total               $111,050,731   $118,498,720
                               ============   ============

                                      F-13
<PAGE>

      Interest expense on deposits is as follows:

                                             Year Ended December 31,
                                 ---------------------------------------------
                                      1997            1996              1995

     NOW                         $   508,567      $   595,012       $   787,473
     Passbook                      3,806,974        4,119,189         4,058,030
     Certificates and MMDA         6,235,089        5,906,063         5,352,195
     Early withdrawal penalties      (12,472)         (20,309)          (25,067)
                                 -----------      -----------       -----------
     Total                       $10,538,158      $10,599,955       $10,172,631
                                 ===========      ===========       ===========

9.    FHLB ADVANCES

      Federal  Home  Loan  Bank  advances  at  December  31,  1997 and 1996 were
      $7,884,000.  Advances are  collateralized  under a blanket collateral lien
      agreement.  Advances at December 31, 1997 have maturity  dates as follows:
      1998, $6,000,000 and 2008, $1,884,000.

10.   INCOME TAXES

      In August  1996,  the Small  Business Job  Protection  Act (the "Act") was
      signed into law. The Act repealed the  percentage of taxable income method
      of accounting  for bad debts for thrift  institutions  effective for years
      beginning  after  December 31, 1995.  The Act required the Company,  as of
      January 1, 1996 to change its method of  computing  reserves for bad debts
      to the  experience  method.  The bad debt deduction  allowable  under this
      method is  available  to small banks with  assets less than $500  million.
      Generally,  this method allows the Company to deduct an annual addition to
      the  reserve  for bad debts  equal to the  increase  in the balance of the
      Company's  reserve for bad debts at the end of the year to an amount equal
      to the  percentage of total loans at the end of the year,  computed  using
      the ratio of the previous six years' net charge-offs divided by the sum of
      the previous six years' total outstanding loans at year end.

      A thrift  institution  required to change its method of computing reserves
      for bad debts  treats  such  change as a change in a method of  accounting
      determined solely with respect to the "applicable  excess reserves" of the
      institution.  The amount of the applicable  excess  reserves is taken into
      account ratably over a six-taxable  year period,  beginning with the first
      taxable year beginning  after  December 31, 1995. For financial  reporting
      purposes,  the Company has not incurred  any  additional  tax expense.  At
      December 31, 1997, under SFAS No. 109, deferred taxes were provided on the
      difference  between  the  book  reserve  at  December  31,  1997  and  the
      applicable excess reserve in the amount equal to the Company's increase in
      the tax reserve from  December  31, 1987 to December  31,  1997.  Retained
      earnings at December 31, 1997 and 1996 includes approximately $5.4 million
      of income for which no deferred income taxes will need to be provided.

      Income tax expense consists of the following components:


Year Ended December 31:       Federal            State              Total

  1997                     $ 1,870,200       $  219,800     $     2,090,000
  1996                         112,000                              112,000
  1995                         741,500          145,400             886,900




      The  Company's  provision  for income  taxes  (benefit)  differs  from the
      amounts  determined by applying the statutory  federal  income tax rate to
      income before income taxes for the following reasons:

                                      F-14
<PAGE>

<TABLE>
<CAPTION>
                                                                      Year Ended December 31,
                                            ------------------------------------------------------------------------
                                                      1997                      1996                    1995
                                            -----------------------   ----------------------    --------------------
                                               Amount     Percent        Amount    Percent       Amount     Percent

<S>                                         <C>            <C>         <C>          <C>         <C>           <C>   
Tax at federal tax rate .................   $ 1,776,226    34.0 %      $ (85,422)   (34.0)%     $788,526      34.0 %
Tax-exempt income                               (45,337)   (0.9)      
Decrease resulting from amortization
  of goodwill premiums and discounts
  related to an acquisition - net .......        (3,956)   (0.1)          (9,597)    (3.8)       (13,405)     (0.6)
State income tax expense,
  net of  federal income tax ............       145,068     2.8                                   95,832       4.1
Other ...................................       217,999     4.2          207,019     82.4         15,947       0.7
                                            -----------    ----        ---------    -----       --------      ----  

Total ...................................   $ 2,090,000    40.0 %      $ 112,000     44.6 %     $886,900      38.2 %
                                            ===========    ====        =========     ====       ========      ====  

</TABLE>
      

      Items that give rise to significant  portions of the deferred tax accounts
      are as follows:


<TABLE>
<CAPTION>
                                                                        December 31,
                                                                     ---------------------------
                                                                        1997           1996
<S>                                                                  <C>            <C>        
Deferred tax assets:
  Deferred loan fees                                                 $   419,157    $   441,773
  Allowance for loan losses                                                1,817
  Reserve for uncollected interest                                        29,597         67,070
  Supplemental pension                                                   194,515        131,781
  Property                                                                13,643          1,002
                                                                     -----------    -----------

                                                                         658,729        641,626
                                                                     -----------    -----------

Deferred tax liabilities:
  State taxes                                                           (568,412)      (457,086)
  Unrealized gain on investments and mortgage-backed securities         (716,032)      (378,442)
  Other                                                                 (190,807)      (187,921)
  Allowance for loan losses                                                            (103,627)
                                                                     -----------    -----------

                                                                      (1,475,251)    (1,127,076)
                                                                     -----------    -----------
Total                                                                $  (816,522)   $  (485,450)
                                                                     ===========    =========== 
</TABLE>

11.   REGULATORY CAPITAL REQUIREMENTS

      The  Bank  is   subject  to  various   regulatory   capital   requirements
      administered  by the federal and state banking  agencies.  Failure to meet
      minimum capital requirements can initiate certain mandatory--and  possibly
      additional discretionary--actions by regulators that, if undertaken, could
      have a direct material effect on the Bank's  financial  statements.  Under
      capital  adequacy  guidelines  and the  regulatory  framework  for  prompt
      corrective  action,  the Bank must meet specific  capital  guidelines that
      involve  quantitative  measures  of the  Bank's  assets,  liabilities  and
      certain off-balance sheet items as calculated under regulatory  accounting
      practices.  The Bank's capital amounts and classification are also subject
      to  qualitative  judgments  by  the  regulators  about  components,   risk
      weightings, and other factors.

      Quantitative measures established by regulation to ensure capital adequacy
      require the Bank to maintain  minimum amounts and ratios (set forth in the
      table below) of tangible and core capital (as defined in the  regulations)
      to total  adjusted  assets (as  defined),  and of  risk-based  capital (as
      defined) to risk-weighted 

                                      F-15
<PAGE>

      assets (as defined).  Management  believes,  as of December 31, 1997, that
      the Bank meets all capital adequacy requirements to which it is subject.

      As of December 31, 1997, the most recent  notification  from the Office of
      Thrift  Supervision  categorized  the Bank as  well-capitalized  under the
      regulatory  framework for prompt  corrective  action. To be categorized as
      well-capitalized,  the  Bank  must  maintain  minimum  tangible,  core and
      risk-based  ratios as set forth in the table.  There are no  conditions or
      events since that notification  that management  believes have changed the
      Bank's  category.  The  Bank's  actual  capital  amounts  and  ratios  are
      presented in the table, in thousands.

<TABLE>
<CAPTION>
                                                               Well Capitalized
                                              Required for       Under Prompt
                                            Capital Adequacy   Corrective Action
                              Actual            Purposes          Provisions
                        ------------------   ----------------   -----------------
                         Amount     Ratio    Amount    Ratio    Amount      Ratio

At December 31, 1997:
<S>                     <C>          <C>    <C>         <C>     <C>         <C>                 
Tangible                $25,828      9.5 %  $ 4,074     1.5 %       N/A       N/A
Core (Leverage)          25,828      9.5      8,148     3.0     $13,580     5.0 %
Tier 1 risk-based        25,828     27.7        N/A     N/A      16,296      6.0
Total risk-based         26,611     28.6      7,438     8.0       9,298     10.0
</TABLE>

<TABLE>
<CAPTION>
                                                                  Well Capitalized
                                                Required for          Under Prompt
                                              Capital Adequacy      Corrective Action
                              Actual              Purposes             Provisions
                        -----------------   -------------------  --------------------
                        Amount     Ratio     Amount     Ratio     Amount      Ratio
<S>                     <C>          <C>    <C>          <C>      <C>         <C>               
At December 31, 1996:
Tangible                $23,314      7.9 %  $ 4,383      1.5 %       N/A       N/A
Core (Leverage)          23,314      7.9      8,766      3.0      14,603       5.0%
Tier 1 risk-based        23,314     22.6        N/A      N/A       6,170       6.0
Total risk-based         23,392     22.8      5,141      8.0      10,283      10.0

</TABLE>

      Retained  earnings for  financial  statement  purposes  differs from total
      risk-based  capital  amounts by the  exclusion of the  allowance  for loan
      losses from the risk-based capital calculation.

12.   PENSION AND PROFIT-SHARING PLANS

      The Company has a defined  benefit  pension plan which covers all eligible
      employees. The plan may be terminated at any time at the discretion of the
      Board of  Directors.  Benefits  under the above  are based  upon  years of
      service  and  the  employees'  average  compensation  during  the  term of
      employment. The Company's policy is to fund amounts as are necessary to at
      least meet the minimum funding standards of ERISA.

      The  following  table sets forth the plan's net  periodic  pension cost at
      December 31, 1997, 1996 and 1995:


<TABLE>
<CAPTION>
                                                          1997            1996           1995

<S>                                                     <C>            <C>             <C>       
Service cost - benefits earned during the period        $   95,583     $   88,388      $   75,184
Interest cost on projected benefit obligation              102,712         89,080          79,938
Actual return on plan assets                               (81,150)       (67,427)        (55,841)
Net amortization and deferral                              (18,781)       (23,430)        (22,956)
                                                        ----------     ----------      ----------
Net periodic pension cost                               $   98,364     $   86,611      $   76,325
                                                        ==========     ==========      ==========
</TABLE>

                                      F-16

<PAGE>

      The  following  table  sets  forth the  plan's  prepaid  pension  asset at
      December 31, 1997 and 1996:


<TABLE>
<CAPTION>
                                                         1997           1996

 Actuarial present value of benefit obligations:
<S>                                                    <C>            <C>        
  Vested benefits                                      $ 1,271,669    $ 1,059,426
  Nonvested benefits                                        6,598         17,353
                                                       -----------    -----------

  Accumulated benefit obligation                         1,278,267      1,076,779
  Effect of future salary increases                        573,908        511,728
                                                       -----------    -----------

  Projected benefit obligation                           1,852,175      1,588,507
  Plan assets at fair value                              1,630,786      1,422,891
                                                       -----------    -----------

  Plan assets less than projected benefit obligation      (221,389)      (165,616)
  Unrecognized:
    Prior service cost                                     186,611       (181,500)
    Net loss from past experience                          185,908        460,682
    Net asset at date of transition                        (66,679)       (74,145)
                                                       -----------    -----------

Prepaid pension asset                                  $    84,451    $    39,421
                                                       ===========    ===========
</TABLE>

      The  weighted-average  discount  rate  and  rate  of  increase  in  future
      compensation levels used in determining the actuarial present value of the
      projected  benefit  obligation  was 6.5% for the years ended  December 31,
      1997 and 1996.  The expected  long-term  rate of return on assets was 6.5%
      for 1997 and  1996. Plan  assets  consist  primarily  of  certificates  of
      deposit at the Bank.

      The Company also maintains a profit-sharing  plan for eligible  employees.
      Profit-sharing  contributions  are  at the  discretion  of  the  Board  of
      Directors.  The  contribution  was $463,131 in 1997,  $124,466 in 1996 and
      $199,199 in 1995.  Plan assets  consist  primarily of a diversified  stock
      portfolio.

13.   EMPLOYEE STOCK OWNERSHIP PLAN

      The Company has  established an employee stock ownership plan (the "ESOP")
      for the  exclusive  benefit of  participating  employees  which  purchased
      14,000  shares of common stock of the Bank on December 31, 1992.  In order
      to make the purchase, the ESOP borrowed $140,000 on December 31, 1992 from
      a financial institution. The debt was repaid in 1997.

14.   OTHER EMPLOYEE BENEFITS

      Stock Option Plan - In 1992, the Board of Directors adopted the 1992 Stock
      Option Plan (the "1992  Plan") to provide  additional  incentive to retain
      officers, directors and key employees. Options granted under the 1992 Plan
      were at the  estimated  fair value at the date of grant and vested  over a
      five year period. At December 31, 1997, 20,000 options are outstanding and
      all are exercisable.

      In 1994,  the Board of  Directors  adopted the 1994 Stock Option Plan (the
      "1994  Plan").  Options  granted under the 1994 plan were at the estimated
      fair value at the date of grant and vested  immediately.  At December  31,
      1997, 20,000 options are outstanding and all are exercisable.

                                      F-17
<PAGE>

      There have been no  exercises,  forfeitures,  cancellations  or additional
      grants of options  under  either  plan for each of the three  years in the
      period ended  December 31, 1997. As the Company  accounts for  stock-based
      compensation under the intrinsic value method, no compensation expense has
      been recognized.

      Management  Recognition  Plan - The Company's  Board of Directors has also
      adopted a Management  Recognition Plan (the "MRP") effective  December 31,
      1992, the objective of which is to enable the Company to retain  personnel
      of  experience  and  ability  in  key  positions  of  responsibility.  All
      employees are eligible to receive benefits under the MRP.  Benefits may be
      granted at the sole  discretion  of a committee  appointed by the Board of
      Directors of the Company. The MRP is managed by trustees who are directors
      of the Company and who have responsibility to invest all funds contributed
      by the  Company  to the  trust  created  for  the  MRP.  The  Company  has
      contributed  6,000  shares  to the MRP  Trust.  Unless  the MRP  committee
      specifies otherwise,  the shares granted will be in the form of restricted
      stock  payable  over a five-year  period at the rate of 20% of such shares
      per year following the date of grant of the award. Compensation expense in
      the amount of the fair market value of the common stock at the date of the
      grant to the  employee  will be  recognized  pro rata over the five  years
      during which the shares are payable.  In December 1994, the Board approved
      the  contribution  of an  additional  6,000  shares to the MRP Trust.  The
      shares were  contributed  in January 1995. As of December 31, 1997,  6,000
      shares have been allocated to individual employees.

      Supplemental  Retirement  Benefits - In November 1995, the Company entered
      into  a  Nonqualified   Retirement   and  Death  Benefit   Agreement  (the
      "Agreement")  with  certain  officers of the  Company.  The purpose of the
      Agreement is to provide the officers with supplemental retirement benefits
      equal to a specified  percentage of final compensation and a preretirement
      death  benefit  if the  officer  does not  attain  age 65.  Total  expense
      relating to this  benefit was  approximately  $184,512 and $91,800 for the
      years ended December 31, 1997 and 1996, respectively.

15.   FAIR VALUE OF FINANCIAL INSTRUMENTS

      The following  disclosure of the carrying  amounts and the estimated  fair
      value of financial instruments is made in accordance with the requirements
      of SFAS No. 107,  Disclosures  about Fair Value of Financial  Instruments.
      The estimated fair value amounts have been determined by the Company using
      available  market  information  and appropriate  valuation  methodologies.
      However, considerable judgment is necessarily required to interpret market
      data to develop the estimates of fair value. Accordingly, the estimates


                                      F-18
<PAGE>



      presented herein are not necessarily  indicative of amounts the Bank could
      realize  in a  current  market  exchange.  The  use  of  different  market
      assumptions and/or estimation  methodologies may have a material effect on
      the estimated fair value amounts.

<TABLE>
<CAPTION>
                                                    December 31, 1997                  December 31, 1996
                                              -------------------------------   -------------------------------
                                                   Carrying         Fair             Carrying          Fair
                                                    Amount          Value             Amount          Value
Assets:
<S>                                           <C>              <C>              <C>              <C>           
  Cash and cash equivalents                   $   20,150,596   $  20,150,596    $   40,929,177   $   40,929,177
  Investments held to maturity                    34,529,423      35,153,660        46,464,421       46,898,138
  Investments available for sale                   3,698,205       3,698,205         2,631,218        2,631,218
  Mortgage-backed securities available for
     sale                                        111,486,136     111,486,136        93,409,578       93,409,578
  Loans receivable                                96,280,105      98,205,707        98,626,173       99,612,435
  Loans receivable available for sale              1,154,761       1,154,761         2,147,223        2,147,223
  Federal Home Loan Bank stock                     1,701,700       1,701,700         1,691,200        1,691,200
Liabilities:
  NOW, MMDA and Passbook accounts                119,507,557     119,507,557       138,047,846      138,047,846
  Certificate accounts                           111,050,731     119,064,812       118,498,720      128,520,215
  FHLB Advances                                    7,884,000       6,429,941         7,884,000        6,406,842

</TABLE>

      Cash and Cash  Equivalents - For cash and cash  equivalents,  the carrying
      amount is a reasonable estimate of fair value.

      Investment  and  Mortgage-backed  Securities  - Fair  values  are based on
      quoted market prices or dealer quotes.

      Loans Receivable - Fair values are based on broker quotes.

      Federal Home Loan Bank Stock - Although  FHLB Stock is an equity  interest
      in an FHLB,  it is  carried  at cost  because  it does not have a  readily
      determinable fair value.

      NOW,  MMDA,  Passbook,  Certificate  Accounts and FHLB Advances - The fair
      value of NOW, MMDA and Passbook  accounts is the amount  payable on demand
      at the reporting  date.  The fair value of  certificate  accounts and FHLB
      Advances is  estimated  using rates  currently  offered for  deposits  and
      advances of similar remaining maturities.

      Commitments  to Extend  Credit  and  Letters  of Credit - Fair  values for
      off-balance sheet commitments are based on fees currently charged to enter
      into similar  agreements,  taking into account the remaining  terms of the
      agreements and the  counterparties'  credit  standings.  The fair value of
      commitments is deemed immaterial for disclosures in the table above.

      The  fair  value  estimates   presented  herein  are  based  on  pertinent
      information  available  to  management  as of December  31, 1997 and 1996.
      Although  management is not aware of any factors that would  significantly
      affect the fair value amounts,  such amounts have not been comprehensively
      revalued for purposes of these  consolidated  financial  statements  since
      that date and,  therefore,  current  estimates  of fair  value may  differ
      significantly from the amounts presented herein.

                                      F-19
<PAGE>

16.   SAVINGS ASSOCIATION INSURANCE FUND

      On September 30, 1996, an omnibus  appropriations bill was enacted,  which
      included the  recapitalization of the Savings  Association  Insurance Fund
      (SAIF). Accordingly, all SAIF insured depository institutions were charged
      a one-time  special  assessment  on their  SAIF-assessable  deposits as of
      March 31,  1995 at the rate of 65.7 basis  points.  Accordingly,  the Bank
      incurred a pre-tax expense of $1,533,127 in 1996.

17.   CONVERSION AND REORGANIZATION OF THE COMPANY (UNAUDITED)

      On February 18, 1998, the Board of Directors of the Company,  the Bank and
      FJF adopted a Plan of  Conversion  and  Reorganization  and Plan of Merger
      (the  "Plan").  Pursuant to the Plan,  (i) the Company will convert  first
      into a federal  stock  holding  company  and then into an interim  federal
      stock savings bank. Following its conversion into an interim federal stock
      savings  bank,  it will merge into the Bank with the Bank as the survivor;
      (ii) FJF will convert to an interim federal stock savings  institution and
      merge  with and into the Bank,  pursuant  to which FJF will cease to exist
      and the 1,415,000 shares of the outstanding Company stock held by FJF will
      be  canceled.  The Bank will then be acquired by Thistle  Group  Holdings,
      Co., a newly created Pennsylvania  chartered holding company, and become a
      wholly owned  subsidiary of Thistle Group  Holdings,  Co. The  outstanding
      public  shares of the Company,  which amount to $206,000  shares,  will be
      converted  into  Exchange  Shares  pursuant  to the  exchange  ratio  upon
      completion of the Plan.

      Pursuant  to  the  Plan  and  in  connection   with  the   Conversion  and
      Reorganization,  Thistle Group Holdings,  Co. is offering shares of common
      stock.  A  subscription  offering  of the  shares of common  stock will be
      offered  initially to eligible account holders,  employee benefit plans of
      the Company,  their  members,  directors,  officers  and  employees of the
      Company. Any shares of common stock not sold in the subscription  offering
      are expected to be sold by the underwriter to eligible public stockholders
      and then to certain members of the general public.

      Upon completion of the  conversion,  the Bank will establish a liquidation
      account in an amount  equal to the greater of 100% of the Bank's  retained
      earnings at June 30, 1992, the date of the latest balance sheet  contained
      in the final  offering  circular  utilized  in the Bank's  initial  public
      offering the FJF  reorganization,  100% of the Bank's total  stockholders'
      equity as reflected  in its latest  balance  sheet  contained in the final
      Prospectus  utilized in the  offering.  The  liquidation  account  will be
      maintained  for the benefit of eligible  account  holders who  continue to
      maintain their accounts at the Bank after the conversion.  The liquidation
      account  will be reduced  annually  to the extent  that  eligible  account
      holders  have reduced  their  qualifying  deposits as of each  anniversary
      date.  Subsequent increases will not restore the eligible account holder's
      interest  in  the  liquidation   account.  In  the  event  of  a  complete
      liquidation of the Bank, each eligible  account holder will be entitled to
      receive  a  distribution  from  the  liquidation   account  in  an  amount
      proportionate  to the current  adjusted  qualifying  balances for accounts
      then held.

      Conversion  costs will be deferred and reduce the proceeds from the shares
      sold in the conversion. If the conversion is not completed, all costs will
      be charged as an expense.  As of December 31, 1997,  no  conversion  costs
      have been incurred.

                                     ******

                                      F-20

                                     

<PAGE>

<TABLE>
<CAPTION>
<S>                                                                                <C>  
================================================================================   =================================================
No dealer,  salesman or other person has been authorized to give any information                
or to make any  representations  not contained in this  Prospectus in connection
with the  offering  made  hereby,  and, if given or made,  such  information  or
representations  must not be relied upon as having been  authorized by the Bank,
the Company or the Selling Agent.  This  Prospectus does not constitute an offer            Up to 11,902,500 Shares
to sell, or the  solicitation of an offer to buy, any of the securities  offered             (Anticipated Maximum)
hereby to any person in any  jurisdiction  in which  such offer or  solicitation                  Common Stock
would be unlawful.  Neither the  delivery of this  Prospectus  by the Bank,  the
Mutual Holding  Company,  the Mid-Tier  Holding Company the Company or the Agent
nor any sale made  hereunder  shall in any  circumstances  create an implication
that there has been no change in the affairs of the Bank,  the Mid-Tier  Holding                     [Logo]
Company  or the  Company  since  any of the  dates  as of which  information  is
furnished herein or since the date hereof.

                 ------------
              TABLE OF CONTENTS
                                                                            Page            Thistle Group Holdings, Co.
                                                                            ----            ---------------------------
Summary..................................................................       
Selected Consolidated Financial and Other Data
Recent Developments......................................................                  (Proposed Holding Company for
Management's Discussion and Analysis of                                              Roxborough-Manayunk Federal Savings Bank)
  Recent Developments....................................................       
Risk Factors.............................................................                          Common Stock               
Thistle Group Holdings, Co...............................................                   par value $0.10 per share
Thistle Group Holdings, Inc..............................................
The Bank ................................................................       
FJF Financial, M.H.C.....................................................                          ------------
Use of Proceeds..........................................................       
Dividend Policy..........................................................                           PROSPECTUS
Market for Common Stock..................................................
Capitalization...........................................................                          ------------
Historical and Pro Forma Capital Compliance..............................
Pro Forma Data...........................................................       
Management's Discussion and Analysis of Financial
  Condition and Results of Operations....................................
Business of the Bank.....................................................
Regulation...............................................................                 SANDLER O'NEILL & PARTNERS, L.P.
Federal and State Taxation...............................................
Management of the Company................................................
Management of the Bank...................................................
Beneficial Ownership of Bank Common Stock................................                     Dated ____________, 1998
The Conversion and Reorganization........................................
Comparison of Stockholders' Rights.......................................
Certain Restrictions on Acquisition of
  the Company............................................................
Description of Capital Stock of the Company..............................
Legal Opinions...........................................................
Tax Opinions.............................................................
Experts..................................................................
Registration Requirements................................................
Additional Information...................................................    
Index to Consolidated Financial Statements...............................    F-1

   Until the later of  ___________,  1998, or 25 days after  commencement of the
offering of Common Stock, all dealers  effecting  transactions in the registered
securities,  whether or not participating in this distribution,  may be required
to deliver a  Prospectus.  This is in addition to the  obligation  of dealers to
deliver a  Prospectus  when  acting as  underwriters  and with  respect to their
unsold allotments or subscriptions.

================================================================================   =================================================
</TABLE>





<PAGE>



                 PART II: INFORMATION NOT REQUIRED IN PROSPECTUS

Item 13.    Other Expenses of Issuance and Distribution

*     Special Counsel Fees and Expenses..........................     $150,000
*     Accounting Fees and Expenses...............................       60,000
*     Appraisal/Business Plan Fees and Expenses..................       30,000
*     Blue Sky Legal and Filing Fees.............................       10,000
*     Conversion Agent...........................................       25,000
*     Printing Fees and Expenses.................................       45,000
*     Postage and Mailing Expenses...............................       15,000
*     Stock Certificate Expenses.................................        1,000
*     Transfer Agent Fees........................................        2,000
*     Underwriting Fees..........................................    1,000,000
*     Underwriting Expenses......................................       40,000
      Filing Fees:
            OTS..................................................        8,400
            Nasdaq (including entry and listing fees)............       84,000
            SEC..................................................       35,112
            NASD.................................................       12,400
*     EDGAR Fees and Expenses....................................       15,000
*     Other......................................................       67,088
                                                                     ---------
                  Total..........................................   $1,600,000
                                                                     =========

- -----------------
*     Estimated, at supermax.


Item 14.    Indemnification of Directors and Officers

      Sections 1741 through 1747 of the  Pennsylvania  Business  Corporation Act
sets forth circumstances under which directors,  officers,  employees and agents
may be insured or indemnified  against  liability  which they may incur in their
capacities as such.

      The  Articles  of  Incorporation  of  Thistle  Group  Holdings,  Co.  (the
"Articles")  attached  as  Exhibit  3(i)  hereto,  requires  indemnification  of
directors,   officers  and  employees  to  the  fullest   extent   permitted  by
Pennsylvania law.

      Thistle Group Holdings,  Co.  ("Thistle  Group") may purchase and maintain
insurance on behalf of any person who is or was a director,  officer,  employee,
or agent of Thistle  Group or is or was serving at the request of Thistle  Group
as a director,  officer, employee or agent of another corporation,  partnership,
joint venture,  trust or other enterprise against any liability asserted against
him and  incurred  by him in any such  capacity  or arising out of his status as
such, whether or not Thistle Group would have the power to indemnify him against
such liability under the provisions of the Articles.




<PAGE>
   
Item 15.    Recent Sales of Unregistered Securities.

            Not Applicable


Item 16.    Exhibits and Financial Statement Schedules:

            The  financial  statements  and  exhibits  filed  as  part  of  this
            Registration Statement are as follows:

             (a)  List of Exhibits:

             1    Agency Agreement with Sandler O'Neill & Partners, L.P.^

             2    Plan of Conversion and Reorganization of FJF Financial, M.H.C.
                  and Plans of Merger  between FJF  Financial,  M.H.C.,  Thistle
                  Group Holdings, Inc. and  Roxborough-Manayunk  Federal Savings
                  Bank

             3(i) Articles of Incorporation of Thistle Group Holdings, Co.^*

             3(ii)Bylaws of Thistle Group Holdings, Co.^*

             4    Specimen Stock Certificate of Thistle Group Holdings, Co.^*

             5    Opinion of  Malizia,  Spidi,  Sloane & Fisch,  P.C.  regarding
                  legality of securities registered^*

             8.1  Federal Tax Opinion of Malizia, Spidi, Sloane & Fisch, P.C.

             8.2  Pennsylvania  Tax Opinion of Malizia,  Spidi,  Sloane & Fisch,
                  P.C.

             8.3  Statement  of  FinPro  Financial,  Inc.  as to  the  value  of
                  subscription rights^*

            10.1  1992 Stock Option Plan of Roxborough-Manayunk  Federal Savings
                  Bank^*

            10.2  1992  Management  Stock  Bonus  Plan  of   Roxborough-Manayunk
                  Federal Savings Bank^*

            10.3  1994 Stock Option Plan of Roxborough-Manayunk  Federal Savings
                  Bank^*

            10.4  1994  Management  Stock  Bonus  Plan  of   Roxborough-Manayunk
                  Federal Savings Bank^*

            10.5  Employment Agreement with John F. McGill^*

            10.6  Employment Agreement with Jerry Naessens^*

           ^10.7  Employment Agreement with John F. McGill, Jr.

            23.1  Consent of Malizia, Spidi, Sloane & Fisch, P.C. (included with
                  Exhibits 5, 8.1 and 8.2)
    

<PAGE>




            23.2  Consent of Deloitte & Touche LLP

            23.3  Consent of FinPro Financial, Inc.
   
            24    Power of Attorney (included with signature page)^*

^           27    Financial Data Schedule (in electronic filing only)

            99.1  Marketing Materials

           ^99.2  Proxy Material for Thistle Group Holdings, Inc.

- -------------------
*    ^ Previously filed.^
    
            (b)   Financial Statements and Schedules:

      Except for schedules required for electronic filers,  financial  statement
schedules are omitted because they are not required or are not applicable or the
required information is shown in the financial statements or the notes thereto.


Item 17. Undertakings

    I.      The undersigned registrant hereby undertakes:

      (1) To file,  during any period in which offers or sales are being made, a
post-effective amendment to this registration statement:

              (i) To include any prospectus  required by section 10(a)(3) of the
Securities Act of 1933 ("Securities Act");

             (ii) To reflect in the prospectus any facts or events arising after
the  effective  date  of  the   registration   statement  (or  the  most  recent
post-effective  amendment  thereof)  which,  individually  or in the  aggregate,
represent a fundamental  change in the information set forth in the registration
statement.  Notwithstanding the foregoing, any increase or decrease in volume of
securities  offered (if the total dollar value of  securities  offered would not
exceed that which was  registered) and any deviation from the low or high and of
the estimated  maximum offering range may be reflected in the form of prospectus
filed with the  Commission  pursuant  to Rule 424(b) if, in the  aggregate,  the
changes in volume and price  represent no more than 20 percent change in maximum
aggregate  offering price set forth in the  "Calculation  of  Registration  Fee"
table in the effective registration statement;

            (iii) To include any material  information  with respect to the plan
of distribution not previously  disclosed in the  registration  statement or any
material change to such information in the registration statement.

      (2)  That,  for  the  purpose  of  determining  any  liability  under  the
Securities Act, each such  post-effective  amendment shall be deemed to be a new
registration  statement  relating to the  securities  offered  therein,  and the
offering of such  securities at that time shall be deemed to be the initial bona
fide offering thereof.

      (3) To remove from registration by means of a post-effective amendment any
of the securities being registered which remain unsold at the termination of the
offering.



<PAGE>

      (4)  To  provide  to  the  underwriter  at the  closing  specified  in the
underwriting  agreements,  certificates in such  denominations and registered in
such names as  required by the  underwriter  to permit  prompt  delivery to each
purchaser.

    II. Insofar as indemnification  for liabilities arising under the Securities
Act may be permitted to  directors,  officers,  and  controlling  persons of the
registrant pursuant to the foregoing  provisions,  or otherwise,  the registrant
has been advised that in the opinion of the Securities  and Exchange  Commission
such  indemnification  is against  public policy as expressed in the  Securities
Act,  and  is  therefore,   unenforceable.   In  the  event  that  a  claim  for
indemnification  against  such  liabilities  (other  than  the  payment  by  the
registrant of expenses incurred or paid by a director,  officer,  or controlling
person of the  registrant  in the  successful  defense  of any  action,  suit or
proceeding) is asserted by such  director,  officer,  or  controlling  person in
connection with the securities being registered,  the registrant will, unless in
the opinion of its counsel the matter has been settled by controlling precedent,
submit  to a  court  of  appropriate  jurisdiction  the  question  whether  such
indemnification  by it is against  public policy as expressed in the  Securities
Act and will be governed by the final adjudication of such issue.



<PAGE>

   

^                                   SIGNATURES

       Pursuant to the  requirements  of the Securities Act of 1933, as amended,
the registrant has duly caused this  registration  statement to be signed on its
behalf  by  the  undersigned,   thereunto  duly  authorized,   in  Philadelphia,
Pennsylvania, as of ^May 8, 1998.


                                                THISTLE GROUP HOLDINGS, CO.


                                                /s/John F. McGill, Jr.
                                                --------------------------------
                                                John F. McGill, Jr.
                                                President and Chief Executive 
                                                  Officer
                                                (Duly Authorized Representative)




       Pursuant to the  requirements  of the Securities Act of 1933, as amended,
this  registration  statement has been signed below by the following  persons in
the capacities indicated as of ^May 8, 1998.


/s/John F. McGill, Jr.                          /s/Francis E. McGill, III*
- -------------------------------------           --------------------------------
John F. McGill, Jr.                             Francis E. McGill, III
President and Chief Executive Officer           Director
(Principal Executive Officer)


/s/Jerry A. Naessens                            /s/Add B. Anderson, Jr.^*
- -------------------------------------           --------------------------------
Jerry A. Naessens                               Add B. Anderson, Jr.
Chief Financial Officer and Secretary           Director
(Principal Financial and Accounting 
 Officer)


/s/John F. McGill^*
- -------------------------------------           --------------------------------
John F. McGill                                 ^Patrick T. Ryan
Chairman of the Board and Director              Director


^/s/Michal Crofton*
- -------------------------------------
^Michael Crofton
^Director

^
- -----------------------
*  Signed pursuant to a power of attorney.
    




<PAGE>


   

      As filed with the Securities and Exchange Commission on ^May 8, 1998

                                                      Registration No. 333-48749

- --------------------------------------------------------------------------------
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

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

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


                           THISTLE GROUP HOLDINGS, CO.
                           ---------------------------
               (Exact name of registrant as specified in charter)

    Pennsylvania                       6035                    ^23-2960768
- -----------------------------    -----------------           -------------------
(State or other jurisdiction     (Primary SIC No.)            (I.R.S.Employer
of incorporation or                                          Identification No.)
organization)
    
                                6060 Ridge Avenue
                        Philadelphia, Pennsylvania 19128
                                 (215) 483-2800
                             -----------------------
   (Address, including zip code, and telephone number, including area code, of
                          principal executive offices)

                             Mr. John F. McGill, Jr.
                      President and Chief Executive Officer
                           Thistle Group Holdings, Co.
                                6060 Ridge Avenue
                        Philadelphia, Pennsylvania 19128
                                 (215) 483-2800
                             -----------------------
            (Name, address and telephone number of agent for service)


                  Please send copies of all communications to:
                             Samuel J. Malizia, Esq.
                            Gregory A. Gehlmann, Esq.
                                 Ruel Pile, Esq.
                      Malizia, Spidi, Sloane & Fisch, P.C.
                       1301 K Street, N.W., Suite 700 East
                             Washington, D.C. 20005


        APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC:

   As soon as practicable after this registration statement becomes effective.


<PAGE>



                         INDEX TO EXHIBITS TO FORM S-1

Exhibit
   
 1    Agency Agreement with Sandler O'Neill & Partners, L.P.^

 2    Plan of Conversion and  Reorganization of FJF Financial,  M.H.C. and Plans
      of Merger between FJF Financial,  M.H.C., Thistle Group Holdings, Inc. and
      Roxborough-Manayunk Federal Savings Bank

 3(i) Articles of Incorporation of Thistle Group Holdings, Co.^*

 3(ii)Bylaws of Thistle Group Holdings, Co.^*

 4    Specimen Stock Certificate of Thistle Group Holdings, Co.^*

 5    Opinion of Malizia,  Spidi,  Sloane & Fisch,  P.C.  regarding  legality of
      securities registered^*

 8.1  Federal Tax Opinion of Malizia, Spidi, Sloane & Fisch, P.C.

 8.2  Pennsylvania Tax Opinion of Malizia, Spidi, Sloane & Fisch, P.C.

 8.3  Statement  of  FinPro  Financial,  Inc.  as to the  value of  subscription
      rights^*

10.1  1992 Stock Option Plan of Roxborough-Manayunk Federal Savings Bank^*

10.2  1992 Management  Stock Bonus Plan of  Roxborough-Manayunk  Federal Savings
      Bank^*

10.3  1994 Stock Option Plan of Roxborough-Manayunk Federal Savings Bank^*

10.4  1994 Management  Stock Bonus Plan of  Roxborough-Manayunk  Federal Savings
      Bank**

10.5  Employment Agreement with John F. McGill^*

10.6  Employment Agreement with Jerry Naessens^*

^10.7  Employment Agreement with John F. McGill, Jr.

23.1  Consent of Malizia, Spidi, Sloane & Fisch, P.C. (included with Exhibits 5,
      8.1 and 8.2)

23.2  Consent of Deloitte & ^Touche LLP

23.3  Consent of FinPro Financial, Inc.

24    Power of Attorney (included with signature page)^*

99.1  Marketing Materials

^99.2  Proxy Material for Thistle Group Holdings, Inc.

- -------------------
*    ^ Previously filed.
    




                                   Exhibit 1

<PAGE>
                                10,350,000 Shares
                  (subject to increase up to 11,902,500 shares
                      in the event of an oversubscription)


                           THISTLE GROUP HOLDINGS, CO.
                          (a Pennsylvania corporation)


                                  Common Stock
                           (par value $.10 per share)


                                AGENCY AGREEMENT


                                               April __, 1998


Sandler O'Neill & Partners, L.P.
Two World Trade Center, 104th Floor
New York, New York 10048

Ladies and Gentlemen:

                  Thistle Group  Holdings Co., a Pennsylvania  corporation  (the
"Company"), FJF Financial,  M.H.C., a federally chartered mutual holding company
(the "Mutual Holding  Company"),  Thistle Group  Holdings,  Inc., a Pennsylvania
corporation (the "Mid-Tier Holding Company"),  and  Roxborough-Manayunk  Federal
Savings Bank, a federally  chartered  stock  savings bank (the  "Bank"),  hereby
confirm their  agreement  ("Agreement")  with Sandler  O'Neill & Partners,  L.P.
("Sandler  O'Neill" or the  "Agent")  with  respect to the offer and sale by the
Company of 10,350,000 shares (subject to increase up to 11,902,500 shares in the
event of an  oversubscription) of the Company's Common Stock, par value $.10 per
share (the "Common Stock"). The shares of Common Stock to be sold by the Company
are hereinafter called the "Securities."

         The Bank organized the Company and, upon  consummation of the following
transactions  pursuant to a Plan of Conversion and Reorganization (the "Plan" or
"Plan of  Conversion  and  Reorganization"),  intends  to become a wholly  owned
subsidiary of the Company:  (1) the Mid-Tier  Holding Company will convert first
into a federal  stock  holding  company and then into an interim  federal  stock
savings  bank.  Following  the Mid-Tier  Holding  Company's  conversion  into an
interim federal stock savings bank, it will merge with

                                        1

<PAGE>



and into the Bank, with the Bank as the survivor; (2) the Mutual Holding Company
will convert into an interim  federal stock savings  institution  and merge with
and into the Bank,  pursuant to which the Mutual  Holding  Company will cease to
exist and the 1,415,000  shares (or 87.29%) of the  outstanding  common stock of
the Mid-Tier Holding Company (the "Mid-tier Common Stock") currently held by the
Mutual Holding Company will be cancelled;  (3) the Company then will acquire the
Bank and the Bank will become a wholly owned subsidiary of the Company, changing
its  name   upon   completion   of  the   Conversion   and   Reorganization   to
Roxborough-Manayunk  Bank;  (4) the holders of the 206,000 shares (or 12.71%) of
the  outstanding  Mid-Tier  Common Stock (other than the Mutual Stock Company in
its capacity as stockholder,  the "Public  Stockholders"),  will, subject to any
dissenters' rights,  receive Common Stock in an exchange (the "Exchange Shares")
pursuant  to a ratio  (the  "Exchange  Ratio")  that will  result in the  Public
Stockholders  owning in the aggregate  approximately  the same percentage of the
outstanding Common Stock immediately following the Conversion and Reorganization
as they held prior to the Conversion and Reorganization.

         Non-transferable  rights to  subscribe  for Common  Stock  ("Conversion
Stock")  in a  subscription  offering  (the  "Subscription  Offering")  will  be
granted, in order of priority, to the following:  (1) depositors of the Bank who
had  account  balances of $50.00 or more as of the close of business on December
31, 1996 ("Eligible Account  Holders");  (2) the Bank's employee stock ownership
plan (the  "ESOP") in an amount up to 8% of the Shares;  (3)  depositors  of the
Bank who had  account  balances of $50.00 or more as of the close of business on
March 31, 1998 ("Supplemental Eligible Account Holders");  and (4) depositors of
the Bank as of  _________  __,  1998 (the  "Voting  Record  Date")  (other  than
Eligible Account Holders and Supplemental  Eligible Account Holders) and certain
borrowers as of December 31, 1992 ("Members").

         Subject  to  the  prior  rights  of  holders  of  subscription  rights,
Conversion  Stock  not  subscribed  for in the  Subscription  Offering  is being
offered  first to Public  Stockholders  and then in a  Community  Offering  (the
"Community Offering") to certain members of the general public to whom a copy of
the Prospectus (as defined  herein) is delivered by or on behalf of the Company,
with preference given to natural persons  residing in the Pennsylvania  counties
of Philadelphia and Delaware (the "Local  Community").  It is acknowledged  that
the  purchase of Common  Stock in the  Subscription  or  Community  Offerings is
subject to the minimum and maximum purchase limitations as described in the Plan
and the Prospectus  and the Company may reject,  in whole or in part, any orders
received  in the  Community  Offering.  The  closing of all  shares  sold in the
Subscription and Community Offerings will occur simultaneously and all shares of
Conversion Stock will be sold at a uniform price of $10.00 per share.

                  The  Company  has  filed  with  the  Securities  and  Exchange
Commission  (the  "Commission")  a  registration  statement  on  Form  S-1  (No.
333-48749),  including  a  related  prospectus,  for  the  registration  of  the
Securities under the Securities Act of 1933, as amended (the "Securities  Act"),
has filed such amendments thereto, if any, and such

                                        2

<PAGE>



amended  prospectuses  as may  have  been  required  to the date  hereof  by the
Commission in order to declare such registration  statement effective,  and will
file such  additional  amendments  thereto  and such  amended  prospectuses  and
prospectus supplements as may hereafter be required. Such registration statement
(as  amended  to  date,  if  applicable,  and as from  time to time  amended  or
supplemented  hereafter)  and  the  prospectuses  constituting  a  part  thereof
(including in each case all documents  incorporated or deemed to be incorporated
by reference  therein and the  information,  if any, deemed to be a part thereof
pursuant to the rules and  regulations  of the  Commission  under the Securities
Act, as from time to time amended or supplemented pursuant to the Securities Act
or otherwise (the "Securities Act Regulations")), are hereinafter referred to as
the "Registration Statement" and the "Prospectus," respectively,  except that if
any  revised  prospectus  shall be used by the  Company in  connection  with the
Subscription and/or Community Offering which differs from the Prospectus on file
at the  Commission  at the time the  Registration  Statement  becomes  effective
(whether or not such revised  prospectus  is required to be filed by the Company
pursuant  to Rule  424(b)  of the  Securities  Act  Regulations),  then the term
"Prospectus"  shall refer to such revised  prospectus from and after the time it
is first provided to the Agent for such use.

                  Concurrently with the execution of this Agreement, the Company
is delivering to the Agent copies of the Prospectus of the Company to be used in
the Subscription and Community  Offerings.  Such prospectus contains information
with respect to the Bank, the Company,  the Mutual Holding Company, the Mid-Tier
Holding Company and the Common Stock.

                   SECTION 1. REPRESENTATIONS AND WARRANTIES.

                  (a) The  Company,  the Mutual  Holding  Company,  the Mid-Tier
Holding Company and the Bank jointly and severally  represent and warrant to the
Agent as of the date hereof as follows:

                           (i) The  Registration  Statement  has  been  declared
         effective by the Commission, no stop order has been issued with respect
         thereto and no  proceedings  therefor  have been  initiated  or, to the
         knowledge  of the Company,  the Mutual  Holding  Company,  the Mid-Tier
         Holding Company and/or the Bank,  threatened by the Commission.  At the
         time the  Registration  Statement  became  effective and at the Closing
         Time  referred  to in  Section 2  hereof,  the  Registration  Statement
         complied and will comply in all material respects with the requirements
         of the Securities Act and the  Securities Act  Regulations  and did not
         and will not contain any untrue statement of a material fact or omit to
         state a material  fact  required to be stated  therein or  necessary to
         make the statements therein not misleading. The Prospectus, at the date
         hereof  does not,  and at the  Closing  Time  referred  to in Section 2
         hereof will not, include an untrue statement of a material fact or omit
         to state a  material  fact  necessary  in order to make the  statements
         therein,  in the light of the circumstances under which they were made,
         not misleading; provided, however, that

                                        3

<PAGE>



         the  representations  and warranties in this subsection shall not apply
         to  statements  in or  omissions  from the  Registration  Statement  or
         Prospectus  made in reliance  upon and in conformity  with  information
         with  respect to the Agent  furnished  to the Company in writing by the
         Agent  expressly  for use in the  Registration  Statement or Prospectus
         (the "Agent  Information,"  which the Company and the Bank  acknowledge
         appears only in the sections  captioned  "Market for Common  Stock" and
         the  first  two   paragraphs  of  the  section  "The   Conversion   and
         Reorganization - Marketing Arrangements" of the Prospectus).

                           (ii) The Company has filed with the Department of the
         Treasury,  Office of  Thrift  Supervision  (the  "OTS")  the  Company's
         application  for approval of its  acquisition of the Bank (the "Holding
         Company  Application") on Form H-(e)1-S  promulgated  under the savings
         and loan holding  company  provisions  of the Home Owners' Loan Act, as
         amended  ("HOLA")  and  the  regulations  promulgated  thereunder.  The
         Company has received written notice from the OTS of its approval of the
         acquisition of the Bank, such approval remains in full force and effect
         and no order has been issued by the OTS  suspending  or  revoking  such
         approval and no  proceedings  therefor  have been  initiated or, to the
         knowledge  of the  Company or the Bank,  threatened  by the OTS. At the
         date of such approval and at the Closing Time referred to in Section 2,
         the  Holding  Company  Application  complied  and  will  comply  in all
         material  respects  with  the  applicable  provisions  of HOLA  and the
         regulations promulgated thereunder.

                           (iii)  Pursuant to the rules and  regulations  of the
         OTS governing  the  conversion of federally  chartered  mutual  savings
         banks to stock form (the "Conversion Regulations"),  the Mutual Holding
         Company  has  filed  with  the  OTS  an  Application  for  Approval  of
         Conversion  on  Form  AC  ("Conversion  Application"),   including  the
         Prospectus,   the  Conversion  Valuation  Appraisal  Report  by  FinPro
         Financial, Inc. (the "Appraisal") and has filed such amendments thereto
         as may have been  required  by the OTS.  The Mutual  Holding  Company's
         Conversion  Application  has been  approved by the OTS by letter  dated
         _________ __, 1998. Such approval  remains in full force and effect and
         no  order  has been  issued  by the OTS  suspending  or  revoking  such
         approval and no  proceedings  therefor  have been  initiated or, to the
         knowledge  of the  Company or the Bank,  threatened  by the OTS. At the
         date of such approval and at the Closing Time referred to in Section 2,
         the  Conversion  Application  complied  and will comply in all material
         respects with the applicable  provisions of the Conversion  Regulations
         and the related Prospectus has been authorized for use by the OTS.

                           (iv)  The Bank has  filed  with the OTS a  Conversion
         Application,  and has filed such amendments  thereto and  supplementary
         materials as may have been required to the date hereof including copies
         of the Bank's Proxy Statement, dated ______________,  1998, relating to
         the Conversion (the "Proxy  Statement"),  and the  Prospectus.  The OTS
         has, by letter dated __________, 1998, approved the Bank's

                                        4

<PAGE>



         Conversion Application.  Such approval remains in full force and effect
         and no order has been issued by the OTS  suspending  or  revoking  such
         approval and no  proceedings  therefor  have been  initiated or, to the
         knowledge  of the  Company or the Bank,  threatened  by the OTS. At the
         date of such approval and at the Closing Time referred to in Section 2,
         the  Conversion  Application  complied  and will comply in all material
         respects with the applicable  provisions of the Conversion  Regulations
         and the related Prospectus has been authorized for use by the OTS.

                           (v) At the time of their use, the Proxy Statement and
         any other proxy  solicitation  materials  will  comply in all  material
         respects with the applicable  provisions of the Conversion  Regulations
         and will not contain an untrue  statement of a material fact or omit to
         state a  material  fact  necessary  in  order  to make  the  statements
         therein,  in the light of the circumstances under which they were made,
         not  misleading.  The  Company  and the  Bank  will  promptly  file the
         Prospectus and any  supplemental  sales  literature with the Commission
         and the OTS. The Prospectus and all supplemental  sales literature,  as
         of the date the  Registration  Statement  became  effective  and at the
         Closing Time  referred to in Section 2, complied and will comply in all
         material  respects with the applicable  requirements  of the Conversion
         Regulations  and, at or prior to the time of their first use, will have
         received all required authorizations of the OTS for use in final form.

                           (vi) No order has been issued by the Commission, OTS,
         or the Federal Deposit Insurance  Corporation ("FDIC") (hereinafter any
         reference to the FDIC shall include the SAIF)  preventing or suspending
         the use of the Prospectus and no action by or before any such entity to
         revoke any approval, authorization or order of effectiveness related to
         the  Conversion  is, to the best  knowledge of the Company,  the Mutual
         Holding Company,  the Mid-Tier Holding Company or the Bank,  pending or
         threatened.

                           (vii) At the Closing  Time  referred to in Section 2,
         the Company,  the Mutual Holding Company,  the Mid-Tier Holding Company
         and the Bank  will  have  completed  the  conditions  precedent  to the
         Conversion,  including  obtaining  the  approval  of the members of the
         Mutual Holding Company and the  stockholders of the Bank, in accordance
         with the Plan,  the  applicable  Conversion  Regulations  and all other
         applicable  laws,  regulations,  decisions  and orders,  including  all
         material terms,  conditions,  requirements and provisions  precedent to
         the  Conversion  imposed  upon the Company or the Bank by the OTS,  the
         FDIC,  or any other  regulatory  authority,  other than those which the
         regulatory  authority permits to be completed after the Conversion.  To
         the best  knowledge of the Company,  the Mutual  Holding  Company,  the
         Mid-Tier  Holding  Company and the Bank, no person has sought to obtain
         review of the final  decision of the OTS in approving the Conversion or
         the Holding Company Application, or any other statue or regulation.


                                        5

<PAGE>



                           (viii)  FinPro  Financial,  Inc.  ("FinPro"),   which
         prepared  the  valuation  of the  Bank as part of the  Conversion,  has
         advised the Company,  the Mutual Holding Company,  the Mid-Tier Holding
         Company and the Bank in writing that it satisfies all  requirements for
         an  appraiser  set  forth  in  the  Conversion   Regulations   and  any
         interpretations or guidelines issued by the Superintendent and the FDIC
         with respect thereto.

                           (ix) Deloitte & Touche LLP ("Deloitte & Touche),  the
         accountants who certified the consolidated audited financial statements
         and  supporting  schedules  of the Bank  included  in the  Registration
         Statement  have advised the Company,  the Mutual Holding  Company,  the
         Mid-Tier  Holding  Company  and  the  Bank in  writing  that  they  are
         independent public accountants within the meaning of the Code of Ethics
         of the American  Institute of Certified Public Accountants and Title 12
         of the Code of Federal  Regulations and Section  571.2(c)(3),  and such
         accountants  are,  with  respect to the  Company,  the  Mutual  Holding
         Company,  the Mid-Tier Holding Company and the Bank and each subsidiary
         of the Bank,  independent  certified public  accountants as required by
         the Securities Act and the Securities Act Regulations.

                           (x)  The only subsidiaries of the Bank are __________
         and _________.

                           (xi) The  consolidated  financial  statements and the
         related notes thereto  included in the  Registration  Statement and the
         Prospectus  present fairly the financial  position of the Company,  the
         Mutual Holding Company,  the Mid-Tier Holding Company, the Bank and the
         Bank's consolidated subsidiaries at the dates indicated and the results
         of  operations,  retained  earnings  and  cash  flows  for the  periods
         specified,  and  comply as to form in all  material  respects  with the
         applicable  accounting  requirements  of the Securities Act Regulations
         and the  Conversion  Regulations;  except  as  otherwise  stated in the
         Registration Statement, said financial statements have been prepared in
         conformity with generally accepted  accounting  principles applied on a
         consistent  basis; and the supporting  schedules and tables included in
         the Registration  Statement present fairly the information  required to
         be stated  therein.  The  other  financial,  statistical  and pro forma
         information  required  to be stated  therein  are  consistent  with the
         audited and unaudited financial  statements of the Bank included in the
         Prospectus,  and as to the pro forma adjustments,  the adjustments made
         therein have been properly applied on the basis described therein.

                           (xii)  Since  the   respective   dates  as  of  which
         information is given in the Registration  Statement and the Prospectus,
         except as  otherwise  stated  therein  (A)  there has been no  material
         adverse  change in the  financial  condition,  results of operations or
         business  affairs of the  Company,  the  Mutual  Holding  Company,  the
         Mid-Tier  Holding  Company,   the  Bank  and  the  Bank's  subsidiaries
         considered  as one  enterprise,  whether or not arising in the ordinary
         course of business, and (B) except

                                        6

<PAGE>



         for  transactions  specifically  referred  to or  contemplated  in  the
         Prospectus,  there  have  been  no  transactions  entered  into  by the
         Company,  the Mutual Holding  Company,  the Mid-Tier Holding Company or
         the Bank or any of the  Bank's  subsidiaries,  other  than those in the
         ordinary  course of business,  which are  material  with respect to the
         Company,  the Mutual Holding Company, the Mid-Tier Holding Company, the
         Bank and the Bank's subsidiaries,  considered as one enterprise.  There
         has been no  material  increase  in the  long-term  debt of the  Mutual
         Holding  Company,  the Mid-Tier  Holding  Company or the Bank or in the
         principal  amount of the Bank's assets which are classified by the Bank
         as  substandard,  doubtful or loss or in loans past due 90 days or more
         or real estate acquired by foreclosure,  by deed-in-lieu of foreclosure
         or deemed in-substance foreclosure or any material decrease in retained
         earnings or total  assets of the Bank.  There has not been any material
         adverse change in the aggregate dollar amount of the Bank's deposits or
         its  consolidated  net  worth or  spread.  There  has been no  material
         adverse change in the  Company's,  the Mutual  Holding  Company's,  the
         Mid-Tier  Holding  Company's or the Bank's  fidelity  bond or any other
         type of insurance  coverage.  None of the Company,  the Mutual  Holding
         Company,  the Mid-Tier  Holding  Company or the Bank has  sustained any
         material  loss  or  interference   with  its  respective   business  or
         properties from fire, flood, windstorm,  earthquake,  accident or other
         calamity whether or not covered by insurance.

                  (xiii) The Company has been duly  incorporated  and is validly
         existing  as a  corporation  in good  standing  under  the  laws of the
         Commonwealth of Pennsylvania with corporate power and authority to own,
         lease and  operate  its  properties  and to  conduct  its  business  as
         described in the  Registration  Statement and  Prospectus  and to enter
         into and perform its obligations under this Agreement;  and the Company
         is duly qualified as a foreign  corporation to transact business and is
         in good standing in each  jurisdiction in which such  qualification  is
         required,  whether by reason of the ownership or leasing of property or
         the conduct of business,  except where the failure to so qualify  would
         not have a material adverse effect on the financial condition,  results
         of operations or business  affairs of the Company,  the Mutual  Holding
         Company,  the  Mid-Tier  Holding  Company,  the  Bank  and  the  Bank's
         subsidiaries,  considered as one  enterprise.  The Company has obtained
         all material licenses,  permits, and other governmental  authorizations
         currently required for the conduct of its business;  all such licenses,
         permits and governmental  authorizations  are in full force and effect,
         and the Company is in all material  respects  complying  with all laws,
         rules  regulations  and  orders  applicable  to  the  operation  of its
         business.

                           (xiv)  Upon  consummation  of  the  Conversion,   the
         authorized, issued and outstanding capital stock of the Company will be
         as set  forth in the  Prospectus  under  "Capitalization"  (except  for
         subsequent issuances,  if any, pursuant to reservations,  agreements or
         employee  benefit plans  referred to in the  Prospectus);  no shares of
         Common Stock have been or will be issued and  outstanding  prior to the
         Closing Time referred to in Section 2; at the time of  Conversion,  the
         Securities will

                                        7

<PAGE>



         have been duly  authorized  for issuance and, when issued and delivered
         by  the  Company   pursuant  to  the  Plan   against   payment  of  the
         consideration  calculated  as set  forth in the Plan and  stated on the
         cover page of the Prospectus, will be duly and validly issued and fully
         paid and  non-assessable;  the terms and provisions of the Common Stock
         and the capital stock of the Company conform to all statements relating
         thereto contained in the Prospectus;  the certificates representing the
         shares of Common Stock conform to the  requirements  of applicable  law
         and  regulations;  and the issuance of the Securities is not subject to
         preemptive or other similar rights.

                           (xv) The Bank, as of the date hereof,  is a federally
         chartered stock savings bank with full corporate power and authority to
         own,  lease and operate its  properties  and to conduct its business as
         described in the Prospectus;  the Bank and the Bank's subsidiaries have
         obtained all licenses,  permits and other  governmental  authorizations
         currently  required for the conduct of their  respective  businesses or
         required for the conduct of their respective businesses as contemplated
         by the Holding  Company  Application  and the  Conversion  Application,
         except  where the  failure to obtain  such  licenses,  permits or other
         governmental authorizations would not have a material adverse effect on
         the financial  condition,  results of operations or business affairs of
         the Bank and the Bank's subsidiaries considered as one enterprise;  all
         such licenses,  permits and other  governmental  authorizations  are in
         full  force and  effect  and the Bank and its  subsidiaries  are in all
         material respects in compliance therewith;  neither the Bank nor any of
         the Bank's subsidiaries has received notice of any proceeding or action
         relating to the revocation or modification of any such license,  permit
         or other governmental  authorization which, singly or in the aggregate,
         if the subject of an  unfavorable  decision,  ruling or finding,  might
         have a material adverse effect on the financial  condition,  results of
         operations  or  business  affairs  of the  Bank  and its  subsidiaries,
         considered as one  enterprise;  and the Bank is in good standing  under
         the laws of the United States and is qualified as a foreign corporation
         in any  jurisdiction  in which the  failure to so qualify  would have a
         material  adverse  effect  on  the  financial  condition,   results  of
         operations  or  business  affairs of the  Company,  the Mutual  Holding
         Company,  the  Mid-Tier  Holding  Company,  the  Bank  and  the  Bank's
         subsidiaries considered as one enterprise. The Bank does not own equity
         securities  or any equity  interest  in any other  business  enterprise
         except as  described in the  Prospectus  or as would not be material to
         the operations of the Bank, the Company, the Mutual Holding Company and
         the Mid-Tier  Holding Company taken as a whole.  Upon completion of the
         sale by the Company of the Securities  contemplated  by the Prospectus,
         (i) the Bank will  continue to be a federally  chartered  stock savings
         bank, (ii) all of the authorized and  outstanding  capital stock of the
         Bank will be owned by the  Company,  and (iii) the Company will have no
         direct  subsidiaries other than the Bank. the Conversion will have been
         effected in all material  respects in  accordance  with all  applicable
         statutes,  regulations,  decisions and orders; and, except with respect
         to the  filing  of  certain  post-sale,  post-Conversion  reports,  and
         documents in compliance with the Securities Act Regulations,  the OTS's
         resolutions or letters of approval, all terms, conditions,

                                        8

<PAGE>



         requirement  and provisions  with respect to the Conversion  imposed by
         the Commission,  the OTS, and the FDIC, if any, will have been complied
         with by the Company,  the Mutual Holding Company,  the Mid-Tier Holding
         Company and the Bank in all material  respects or  appropriate  waivers
         will have been  obtained  and all material  notice and waiting  periods
         will have been satisfied, waived or elapsed.

                           (xvi) The Bank is a member of the  Federal  Home Loan
         Bank of  Pittsburgh  ("FHLB-Pittsburgh").  The deposit  accounts of the
         Bank are  insured  by the  FDIC up to the  applicable  limits  and upon
         consummation of the Conversion, the liquidation account for the benefit
         of eligible account holders and  supplemental  eligible account holders
         will be duly  established in accordance  with the  requirements  of the
         Conversion Regulations.  The Bank is a "qualified thrift lender" within
         the meaning of 12 U.S.C. Section 1467a(m).

                           (xvii)  Upon  consummation  of  the  Conversion,  the
         authorized capital stock of the Bank will be within the range set forth
         in the Prospectus under the caption  "Capitalization"  and no shares of
         Bank Common Stock have been or will be issued prior to the Closing Time
         referred  to in Section 2; and as of the  Closing  Time  referred to in
         Section 2, all of the issued and outstanding  capital stock of the Bank
         will  be  duly   authorized,   validly   issued   and  fully  paid  and
         nonassessable.  The  shares  of Bank  Common  Stock to be issued to the
         Company will have been duly  authorized  for issuance  and, when issued
         and delivered by the Bank  pursuant to the Plan against  payment of the
         consideration  calculated  as set forth in the Plan and as described in
         the  Prospectus,  (including  Common  Stock  exchanged  for  shares  of
         outstanding Bank Common Stock held by the Public  Stockholders) will be
         duly and validly issued and fully paid and nonassessable,  and all such
         Bank  Common  Stock  will be owned  beneficially  and of  record by the
         Company  free and clear of any  security  interest,  mortgage,  pledge,
         lien, encumbrance or legal or equitable claim; the terms and provisions
         of the Bank Common Stock and the Bank  Preferred  Stock  conform to all
         statements  relating  thereto  contained  in the  Prospectus,  and  the
         certificates  representing  the  shares of the Bank  Common  Stock will
         conform with the requirements of applicable laws and  regulations;  and
         the issuance of the Bank Common Stock is not subject to  preemptive  or
         similar rights.

                      (xviii) The Mutual Holding Company has been duly organized
         and is a validly existing federally chartered mutual holding company in
         good standing and with corporate  power and authority to own, lease and
         operate its  properties and to conduct its business as described in the
         Registration  Statement  and the  Prospectus,  and the  Mutual  Holding
         Company is  qualified to do business as a foreign  corporation  in each
         jurisdiction  in  which  the  conduct  of its  business  requires  such
         qualification,  except where the failure to so qualify would not have a
         material  adverse effect on the condition,  financial or otherwise,  or
         the  business,  operations  or income  of the  Company,  the Bank,  The
         Mid-Tier  Holding  Company and the Mutual  Holding  Company  taken as a
         whole. The Mutual Holding Company has obtained all material

                                        9

<PAGE>



         licenses,  permits  and  other  governmental  authorizations  currently
         required for the conduct of its business;  all such  licenses,  permits
         and governmental  authorizations  are in full force and effect, and the
         Mutual Holding Company is in all material  respects  complying with all
         laws, rules,  regulations and orders applicable to the operation of its
         business.

                           (xix)  The  Mid-Tier  Holding  Company  has been duly
         incorporated  and is validly existing as a corporation in good standing
         under the laws of the Commonwealth of Pennsylvania with corporate power
         to own, lease and operate its properties and to conduct its business as
         described in the Registration Statement and Prospectus and is qualified
         to do  business  in each  jurisdiction  in  which  the  conduct  of its
         business  requires such  qualification,  except where the failure to so
         qualify  would not have a  material  adverse  effect on the  condition,
         financial or otherwise,  or the  business,  operations or income to the
         Mid-Tier Holding Company,  the Company,  the Mutual Holding Company and
         the Bank taken as a whole.  The Mid-Tier  Holding  Company has obtained
         all material licenses,  permits and other  governmental  authorizations
         currently required for the conduct of its business;  all such licenses,
         permits and governmental  authorizations  are in full force and effect,
         and  the  Mid-Tier  Holding  Company,  in  all  material  respects,  is
         complying with all laws,  rules,  regulations and orders  applicable to
         the operation of its business.

                           (xx) The Company,  the Mutual  Holding  Company,  the
         Mid-Tier  Holding Company and the Bank have taken all corporate  action
         necessary for them to execute,  deliver and perform this Agreement, and
         this  Agreement  has been duly  executed and  delivered  by, and is the
         valid and  binding  agreement  of,  the  Company,  the  Mutual  Holding
         Company,  the Mid-Tier  Holding  Company and the Bank,  enforceable  in
         accordance  with its terms,  except as may be  limited  by  bankruptcy,
         insolvency or other laws affecting the  enforceability of the rights of
         creditors  generally and judicial  limitations on the right of specific
         performance and except as the  enforceability  of  indemnification  and
         contribution  provisions may be limited by applicable  securities laws.
         The Company,  the Mutual Holding Company,  the Mid-Tier Holding Company
         and the Bank have all such power, authority, authorizations,  approvals
         and orders as may be required to enter into this Agreement and to issue
         and sell the  Securities  to be sold by the Company as provided  herein
         and described in the Prospectus.

                           (xxi)  Subsequent to the respective dates as of which
         information is given in the  Registration  Statement and the Prospectus
         and prior to the Closing Time,  except as otherwise may be indicated or
         contemplated  therein, none of the Company, the Mutual Holding Company,
         the Mid-Tier  Holding  Company,  the Bank or any subsidiary of the Bank
         will have (A)  issued any  securities  or  incurred  any  liability  or
         obligation,  direct or contingent, or borrowed money, except borrowings
         in the ordinary course of business from the same or similar sources and
         in similar amounts as indicated in the Prospectus,  or (B) entered into
         any transaction or series

                                       10

<PAGE>



         of  transactions  which is  material  in light of the  business  of the
         Company,  the Mutual Holding Company, the Mid-Tier Holding Company, the
         Bank and the  Bank's  subsidiaries,  taken as a  whole,  excluding  the
         origination,  purchase  and sale of loans  or the  purchase  or sale of
         investment  securities or  mortgaged-backed  securities in the ordinary
         course of business.

                           (xxii) No approval of any  regulatory or  supervisory
         or other public  authority is required in connection with the execution
         and delivery of this Agreement or the issuance of the  Securities  that
         has not been  obtained  and a copy of which has been  delivered  to the
         Agent,  except as may be required under the securities  laws of various
         jurisdictions.

                           (xxiii)  None  of the  Company,  the  Mutual  Holding
         Company,  the Mid-Tier Holding Company,  the Bank nor any of the Bank's
         subsidiaries  is in  violation  of its  certificate  of  incorporation,
         organization certificate,  articles of incorporation or charter, as the
         case may be, or bylaws;  and none of the  Company,  the Mutual  Holding
         Company,  the Mid-Tier Holding Company,  the Bank nor any of the Bank's
         subsidiaries  is in default  (nor has any event  occurred  which,  with
         notice or lapse of time or both,  would  constitute  a default)  in the
         performance  or observance of any  obligation,  agreement,  covenant or
         condition  contained  in  any  contract,   indenture,   mortgage,  loan
         agreement,  note, lease or other  instrument to which the Company,  the
         Mutual Holding Company,  the Mid-Tier Holding Company,  the Bank or any
         of the Bank's subsidiaries is a party or by which it or any of them may
         be bound, or to which any of the property or assets of the Company, the
         Mutual Holding Company,  the Mid-Tier Holding Company,  the Bank or any
         of the Bank's  subsidiaries  is subject,  except for such defaults that
         would not,  individually or in the aggregate,  have a material  adverse
         effect on the financial condition, results of operations or business of
         the Company,  the Mutual Holding Company, the Mid-Tier Holding Company,
         the Bank and the Bank's subsidiaries considered as one enterprise;  and
         there are no contracts or documents of the Company,  the Mutual Holding
         Company,  the Mid-Tier Holding  Company,  the Bank or any of the Bank's
         subsidiaries  that  are  required  to  be  filed  as  exhibits  to  the
         Registration  Statement or the  Conversion  Application  which have not
         been so filed.

                           (xxiv) The  execution,  delivery and  performance  of
         this Agreement and the  consummation of the  transactions  contemplated
         herein have been duly authorized by all necessary  corporate action and
         do not and will not conflict with or constitute a breach of, or default
         under,  or result in the creation or imposition of any lien,  charge or
         encumbrance  upon any  property  or assets of the  Company,  the Mutual
         Holding Company,  the Mid-Tier Holding Company,  the Bank or any of the
         Bank's subsidiaries pursuant to any contract, indenture, mortgage, loan
         agreement,  note, lease or other  instrument to which the Company,  the
         Mutual Holding Company,  the Mid-Tier Holding Company,  the Bank or any
         of the Bank's subsidiaries is a party or by which it or any of them may
         be bound, or to which any of the property or assets

                                       11

<PAGE>



         of the  Company,  the Mutual  Holding  Company,  the  Mid-Tier  Holding
         Company  or the  Bank or any of the  Bank's  subsidiaries  is  subject,
         except  for  such  defaults  that  would  not,  individually  or in the
         aggregate,  have a material adverse effect on the financial  condition,
         results of  operations or business  affairs of the Company,  the Mutual
         Holding Company,  the Mid-Tier Holding Company, the Bank and the Bank's
         subsidiaries considered as one enterprise;  nor will such action result
         in any violation of the  provisions of  certificate  of  incorporation,
         organization  certificate,  articles  of  incorporation  or  charter or
         by-laws  of the  Company,  the Mutual  Holding  Company,  the  Mid-Tier
         Holding  Company,  the Bank or any of the Bank's  subsidiaries,  or any
         applicable law,  administrative  regulation or  administrative or court
         decree.

                           (xxv) No labor  dispute  with  the  employees  of the
         Company,  the Mutual Holding  Company,  the Mid-Tier Holding Company or
         the Bank or any of the Bank's  subsidiaries exists or, to the knowledge
         of the  Company  the  Mutual  Holding  Company,  the  Mid-Tier  Holding
         Company, or the Bank, is imminent or threatened;  and the Company,  the
         Mutual Holding  Company,  the Mid-Tier Holding Company and the Bank are
         not  aware of any  existing  or  threatened  labor  disturbance  by the
         employees  of any of their  principal  suppliers or  contractors  which
         might be  expected  to result  in any  material  adverse  change in the
         financial  condition,  results of operations or business affairs of the
         Company,  the Mutual Holding Company, the Mid-Tier Holding Company, the
         Bank and the Bank's subsidiaries considered as one enterprise.

                           (xxvi)  Each  of  the  Company,  the  Mutual  Holding
         Company,  the  Mid-Tier  Holding  Company,  the  Bank  and  the  Bank's
         subsidiaries  have  good and  marketable  title to all  properties  and
         assets for which  ownership is material to the business of the Company,
         the Mutual Holding Company,  the Mid-Tier Holding Company,  the Bank or
         the Bank's subsidiaries and to those properties and assets described in
         the Prospectus as owned by them, free and clear of all liens,  charges,
         encumbrances  or  restrictions,  except  such as are  described  in the
         Prospectus  or are not  material  in  relation  to the  business of the
         Company,  the Mutual Holding Company, the Mid-Tier Holding Company, the
         Bank or the Bank's subsidiaries  considered as one enterprise;  and all
         of the leases and  subleases  material to the  business of the Company,
         the Bank or the Bank's  subsidiaries under which the Company,  the Bank
         or the Bank's  subsidiaries hold properties,  including those described
         in the Prospectus, are valid and binding agreements of the Company, the
         Bank and the Bank's subsidiaries,  enforceable in accordance with their
         terms.

                           (xxvii)  None  of the  Company,  the  Mutual  Holding
         Company,  the  Mid-Tier  Holding  Company,  the  Bank  nor  the  Bank's
         subsidiaries are in violation of any directive from the OTS or the FDIC
         to  make  any  material  change  in  the  method  of  conducting  their
         respective businesses; the Bank and its subsidiaries have conducted and
         are conducting their business so as to comply in all material  respects
         with all applicable statutes,  regulations and administrative and court
         decrees

                                       12

<PAGE>



         (including, without limitation, all regulations, decisions,  directives
         and orders of the OTS or the FDIC).

                           (xxviii)  There  is no  action,  suit  or  proceeding
         before or by any court or  governmental  agency  or body,  domestic  or
         foreign,  now pending, or, to the knowledge of the Company or the Bank,
         threatened,  against or  affecting  the  Company,  the  Mutual  Holding
         Company,  the Mid-Tier Holding  Company,  the Bank or any of the Bank's
         subsidiaries is required to be disclosed in the Registration  Statement
         (other than as disclosed therein), or that might result in any material
         adverse  change in the  financial  condition,  results of operations or
         business  affairs of the  Company,  the  Mutual  Holding  Company,  the
         Mid-Tier  Holding  Company,   the  Bank  and  the  Bank's  subsidiaries
         considered as one  enterprise,  or that might  materially and adversely
         affect the  properties or assets  thereof or that might  materially and
         adversely affect the consummation of the Conversion;  all pending legal
         or  governmental  proceedings to which the Company,  the Mutual Holding
         Company,  the Mid-Tier Holding  Company,  the Bank or any of the Bank's
         subsidiaries is a party or of which any of their respective property or
         assets is the  subject  which  are not  described  in the  Registration
         Statement,  including  ordinary  routine  litigation  incidental to the
         business,  are considered in the aggregate not material;  and there are
         no contracts or documents of the Company,  the Mutual Holding  Company,
         the  Mid-Tier  Holding   Company,   the  Bank  or  any  of  the  Bank's
         subsidiaries  which  are  required  to be  filed  as  exhibits  to  the
         Registration  Statement or the  Conversion  Application  which have not
         been so filed.

                           (xxix) The Company,  the Mutual Company, the Mid-Tier
         Holding  Company,  the Bank have  obtained an opinion of their  special
         counsel,  Malizia, Spidi, Sloan & Fisch, P.C. ("Malizia,  Spidi"), with
         respect to the federal and Pennsylvania  income tax consequences of the
         Conversion,  the acquisition of the Bank's capital stock by the Company
         and their  legality of the  Securities to be issued as described in the
         Registration Statement and the Prospectus;  all material aspects of the
         opinions of Malizia,  Spidi are summarized accurately in the Prospectus
         and the facts and  representations  upon which such  opinions are based
         are truthful, accurate and complete.

                           (xxx) The Company is not  required  to be  registered
         under the Investment Company Act of 1940, as amended.

                           (xxxi) All of the loans  represented as assets on the
         most recent consolidated  financial statements or consolidated selected
         financial  information of the Bank included in the  Prospectus  meet or
         are  exempt  from all  requirements  of  federal,  state  or local  law
         pertaining to lending,  including  without  limitation truth in lending
         (including the requirements of Regulations Z and 12 C.F.R. Part 226 and
         Section 563.99),  real estate  settlement  procedures,  consumer credit
         protection, equal credit opportunity and all disclosure laws applicable
         to such loans, except for

                                       13

<PAGE>



         violations  which, if asserted,  would not result in a material adverse
         effect on the financial condition, results of operations or business of
         the Company,  the Bank and the Bank's  subsidiaries  considered  as one
         enterprise.

                           (xxxii) To the  knowledge of the Company,  the Mutual
         Holding  Company,  the Mid-Tier  Holding Company and the Bank, with the
         exception  of the  intended  loan to the Bank's  ESOP by the Company to
         enable the ESOP to purchase  shares of Common  Stock in an amount of up
         to 8.0% of the  Common  Stock  issued  in the  Conversion,  none of the
         Company,  the Mutual Holding Company, the Mid-Tier Holding Company, the
         Bank or employees  of the  Company,  the Mutual  Holding  Company,  the
         Mid-Tier Holding Company, and/or the Bank has made any payment of funds
         of the  Company,  the Mutual  Holding  Company,  the  Mid-Tier  Holding
         Company or the Bank as a loan for the  purchase of the Common  Stock or
         made any other  payment of funds  prohibited  by law, and no funds have
         been set aside to be used for any payment prohibited by law.

                           (xxxiii) The Company, the Mutual Holding Company, the
         Mid-Tier  Holding  Company,  the  Bank  and  its  subsidiaries  are  in
         compliance  in all  material  respects  with the  applicable  financial
         recordkeeping  and reporting  requirements  of the Currency and Foreign
         Transaction  Reporting  Act of 1970,  as  amended,  and the  rules  and
         regulations thereunder.

                           (xxxiv)  None  of the  Company,  the  Mutual  Holding
         Company,  the  Mid-Tier  Holding  Company,  the  Bank  nor  the  Bank's
         subsidiaries nor any properties  owned or operated by the Company,  the
         Mutual Holding Company,  the Mid-Tier Holding Company,  the Bank or the
         Bank's   subsidiaries   is  in   violation   of  or  liable  under  any
         Environmental  Law (as defined  below),  except for such  violations or
         liabilities  that,  individually or in the aggregate,  would not have a
         material  adverse  effect  on  the  financial  condition,   results  of
         operations  or  business  affairs of the  Company,  the Mutual  Holding
         Company,  the  Mid-Tier  Holding  Company,  the  Bank  and  the  Bank's
         subsidiaries considered as one enterprise.  There are no actions, suits
         or  proceedings,   or  demands,   claims,   notices  or  investigations
         (including, without limitation, notices, demand letters or requests for
         information from any environmental agency) instituted or pending, or to
         the knowledge of the Company,  the Mutual Holding Company, the Mid-Tier
         Holding  Company,  or the Bank or the Bank's  subsidiaries  threatened,
         relating  to the  liability  of any  property  owned or operated by the
         Company,  the Mutual Holding Company, the Mid-Tier Holding Company, the
         Bank or the  Bank's  subsidiaries,  under any  Environmental  Law.  For
         purposes of this  subsection,  the term  "Environmental  Law" means any
         federal,  state,  local  or  foreign  law,  statute,  ordinance,  rule,
         regulation,  code, license, permit,  authorization,  approval, consent,
         order,  judgment,  decree,  injunction or agreement with any regulatory
         authority  relating to (i) the protection,  preservation or restoration
         of the environment (including,  without limitation,  air, water, vapor,
         surface  water,  groundwater,  drinking  water  supply,  surface  soil,
         subsurface soil, plant and animal life

                                       14

<PAGE>



         or  any  other  natural  resource),   and/or  (ii)  the  use,  storage,
         recycling, treatment, generation, transportation, processing, handling,
         labeling,  production,  release or disposal of any substance  presently
         listed,  defined,   designated  or  classified  as  hazardous,   toxic,
         radioactive or dangerous, or otherwise regulated, whether by type or by
         quantity,  including any material  containing  any such  substance as a
         component.

                           (xxxv) The Company,  the Mutual Holding Company,  the
         Mid-Tier Holding  Company,  the Bank and the Bank's  subsidiaries  have
         timely filed all required federal, state and local tax returns and have
         made  timely  payments of all taxes shown as due and payable in respect
         of such  returns,  except where  permitted  to be  extended,  have made
         adequate  reserves for similar future tax liabilities and no deficiency
         has been asserted with respect thereto by any taxing authority.

                           (xxxvi) The Company has received approval, subject to
         regulatory  approval to consummate the Offerings and issuance,  to have
         the  Securities  quoted on the National  Market  System of the National
         Association of Securities  Dealers' Automated Quotation System ("Nasdaq
         National Market") under the symbol "_____", effective as of the Closing
         Time referred to in Section 2 hereof.

                           (xxxvii) No approval of any regulatory or supervisory
         or other public  authority is required in connection with the execution
         and  delivery of this  Agreement  or the  issuance  of the  Securities,
         except for the approval of the  Commission,  the OTS, and any necessary
         qualification,   notification,  registration  or  exemption  under  the
         securities  or blue  sky  laws  of the  various  states  in  which  the
         Securities  are to be offered,  and except as may be required under the
         rules and regulations of the Nasdaq National Market.

                           (xxxvii)   The  Company  has  filed  a   registration
         statement for the Common Stock under  Section  12(g) of the  Securities
         Exchange Act of 1934, as amended (the "Exchange Act") and has requested
         that such  registration  statement  be  effective  concurrent  with the
         effectiveness of the Registration Statement.

                           (xxxvix) The Company, the Mutual Holding Company, the
         Mid-Tier Holding Company and the Bank have not relied upon the Agent or
         its legal  counsel or other  advisors for any legal,  tax or accounting
         advice in connection with the Conversion.

                  (b) Any certificate signed by any officer of the Company,  the
Mutual Holding Company, the Mid-Tier Holding Company or the Bank pursuant to the
conditions  of this  Agreement and delivered to the Agent or the counsel for the
Agent  that  refers  to this  Agreement  shall be  deemed a  representation  and
warranty by the  Company,  the Mutual  Holding  Company,  the  Mid-Tier  Holding
Company or the Bank to the Agent as to the matters covered thereby with the same
effect as if such representation and warranty were set forth therein.

                                       15

<PAGE>




         SECTION 2. APPOINTMENT OF SANDLER O'NEILL; SALE AND DELIVERY OF
THE SECURITIES; CLOSING.

                  On the  basis of the  representations  and  warranties  herein
contained and subject to the terms and conditions  herein set forth, the Company
hereby  appoints  Sandler  O'Neill as its Agent to  consult  with and advise the
Company,  and to assist the Company with the solicitation of  subscriptions  and
purchase orders for Securities,  in connection with the Company's sale of Common
Stock in the  Subscription and Community  Offering and the Syndicated  Community
Offering.  On the basis of the  representations and warranties herein contained,
and  subject  to the terms and  conditions  herein set  forth,  Sandler  O'Neill
accepts  such  appointment  and  agrees to use its best  efforts  to assist  the
Company  with  the  solicitation  of  subscriptions   and  purchase  orders  for
Securities in accordance with this Agreement;  provided, however, that the Agent
shall  not be  obligated  to take  any  action  which is  inconsistent  with any
applicable laws,  regulations,  decisions or orders. The services to be rendered
by Sandler  O'Neill  pursuant to this  appointment  include the  following:  (i)
consulting as to the securities marketing implications of any aspect of the Plan
of Conversion or related corporate  documents;  (ii) reviewing with the Board of
Directors   the   independent   appraiser's   appraisal  of  the  common  stock,
particularly  with regard to aspects of the appraisal  involving the methodology
employed;  (iii)  reviewing all offering  documents,  including the  Prospectus,
stock order forms and  related  offering  materials  (it being  understood  that
preparation  and  filing of such  documents  is the sole  responsibility  of the
Company  and the Bank and their  counsel);  (iv)  assisting  in the  design  and
implementation  of a marketing  strategy  for the  Offerings;  (v)  assisting in
obtaining all requisite regulatory approvals;  (vi) assisting Bank management in
preparing for meetings with potential  investors and  broker-dealers;  and (vii)
providing  such other  general  advice and  assistance  as may be  requested  to
promote the successful completion of the Conversion.

                  If the Conversion is consummated, the appointment of the Agent
hereunder  shall  terminate one (1) year after the last day of the  Subscription
and  Community  Offering,  unless  the  Company  requests  earlier  termination.
Thereafter, if the Agent and the Company both wish to continue the relationship,
the parties will enter into a separate advisory services  agreement on terms and
conditions to be negotiated at such time.  Notwithstanding  the above,  the Bank
and the Company are under no obligation to receive or request such services.

                  If any of the Securities remain available after the expiration
of the Subscription  Offering and the Community Offering,  at the request of the
Bank,  Sandler  O'Neill  will seek to form a syndicate of  registered  broker or
dealers ("Selected Dealers") to assist in the solicitation of purchase orders of
such Securities on a best-efforts basis, subject to the terms and conditions set
forth in a selected  dealers'  agreement  (the "Selected  Dealers'  Agreement"),
substantially  in the form set  forth in  Exhibit A to this  Agreement.  Sandler
O'Neill will endeavor to limit the  aggregate  fees to be paid by the Bank under
any such  Selected  Dealers'  Agreement  to an  amount  competitive  with  gross
underwriting  discounts  charged at such time for  underwritings  of  comparable
amounts of stock sold at a comparable

                                       16

<PAGE>



price per share in a similar market  environment;  provided,  however,  that the
aggregate fees payable to Sander  O'Neill and Selected  Dealers shall not exceed
6.5% of the aggregate  Actual  Purchase Price (as defined in the  Prospectus) of
the Securities  sold by such Selected  Dealers.  Sander O'Neill will endeavor to
distribute  the  Securities  among the Selected  Dealers in a fashion which best
meets the  distribution  objective of the Bank and the requirements of the Plan,
which  may  result in  limiting  the  allocation  of stock to  certain  Selected
Dealers. It is understood that in no event shall Sandler O'Neill be obligated to
act as a Selected Dealer or to take or purchase any Securities.

                  In the event the  Company is unable to sell at least the total
minimum of the  Securities,  as set forth on the cover  page of the  Prospectus,
within the period  herein  provided,  this  Agreement  shall  terminate  and the
Company  shall  refund  to  any  persons  who  have  subscribed  for  any of the
Securities  the full amount which it may have received from them,  together with
interest as provided in the  Prospectus,  and no party to this  Agreement  shall
have any obligation to the others  hereunder,  except for the obligations of the
Company  and the Bank as set  forth in  Sections  4,  6(a) and 7 hereof  and the
obligations of the Agent as provided in Sections 6(b) and 7 hereof.  Appropriate
arrangements for placing the funds received from subscriptions for Securities or
other offers to purchase  Securities in special  interest-bearing  accounts with
the Bank  until  all  Securities  are sold and paid for were  made  prior to the
commencement  of the  Subscription  Offering,  with  provision for refund to the
purchasers as set forth above,  or for delivery to the Company if all Securities
are sold.

                  If at least the total minimum of  Securities,  as set forth on
the cover page of the Prospectus,  are sold, the Company agrees to issue or have
issued the  Securities  sold and to release for delivery  certificates  for such
Securities at the Closing Time against payment therefor by release of funds from
the special  interest-bearing  accounts  referred to above. The closing shall be
held at the  __________  offices of  _________________________,  at 10:00  a.m.,
local  time,  or at such  other  place and time as shall be  agreed  upon by the
parties hereto,  on a business day to be agreed upon by the parties hereto.  The
Company  shall notify the Agent by telephone,  confirmed in writing,  when funds
shall have been received for all the  Securities.  Certificates  for  Securities
shall be delivered  directly to the purchasers  thereof in accordance with their
directions. Notwithstanding the foregoing, certificates for Securities purchased
through  Selected Dealers shall be made available to the Agent for inspection at
least 48 hours  prior to the  Closing  Time at such  office as the  Agent  shall
designate.  The hour and date upon which the Company  shall release for delivery
all of the Securities, in accordance with the terms hereof, is herein called the
"Closing Time."

                  The Company will pay any stock issue and transfer  taxes which
may be payable with respect to the sale of the Securities.

                  In addition to  reimbursement  of the  expenses  specified  in
Section 4 hereof,  the Agent will  receive the  following  compensation  for its
services hereunder:


                                       17

<PAGE>



                  (a) A fee  of  one  and  one-quarter  percent  (1.25%)  of the
         aggregate   Actual  Purchase  Price  of  the  Securities  sold  in  the
         Subscription  Offering and the  Community  Offering,  excluding in each
         case shares  purchased by (i) any employee  benefit plan of the Company
         or the Bank established for the benefit of their respective  directors,
         officers and employees,  and (ii) any director,  officer or employee of
         the Company or the Bank or members of their  immediate  families (which
         term shall mean parents,  grandparents,  spouse, siblings, children and
         grandchildren); and

                  (b) with respect to any Securities sold by an NASD member firm
         (other than Sandler O'Neill) under the Selected  Dealers'  Agreement in
         the Syndicated Community Offering,  (i) the sales commission payable to
         Selected Dealers under any such Selected Dealers'  Agreement,  (ii) any
         sponsoring dealer's fees; and (iii) a management fee to Sandler O'Neill
         of one and  one-quarter  percent  (1.25%) of the Actual Purchase Price.
         Any fees  payable to Sandler  O'Neill  for  Securities  sold by Sandler
         O'Neill  under any such  agreement  shall be limited to an aggregate of
         one and  one-quarter  percent  (1.25%) of the Actual  Purchase Price of
         such Securities.

                  If this  Agreement is  terminated  by the Agent in  accordance
with the  provisions  of Section 9(a) hereof or the  Conversion is terminated by
the Company, no fee shall be payable by the Company to Sandler O'Neill; however,
the Company shall  reimburse the Agent for all of its  reasonable  out-of-pocket
expenses  incurred  prior to  termination,  including  the  reasonable  fees and
disbursements  of counsel for the Agent in  accordance  with the  provisions  of
Section 4 hereof.

                  All fees  payable to the Agent  hereunder  shall be payable in
immediately  available  funds at Closing Time, or upon the  termination  of this
Agreement, as the case may be. In recognition of the long lead times involved in
the conversion process, the Bank agrees to make advance payments to the Agent in
the aggregate  amount of $50,000,  $25,000 of which has been previously paid and
the  remaining  $25,000  of which  shall be  payable  upon  commencement  of the
Subscription Offering, which shall be credited against any fees or reimbursement
of expenses payable hereunder.

                  SECTION 3.        COVENANTS OF THE COMPANY, THE MUTUAL HOLDING
COMPANY, THE MID-TIER HOLDING COMPANY AND  THE  BANK.  The  Company, the  Mutual
Holding Company, the Mid-Tier Holding Company and the  Bank  covenant  with  the
Agent as follows:

                  (a) The  Company,  the Mutual  Holding  Company,  the Mid-Tier
         Holding  Company and the Bank will prepare and file such  amendments or
         supplements  to  the  Registration  Statement,   the  Prospectus,   the
         Conversion  Application  and the Proxy  Statement  as may  hereafter be
         required  by  the   Securities   Act   Regulations  or  the  Conversion
         Regulations  or as may  hereafter be requested by the Agent.  Following
         completion of the Subscription and Community Offering,  in the event of
         a  Syndicated  Community  Offering,  the  Company,  the Mutual  Holding
         Company, the Mid-Tier

                                       18

<PAGE>



         Holding  Company and the Bank will (i)  promptly  prepare and file with
         the Commission a post-effective amendment to the Registration Statement
         relating to the results of the  Subscription  and Community  Offerings,
         any  additional  information  with  respect  to the  proposed  plan  of
         distribution,  and any revised  pricing  information or (ii) if no such
         post-effective  amendment  is  required,  will file  with,  or mail for
         filing  to,  the  Commission  a  prospectus  or  prospectus  supplement
         containing  information relating to the results of the Subscription and
         Community Offering and pricing information  pursuant to Rule 424 of the
         Securities Act Regulations,  in either case in a form acceptable to the
         Agent and the Agent's counsel. The Company, the Mutual Holding Company,
         the  Mid-Tier  Holding  Company  and the Bank  will  notify  the  Agent
         immediately,   and  confirm   the  notice  in   writing,   (i)  of  the
         effectiveness  of any  post-effective  amendment  of  the  Registration
         Statement,  the  filing of any  supplement  to the  Prospectus  and the
         filing of any  amendment  to the  Conversion  Application,  (ii) of the
         receipt of any comments from the OTS or the Commission  with respect to
         the  transactions  contemplated by this Agreement or the Plan, (iii) of
         any  request  by the  Commission,  the  OTS,  the  FDIC  or  any  other
         governmental entity for any amendment to the Registration  Statement or
         the  Conversion  Application  or any  amendment  or  supplement  to the
         Prospectus or for additional  information,  (iv) of the issuance by the
         Commission,  the OTS, the FDIC or any other governmental  entity of any
         order  suspending  the  Offerings or the use of the  Prospectus  or the
         initiation of any proceedings for that purpose,  (v) of the issuance by
         the Commission,  the OTS, the FDIC or any other governmental  entity of
         any  stop-order   suspending  the  effectiveness  of  the  Registration
         Statement or the initiation of any  proceedings  for that purpose,  and
         (vi) of the receipt of any notice with respect to the suspension of any
         qualification   of  the   Securities   for  offering  or  sale  in  any
         jurisdiction.  The Company,  the Mutual Holding  Company,  the Mid-Tier
         Holding  Company  and the Bank will  make  every  reasonable  effort to
         prevent  the  issuance of any  stop-order  and,  if any  stop-order  is
         issued, to obtain the lifting thereof at the earliest possible moment.

                  (b) The  Company,  the Mutual  Holding  Company,  the Mid-Tier
         Holding  Company  and the  Bank  will  give  the  Agent  notice  of its
         intention  to  file  or  prepare  any   amendment  to  the   Conversion
         Application or  Registration  Statement  (including any  post-effective
         amendment) or any amendment or supplement to the Prospectus  (including
         any revised prospectus which the Company proposes for use in connection
         with the Syndicated  Community Offering of the Securities which differs
         from  the  prospectus  on  file  at  the  Commission  at the  time  the
         Registration  Statement becomes effective,  whether or not such revised
         prospectus  is  required  to be filed  pursuant  to Rule  424(b) of the
         Securities Act Regulations),  will furnish the Agent with copies of any
         such amendment or supplement a reasonable  amount of time prior to such
         proposed  filing or use, as the case may be, and will not file any such
         amendment or supplement  or use any such  prospectus to which the Agent
         or counsel for the Agent may object.


                                       19

<PAGE>



                  (c) The  Company,  the Mutual  Holding  Company,  the Mid-Tier
         Holding  Company and the Bank will  deliver to the Agent as many signed
         copies and as many conformed  copies of the Conversion  Application and
         the  Registration  Statement as originally  filed and of each amendment
         thereto   (including   exhibits  filed  therewith  or  incorporated  by
         reference therein) as the Agent may reasonably request for the purposes
         contemplated by the Securities Act Regulations, the 1934 Securities and
         Exchange  Act,  as  amended  (the  "Exchange  Act")  or the  rules  and
         regulations  promulgated  under the Exchange Act, and from time to time
         such  number of copies of the  Prospectus  as the Agent may  reasonably
         request for use in any lawful manner contemplated by the Plan.

                  (d) During the period  when the  Prospectus  is required to be
         delivered, the Company the Mutual Holding Company, the Mid-Tier Holding
         Company and the Bank will comply,  at their own  expense,  with any and
         all  requirements,  material terms,  conditions and provisions  imposed
         upon them by the  Commission,  the FDIC,  the OTS, or by the applicable
         Conversion  Regulations,  as from  time to  time in  force,  and by the
         Securities Act, the Securities Act  Regulations,  Exchange Act, and the
         rules  and  regulations  of  the  Commission  promulgated   thereunder,
         including, without limitation,  Regulation M under the Exchange Act, in
         each case as from time to time enforced,  so far as necessary to permit
         the  continuance  of sales or dealing in shares of Common  Stock during
         such  period  in  accordance   with  the  provisions   hereof  and  the
         Prospectus.

                  (e) If any event or  circumstance  shall  occur as a result of
         which it is necessary,  in the opinion of counsel for the Company,  the
         Mutual Holding Company,  the Mid-Tier Holding Company or the Bank or in
         the reasonable opinion of counsel for the Agent, to amend or supplement
         the  Prospectus  or  Registration   Statement  in  order  to  make  the
         Prospectus or Registration Statement not misleading in the light of the
         circumstances  existing  at the time such  document is  delivered  to a
         purchaser,  the  Company,  the Mutual  Holding  Company,  the  Mid-Tier
         Holding Company and the Bank will, at their expense, forthwith amend or
         supplement  the  Prospectus  or  Registration  Statement  (in  form and
         substance satisfactory to counsel for the Agent after a reasonable time
         for review) so that, as so amended or supplemented, the Prospectus will
         not include an untrue  statement of a material  fact or omit to state a
         material fact necessary in order to make the statements therein, in the
         light of the  circumstances  existing at the time it is  delivered to a
         purchaser, not misleading, and the Company, the Mutual Holding Company,
         the Mid-Tier  Holding  Company and the Bank will furnish to the Agent a
         reasonable  number of copies of such amendment or  supplement.  For the
         purpose of this Agreement, the Company, the Mutual Holding Company, the
         Mid-Tier  Holding  Company and the Bank each will timely  furnish  such
         information  with  respect to itself to the Agent as the Agent may from
         time to time reasonably request.


                                       20

<PAGE>



                  (f) The  Company,  the Mutual  Holding  Company,  the Mid-Tier
         Holding  Company  and the Bank  will  take all  necessary  actions,  in
         cooperation  with the Agent, and will furnish to whomever the Agent may
         direct,  such information as may be required to qualify or register the
         Securities  for  offering  and sale or to exempt such  Securities  from
         registration,  or to exempt  the  Company  as a  broker-dealer  and its
         officers, directors and employees as broker-dealers or agents under the
         applicable  securities  laws of such  states of the  United  States and
         other  jurisdictions  as the Conversion  Regulations may require and as
         the Agent and the Company  have  agreed;  provided,  however,  that the
         Company and the Bank shall not be obligated to file any general consent
         to service of  process  or to qualify as a foreign  corporation  in any
         jurisdiction in which it is not so qualified.  In each  jurisdiction in
         which the Securities  have been so qualified,  the Company and the Bank
         will file such statements and reports as may be required by the laws of
         such jurisdiction to continue such qualification in effect for a period
         of not less than one year from the effective  date of the  Registration
         Statement.

                  (g) The  Company,  the Mutual  Holding  Company,  the Mid-Tier
         Holding  Company and the Bank will not sell or issue,  contract to sell
         or otherwise  dispose of, for a period of 90 days after  Closing  Time,
         without the Agent's prior written  consent,  any shares of Common Stock
         other than the Securities or other than in connection  with any plan or
         arrangement  described  in the  Prospectus,  including  existing  stock
         benefit plans.

                  (h) The Company shall  register its Common Stock under Section
         12(g) of the Exchange Act concurrent with the Offerings pursuant to the
         Plan and  shall  request  that  such  registration  be  effective  upon
         completion of the Conversion.

                  (i) The Company  authorizes  Sandler  O'Neill and any Selected
         Dealers to act as agent of the Company in  distributing  the Prospectus
         to persons entitled to receive subscription rights and other persons to
         be  offered  Securities  having  record  addresses  in  the  states  or
         jurisdictions  set forth in a survey of the  securities  or "blue  sky"
         laws of the various  jurisdictions  in which the Offerings will be made
         (the "Blue Sky Survey").

                  (j) The Company will make generally  available to its security
         holders  as soon as  practicable,  but not later than 60 days after the
         close of the period  covered  thereby,  an earnings  statement (in form
         complying  with  the  provisions  of  Rule  158 of the  Securities  Act
         Regulations)  covering a twelve-month  period  beginning not later than
         the  first day of the  Company's  fiscal  quarter  next  following  the
         "effective  date" (as  defined  in said  Rule 158) of the  Registration
         Statement.

                  (k) During the period ending on the third  anniversary  of the
         expiration  of  the  fiscal  year  during  which  the  closing  of  the
         transactions  contemplated  hereby occurs,  the Company will furnish to
         its stockholders as soon as practicable after the

                                       21

<PAGE>



         end of each such fiscal year an annual report of the Company (including
         consolidated   statements  of  financial   condition  and  consolidated
         statements of income, stockholders' equity and cash flows, certified by
         independent  public accountants in accordance with Regulation S-X under
         the Securities  Act) and, as soon as practicable  after the end of each
         of the first three  quarters of each  fiscal year  (beginning  with the
         fiscal  quarter  ending after the  effective  date of the  Registration
         Statement),  consolidated summary financial information of the Company,
         the Mutual Holding Company,  the Mid-Tier Holding Company, the Bank and
         the Bank's  subsidiaries  for such  quarter in  reasonable  detail.  In
         addition,   such  annual  report  and  quarterly  consolidated  summary
         financial  information  shall be made public  through  the  issuance of
         appropriate press releases at the same time or prior to the time of the
         furnishing thereof to stockholders of the Company.

                  (l) During the period ending on the third  anniversary  of the
         expiration  of  the  fiscal  year  during  which  the  closing  of  the
         transactions  contemplated  hereby occurs,  the Company will furnish to
         the Agent (i) as soon as publicly  available,  a copy of each report or
         other document of the Company  furnished  generally to  stockholders of
         the  Company or  furnished  to or filed with the  Commission  under the
         Exchange Act or any national securities exchange or system on which any
         class of  securities  of the  Company  is  listed  (including,  but not
         limited to, reports on Form 10-K, 10-Q and 8-K and all proxy statements
         and  annual  reports  to  stockholders),  (ii) a  copy  of  each  other
         nonconfidential  report of the Company  mailed to its  stockholders  or
         filed  with  the  Commission,  the  OTS or  any  other  supervisory  or
         regulatory  authority or any national  securities exchange or system on
         which any class of Securities of the Company is listed or quoted,  each
         press  release and material  news items and  additional  documents  and
         information  with respect to the Company,  the Mutual Holding  Company,
         the Mid-Tier  Holding  Company or the Bank as the Agent may  reasonably
         request; and (iii) from time to time, such other information concerning
         the Company as the Agent may reasonably request.

                  (m) The  Company,  the Mutual  Holding  Company,  the Mid-Tier
         Holding  Company  and the  Bank  will  conduct  the  Conversion  in all
         material   respects  in  accordance   with  the  Plan,  the  Conversion
         Regulations and all other applicable regulations, decisions and orders,
         including all applicable terms,  requirements and conditions  precedent
         to the Conversion imposed upon the Company or the Bank by the OTS.

                  (n) The  Company and the Bank will use the net  proceeds  from
         the sale of the  Securities in the manner  specified in the  Prospectus
         under the caption "Use of Proceeds."

                  (o) The Company will file with the Commission  such reports on
         Form SR as may be required  pursuant to Rule 463 of the  Securities Act
         Regulations, if such report or substantially similar report is required
         by the Commission.

                                       22

<PAGE>




                  (p)  The  Company  will  maintain  the  effectiveness  of  the
         Exchange Act Registration  Statement for not less than three years. The
         Company  will file with the  Nasdaq  Stock  Market  all  documents  and
         notices  required by the Nasdaq  Stock  Market of  companies  that have
         issued  securities that are traded in the  over-the-counter  market and
         quotations for which are reported by the Nasdaq National Market.

                  (q) The  Company,  the Mutual  Holding  Company,  the Mid-Tier
         Holding  Company or the Bank will take such  actions and  furnish  such
         information as are  reasonably  requested by the Agent in order for the
         Agent to ensure compliance with the National  Association of Securities
         Dealers,   Inc.'s   "Interpretation   Relating  to  Free-   Riding  and
         Withholding."

                  (r) Other than in connection with any employee benefit plan or
         arrangement described in the Prospectus,  the Company will not, without
         the prior written consent of the Agent, sell or issue, contract to sell
         or  otherwise  dispose  of, any shares of Common  Stock  other than the
         Securities for a period of 180 days following the Closing Time.

                  (s) During the period  beginning on the date hereof and ending
         on the later of the third  anniversary  of the Closing Time or the date
         on which the Agent receives full payment in  satisfaction  of any claim
         for  indemnification  or  contribution  to  which  it may  be  entitled
         pursuant to Sections 6 or 7, respectively,  neither the Company nor the
         Bank  shall,  without  the prior  written  consent of the Agent,  which
         consent shall not be unreasonably withheld,  take or permit to be taken
         any action that could result in the Bank Common Stock becoming  subject
         to any  security  interest,  mortgage,  pledge,  lien  or  encumbrance;
         provided,  however,  that this  covenant  shall be null and void if the
         Board of Governors of the Federal Reserve System, by regulation, policy
         statement  or  interpretive  release,  or by  written  order or written
         advice addressed to the Bank or the Agent  specifically  addressing the
         provisions of Section 6(a) hereof, permits indemnification of the Agent
         by the Bank as contemplated by such provisions.

                  (t) The Company  and the Bank will comply with the  conditions
         imposed by or agreed to with the OTS in connection with its approval of
         the Holding  Company  Application  and with the FDIC in connection with
         their  approval  or  non-  objection  of,  or  non-objection   to,  the
         Conversion Application.

                  (u) During the period ending on the first  anniversary  of the
         Closing  Time,  the  Bank  will  comply  with  all  applicable  law and
         regulation necessary for the Bank to continue to be a "qualified thrift
         lender" within the meaning of 12 U.S.C. Section 1467a(m).


                                       23

<PAGE>



                  (v) The Company  shall not deliver  the  Securities  until the
         Company and the Bank have satisfied each condition set forth in Section
         5 hereof, unless such condition is waived by the Agent.

                  (w) The Company or the Bank will furnish to Sandler O'Neill as
         early as  practicable  prior to the Closing Time, but no later than two
         (2) full business days prior  thereto,  a copy of the latest  available
         unaudited interim consolidated financial statements of the Bank and the
         Subsidiaries which have been read by FinPro, as stated in their letters
         to be  furnished  pursuant  to  subsections  (e) and (f) of  Section  5
         hereof.

                  (x) Other than as permitted by the Conversion Regulations, the
         HOLA, the Securities Act, the Securities Act Regulations,  and the laws
         of any state in which the  Securities  are  registered or qualified for
         sale or exempt  from  registration,  none of the  Company,  the  Mutual
         Holding  Company,  the  Mid-Tier  Holding  Company  or  the  Bank  will
         distribute any prospectus, offering circular or other offering material
         in connection with the offer and sale of the Securities.

                  (y) The Company will use its best efforts to (i) encourage and
         assist a market  maker  to  establish  and  maintain  a market  for the
         Securities and (ii) list and maintain  quotation of the Securities on a
         national or  regional  securities  exchange  or on the Nasdaq  National
         Market effective on or prior to Closing Time.

                  (z)  The  Bank  will  maintain  appropriate  arrangements  for
         depositing all funds received from persons mailing subscriptions for or
         orders to purchase  Securities  in the Offering on an  interest-bearing
         basis at the rate  described in the  Prospectus  until Closing Time and
         satisfaction  of all conditions  precedent to the release of the Bank's
         obligation to refund payments received from persons  subscribing for or
         ordering  Securities in the Offering in accordance with the Plan and as
         described in the  Prospectus  or until  refunds of such funds have been
         made to the  persons  entitled  thereto  or  withdrawal  authorizations
         canceled  in  accordance   with  the  Plan  and  as  described  in  the
         Prospectus.  The Bank will maintain such records of all funds  received
         to permit the funds of each subscriber to be separately  insured by the
         FDIC (to the maximum  extent  allowable) and to enable the Bank to make
         the  appropriate  refunds of such funds in the event that such  refunds
         are required to be made in accordance with the Plan and as described in
         the Prospectus.

                  (aa) The Company will promptly  take all  necessary  action to
         register as a savings and loan holding company under the HOLA.

                  (bb)     None of the Company, Mutual Holding Company, Mid-Tier
         Holding  Company  or  Bank  will  amend  the Plan of Conversion without
         notifying the Agent prior thereto.


                                       24

<PAGE>



                  (cc) The Company  shall  assist the Agent,  if  necessary,  in
         connection  with the  allocation  of the  Securities in the event of an
         oversubscription  and  shall  provide  the Agent  with any  information
         necessary to assist the Company in  allocating  the  Securities in such
         event and such information shall be accurate and reliable.

                  (dd) Prior to Closing Time,  the Company,  the Mutual  Holding
         Company,  the  Mid-Tier  Holding  Company  and the Bank will inform the
         Agent of any event or circumstances of which it is aware as a result of
         which the Registration Statement and/or Prospectus,  as then amended or
         supplemented,  would contain an untrue  statement of a material fact or
         omit to state a material fact necessary in order to make the statements
         therein not misleading.

                  SECTION  4.  PAYMENT  OF  EXPENSES.  The  Company,  the Mutual
Holding Company, the Mid-Tier Holding Company and the Bank jointly and severally
agree to pay all expenses incident to the performance of their obligations under
this  Agreement,  including  but not  limited to (i) the cost of  obtaining  all
securities and bank  regulatory  approvals,  (ii) the printing and filing of the
Registration  Statement as originally filed and of each amendment thereto, (iii)
the preparation, issuance and delivery of the certificates for the Securities to
the  purchasers  in the  Offerings,  (iv)  the  fees  and  disbursements  of the
Company's,  the Mutual Holding Company's, the Mid-Tier Holding Company's and the
Bank's counsel, accountants, appraiser and other advisors, (v) the qualification
of the Securities  under  securities  laws in accordance  with the provisions of
Section 3(f) hereof,  including  filing fees and the fees and  disbursements  of
counsel in connection  therewith and in connection  with the  preparation of the
Blue Sky Survey,  (vi) the  printing  and delivery to the Agent of copies of the
Registration Statement as originally filed and of each amendment thereto and the
printing  and  delivery of the  Prospectus  and any  amendments  or  supplements
thereto to the purchasers in the Offerings and the Agent, (vii) the printing and
delivery  to the Agent of copies of a Blue Sky  Survey,  and (viii) the fees and
expenses incurred in connection with the listing of the Securities on the Nasdaq
National  Market.  In the event the Agent  incurs any such fees and  expenses on
behalf of the Bank or the Company,  the Bank will  reimburse  the Agent for such
fees and  expenses  whether  or not the  Conversion  is  consummated;  provided,
however,  that the Agent shall not incur any  substantial  expenses on behalf of
the Bank or the Company  pursuant to this Section  without the prior approval of
the Bank.

         The Company,  the Mutual Holding Company,  the Mid-Tier Holding Company
and the Bank jointly and severally agree to pay certain expenses incident to the
performance  of the Agent's  obligations  under this  Agreement,  regardless  of
whether the Conversion is consummated up to a maximum of $40,000,  including (i)
the filing  fees paid or incurred  by the Agent in  connection  with all filings
with  the  National  Association  of  Securities  Dealers,  Inc.,  and  (ii) all
reasonable  out-of-pocket  expenses  incurred  by  the  Agent  relating  to  the
Offerings, including, without limitation, advertising,  promotional, syndication
and travel expenses and fees and expenses of the Agent's  counsel.  All fees and
expenses to which the Agent is entitled to reimbursement under this paragraph of
this Section 4 shall be due and

                                       25

<PAGE>



payable upon receipt by the Company or the Bank of a written accounting therefor
setting forth in reasonable detail the expenses incurred by the Agent.

                  SECTION 5. CONDITIONS OF AGENT'S OBLIGATIONS. The Company, the
Mutual Holding Company,  the Mid-Tier  Holding  Company,  the Bank and the Agent
agree that the issuance and the sale of Securities  and all  obligations  of the
Agent  hereunder  are  subject  to  the  accuracy  of  the  representations  and
warranties of the Company,  the Mutual  Holding  Company,  the Mid-Tier  Holding
Company  and the Bank  herein  contained  as of the date  hereof and the Closing
Time,  to the  accuracy of the  statements  of  officers  and  directors  of the
Company,  the Mutual Holding Company,  the Mid-Tier Holding Company and the Bank
made pursuant to the provisions  hereof, to the performance by the Company,  the
Mutual  Holding  Company,  the  Mid-Tier  Holding  Company and the Bank of their
obligations hereunder, and to the following further conditions:

                  (a) At Closing Time, the Company,  the Mutual Holding Company,
                  the Mid-Tier Holding Company and the Bank shall have conducted
                  the Conversion in all material respects in accordance with the
                  Plan, the  Conversion  Regulations,  and all other  applicable
                  laws, regulations,  decisions and orders, including all terms,
                  conditions,  requirements  and  provisions  precedent  to  the
                  Conversion imposed upon them by the OTS.

                  (b)  The  Registration  Statement  shall  have  been  declared
                  effective by the  Commission  and the  Conversion  Application
                  approved  by the OTS not later  than 5:30 p.m.  on the date of
                  this  Agreement,  or with the Agent's  consent at a later time
                  and date;  and at Closing Time, no stop order  suspending  the
                  effectiveness  of the  Registration  Statement shall have been
                  issued under the 1933 Act or proceedings  therefore  initiated
                  or threatened by the Commission or any state authority, and no
                  order or other  action  suspending  the  authorization  of the
                  Prospectus or the  consummation  of the Conversion  shall have
                  been  issued or  proceedings  therefore  initiated  or, to the
                  Company's,  the Mutual Holding Company's, the Mid-Tier Holding
                  Company's  or  the  Bank's   knowledge,   threatened   by  the
                  Commission, the OTS, the FDIC, or any state authority.

                  (c) At Closing Time, the Agent shall have received:

                           (1) The favorable  opinion,  dated as of Closing Time
                  and addressed to the Agent for its benefit, of Malizia, Spidi,
                  counsel for the Company  and the Bank,  in form and  substance
                  satisfactory to counsel for the Agent, to the effect that:

                                    (i) The Company  has been duly  incorporated
                           and is  validly  existing  as a  corporation  in good
                           standing  under  the  laws  of  the  Commonwealth  of
                           Pennsylvania.

                                       26

<PAGE>




                                    (ii) The  Company has full  corporate  power
                           and   authority   to  own,   lease  and  operate  its
                           properties  and to conduct its  business as described
                           in the  Registration  Statement and Prospectus and to
                           enter into and  perform  its  obligations  under this
                           Agreement.

                                    (iii) The  Company  is duly  qualified  as a
                           foreign  corporation  to transact  business and is in
                           good  standing  in each other  jurisdiction  in which
                           such  qualification  is required whether by reason of
                           the  ownership  or leasing of property or the conduct
                           of  business,  except where the failure to so qualify
                           would not have a  material  adverse  effect  upon the
                           financial   condition,   results  of   operations  or
                           business  affairs of the Company,  the Mutual Holding
                           Company,  the Mid-Tier Holding Company,  the Bank and
                           the   Bank's   subsidiaries,    considered   as   one
                           enterprise.

                                    (iv) Upon  consummation  of the  Conversion,
                           the authorized,  issued and outstanding capital stock
                           of the Company  will be within the range set forth in
                           the Prospectus under the caption "Capitalization" and
                           no shares of Common Stock have been or will be issued
                           and outstanding prior to the Closing Time.

                                    (v)  The  Securities   have  been  duly  and
                           validly  authorized  for issuance and sale and,  when
                           issued and  delivered by the Company  pursuant to the
                           Plan against payment of the consideration  calculated
                           as set  forth in the Plan,  will be duly and  validly
                           issued and fully paid and non-assessable.

                                    (vi) The issuance of the  Securities  is not
                           subject to preemptive or other similar rights arising
                           by  operation  of  law  or,  to  the  best  of  their
                           knowledge  and   information,   otherwise.   To  such
                           counsel's   knowledge,   upon  the  issuance  of  the
                           Securities,  good title to the Securities  (including
                           the Exchange  Securities)  will be transferred by the
                           Company to the  purchasers  thereof  against  payment
                           therefor,  subject to such  claims as may be asserted
                           against purchasers thereof by third-party claimants.

                                    (vii) The Bank at all times  since  December
                           31, 1992 and prior to the Closing  Time has been duly
                           organized,  and  is  validly  existing  and  in  good
                           standing  under  the  laws of the  United  States  of
                           America as a federally  chartered  stock savings bank
                           with full corporate power and authority to own, lease
                           and  operate  its   properties  and  to  conduct  its
                           business as described in the  Registration  Statement
                           and the Prospectus; and the Bank is duly qualified as
                           a foreign  corporation in each  jurisdiction in which
                           the failure to so qualify would have a

                                       27

<PAGE>



                           material adverse effect upon the financial condition,
                           results  of  operations  or  business  affairs of the
                           Bank.

                                    (viii) The Bank is a member in good standing
                           of the FHLB-  Pittsburgh and the deposit  accounts of
                           the Bank are insured by the FDIC up to the applicable
                           limits.

                                    (ix) Each direct and indirect  subsidiary of
                           the Bank has been duly  incorporated  and is  validly
                           existing as a corporation  in good standing under the
                           laws of the  jurisdiction of its  incorporation,  has
                           full corporate  power and authority to own, lease and
                           operate its properties and to conduct its business as
                           described   in   the   Registration   Statement   and
                           Prospectus   and  is  duly  qualified  as  a  foreign
                           corporation  to  transact  business  and  is in  good
                           standing in each jurisdiction in which the failure to
                           so qualify would have a material  adverse effect upon
                           the  financial  condition,  results of  operations or
                           business of the Company,  the Mutual Holding Company,
                           the Mid-Tier Holding Company, the Bank and the Bank's
                           subsidiaries,  taken as a whole;  the  activities  of
                           each such subsidiary are permitted to subsidiaries of
                           a  savings  association  holding  company  and  of  a
                           federally   chartered  savings  bank  by  the  rules,
                           regulations,  resolutions  and  practices of the OTS;
                           all of the issued and  outstanding  capital  stock of
                           each such  subsidiary  has been duly  authorized  and
                           validly issued, is fully paid and  non-assessable and
                           is   owned  by  the   Bank,   directly   or   through
                           subsidiaries,   free  and   clear  of  any   security
                           interest, mortgage, pledge, lien, encumbrance,  claim
                           or equity.  To the best of such counsel's  knowledge,
                           each subsidiary holds all licenses,  certificates and
                           permits  from  governmental   authorities   currently
                           required   under   the   laws   of   its   respective
                           jurisdiction of incorporation  for the conduct of its
                           business as described in the Prospectus  except where
                           the failure to hold such  licenses,  certificates  or
                           permits would not have a material  adverse  effect on
                           the  business,  assets or financial  condition of the
                           Bank on a consolidated  basis; and such  subsidiaries
                           are not in material  violation of their  certificates
                           of  incorporation  or bylaws.  All of the outstanding
                           stock of the  subsidiaries  has been duly  authorized
                           and is validly issued,  fully paid and nonassessable,
                           and all such  stock is owned  directly  by the  Bank,
                           free and clear of any liens, encumbrances,  claims or
                           other restrictions.

                                    (x) The Mutual Holding  Company is a validly
                           existing  federally  chartered mutual holding company
                           with corporate  power and authority to own, lease and
                           operate its properties and to conduct its business as
                           described   in   the   Registration   Statement   and
                           Prospectus.


                                       28

<PAGE>



                                    (xi) The Mid-Tier  Holding Company is a duly
                           incorporated   and  validly   existing   Pennsylvania
                           corporation  with  corporate  power and  authority to
                           own,  lease and operate its properties and to conduct
                           its  business  as   described  in  the   Registration
                           Statement and Prospectus.

                                    (xii) Upon  consummation  of the Conversion,
                           all of the issued and  outstanding  capital  stock of
                           the Bank when  issued and  delivered  pursuant to the
                           Plan against payment of  consideration  calculated as
                           set   forth  in  the  Plan  and  set   forth  in  the
                           Prospectus,  will  be  duly  authorized  and  validly
                           issued and fully paid and nonassessable, and all such
                           capital  stock  will  be  owned  beneficially  and of
                           record by the Company  free and clear of any security
                           interest, mortgage, pledge, lien, encumbrance,  claim
                           or equity.

                                    (xiii) The OTS has duly approved the Holding
                           Company  Application and the Conversion  Applications
                           and no  action  is  pending,  or to the  best of such
                           counsel's   knowledge,   threatened   respecting  the
                           Holding   Company   Application   or  the  Conversion
                           Applications or the acquisition by the Company of all
                           of the Bank's issued and  outstanding  capital stock;
                           the Holding  Company  Application  and the Conversion
                           Applications comply with the applicable  requirements
                           of the OTS,  include  all  documents  required  to be
                           filed as  exhibits  thereto,  and are, to the best of
                           such counsel's  knowledge and information,  truthful,
                           accurate  and  complete;  and  the  Company  is  duly
                           authorized  to become a savings  association  holding
                           company  and is  duly  authorized  to own  all of the
                           issued and  outstanding  capital stock of the Bank to
                           be issued pursuant to the Plan.

                                    (xiv) The  execution  and  delivery  of this
                           Agreement and the  consummation  of the  transactions
                           contemplated   hereby  have  been  duly  and  validly
                           authorized  by all  necessary  action  on the part of
                           each of the Company,  the Mutual Holding Company, the
                           Mid-Tier  Holding  Company  and the  Bank,  and  this
                           Agreement  constitutes  a legal,  valid  and  binding
                           agreement of each of the Company,  the Mutual Holding
                           Company,  the Mid-Tier  Holding Company and the Bank,
                           enforceable in accordance  with its terms,  except as
                           rights to indemnity and contribution hereunder may be
                           limited  under  applicable  law (it being  understood
                           that  such  counsel  may avail  itself  of  customary
                           exceptions   concerning  the  effect  of  bankruptcy,
                           insolvency  or similar laws and the  availability  of
                           equitable  remedies);  the  execution and delivery of
                           this  Agreement,  the  incurrence of the  obligations
                           herein  set  forth  and  the   consummation   of  the
                           transactions  contemplated  herein will not result in
                           any  violation  of the  provisions  of the charter or
                           by-laws of the Company,  the Mutual Holding  Company,
                           the Mid-Tier Holding

                                       29

<PAGE>



                           Company,  the Bank or any of the Bank's subsidiaries;
                           and,  to the best of such  counsel's  knowledge,  the
                           execution  and  delivery  of  this   Agreement,   the
                           incurrence  of the  obligations  herein set forth and
                           the  consummation  of the  transactions  contemplated
                           herein will not conflict  with or constitute a breach
                           of,  or  default  under,  and no event  has  occurred
                           which,  with  notice or lapse of time or both,  would
                           constitute a default under, or result in the creation
                           or  imposition  of any lien,  charge or  encumbrance,
                           that, individually or in the aggregate,  would have a
                           material  adverse effect on the financial  condition,
                           results  of  operations  or  business  affairs of the
                           Company,  the Mutual  Holding  Company,  the Mid-Tier
                           Holding Company, the Bank and the Bank's subsidiaries
                           considered  as one  enterprise,  upon any property or
                           assets of the Company,  the Mutual  Holding  Company,
                           the Mid-Tier Holding Company,  the Bank or the Bank's
                           subsidiaries  pursuant  to any  contract,  indenture,
                           mortgage,  loan  agreement,   note,  lease  or  other
                           instrument to which the Company,  the Mutual  Holding
                           Company,  the Mid-Tier Holding  Company,  the Bank or
                           the Bank's subsidiaries is a party or by which any of
                           them may be bound, or to which any of the property or
                           assets of the Company,  the Mutual  Holding  Company,
                           the Mid-Tier Holding Company,  the Bank or the Bank's
                           subsidiaries is subject.

                                    (xv) The Prospectus has been duly authorized
                           by the OTS for final use  pursuant to the  Conversion
                           Regulations and no action is pending,  or to the best
                           of such counsel's  knowledge,  is threatened,  by the
                           OTS to revoke such authorization.

                                    (xvi) The Plan has been duly  adopted by the
                           required  vote of the  directors of the Company,  the
                           Mutual Holding Company,  the Mid-Tier Holding Company
                           and the Bank and based  upon the  certificate  of the
                           inspector of  election,  by the  stockholders  of the
                           Bank and the members of the Mutual Holding Company.

                                    (xvii)   The   Registration   Statement   is
                           effective  under the Securities Act and no stop order
                           suspending  the  effectiveness  of  the  Registration
                           Statement  has been issued under the  Securities  Act
                           or,  to  the  best  of  such   counsel's   knowledge,
                           proceedings  therefor  initiated or threatened by the
                           Commission.

                                    (xviii) No further approval,  authorization,
                           consent or other order of any public board or body is
                           required  in   connection   with  the  execution  and
                           delivery  of  this  Agreement,  the  issuance  of the
                           Securities and the  consummation  of the  Conversion,
                           except as may be  required  under the  securities  or
                           Blue Sky laws of various jurisdictions as to

                                       30

<PAGE>



                           which no  opinion  need be  rendered.  To the best of
                           such  counsel's  knowledge,  the  Conversion has been
                           consummated  in all material  respects in  accordance
                           with all  applicable  provisions  of the HOLA and the
                           Conversion Regulations.

                                    (xix) At the time the Registration Statement
                           became effective,  the Registration  Statement (other
                           than the financial  statements and  statistical  data
                           included  therein,  as to  which no  opinion  need be
                           rendered)   complied  as  to  form  in  all  material
                           respects with the  requirements of the Securities Act
                           and the Securities Act Regulations and the Conversion
                           Regulations and federal law.

                                    (xx)   At   the    time    the    Conversion
                           Applications,   including  the  Prospectus  contained
                           therein,  were  approved by the OTS,  the  Conversion
                           Applications,   including  the  Prospectus  contained
                           therein, complied as to form in all material respects
                           with the requirements of the Conversion  Regulations,
                           federal law and all applicable  rules and regulations
                           promulgated  thereunder  (other  than  the  financial
                           statements,  the notes  thereto,  and other  tabular,
                           financial,  statistical  and appraisal  data included
                           therein, as to which no opinion need be rendered).

                                    (xxi)  The  Common  Stock  conforms,  in all
                           material   respects,   to  the  description   thereof
                           contained  in  the   Prospectus,   and  the  form  of
                           certificate  used to evidence  the Common Stock is in
                           due and proper form and complies with all  applicable
                           statutory requirements.

                                    (xxii)   To  the  best  of  such   counsel's
                           knowledge,   there  are  no  legal  or   governmental
                           proceedings   pending   or   threatened   against  or
                           affecting the Company,  the Mutual  Holding  Company,
                           the Mid-Tier Holding Company,  the Bank or the Bank's
                           subsidiaries  which are required,  individually or in
                           the  aggregate,  to be disclosed in the  Registration
                           Statement and Prospectus,  other than those disclosed
                           therein,   and  all  pending  legal  or  governmental
                           proceedings to which the Company,  the Mutual Holding
                           Company,  the Mid-Tier Holding  Company,  the Bank or
                           any of the Bank's subsidiaries is a party or to which
                           any of  their  property  is  subject  which  are  not
                           described in the  Registration  Statement,  including
                           ordinary   routine   litigation   incidental  to  the
                           business,  are,  considered  in  the  aggregate,  not
                           material.

                                    (xxiii) The  information  in the  Prospectus
                           under "Dividend  Policy,"  "Regulation,"  "Taxation,"
                           "The  Conversion  and  Reorganization  Tax  Aspects,"
                           "Restrictions  on Acquisitions of the Company and the
                           Bank" and  "Description  of  Capital  Stock,"  to the
                           extent that it

                                       31

<PAGE>



                           constitutes   matters  of  law,  summaries  of  legal
                           matters,   documents   or   proceedings,   or   legal
                           conclusions,   has  been  reviewed  by  them  and  is
                           complete and accurate in all material respects.

                                    (xxiv)   To  the  best  of  such   counsel's
                           knowledge,   there   are   no   material   contracts,
                           indentures, mortgages, loan agreements, notes, leases
                           or other  instruments  required  to be  described  or
                           referred to in the  Registration  Statement  or to be
                           filed as exhibits  thereto other than those described
                           or referred to therein or filed as exhibits  thereto,
                           the  descriptions  thereof or references  thereto are
                           correct,  and no  default  exists,  and no event  has
                           occurred which, with notice or lapse of time or both,
                           would constitute a default, in the due performance or
                           observance  of any  material  obligation,  agreement,
                           covenant  or  condition  contained  in any  contract,
                           indenture,  mortgage, loan agreement,  note, lease or
                           other instrument so described, referred to or filed.

                                    (xxv)   To  the   best  of  such   counsel's
                           knowledge,  the Company,  the Mutual Holding Company,
                           the Mid-Tier Holding Company, the Bank and the Bank's
                           subsidiaries have obtained all licenses,  permits and
                           other governmental  authorizations currently required
                           for the  conduct of their  respective  businesses  as
                           described   in   the   Registration   Statement   and
                           Prospectus,  and all such licenses, permits and other
                           governmental  authorizations  are in full  force  and
                           effect, and the Company,  the Mutual Holding Company,
                           the Mid-Tier Holding Company, the Bank and the Bank's
                           subsidiaries are in all material  respects  complying
                           therewith.

                                    (xxvi)  The  Company is not  required  to be
                           registered  as  an   investment   company  under  the
                           Investment Company Act of 1940.

                                    (xxvii)  The   Company's  and  the  Mid-Tier
                           Holding  Company's  Certificates of Incorporation and
                           Bylaws  comply  in all  material  respects  with  the
                           Pennsylvania Business Corporation Law. The Bank's and
                           the  Mutual  Holding  Company's  Charters  and Bylaws
                           comply in all  material  respects  with the Rules and
                           Regulations of the OTS.

                           (2) The favorable opinion,  dated as of Closing Time,
                  of Elias,  Matz,  Tiernan & Herrick  L.L.P.  ("Elias,  Matz"),
                  counsel for the Agent,  with  respect to the matters set forth
                  in  Section   5(b)(1)(i),   (iv),  (v),  (vi)  (solely  as  to
                  preemptive rights arising by operation of law), (xiii), (xvii)
                  and (xviii) and such other matters as the Agent may reasonably
                  require.


                                       32

<PAGE>



                           (3) In giving their opinions  required by subsections
                  (b)(l) and (b)(2),  respectively,  of this  Section,  Malizia,
                  Spidi,  and  Elias,  Matz each shall  additionally  state that
                  nothing  has come to their  attention  that would lead them to
                  believe that the Registration  Statement (except for financial
                  statements  and schedules and other  financial or  statistical
                  data  included  therein,  as to  which  counsel  need  make no
                  statement),  at the time it  became  effective,  contained  an
                  untrue  statement  of a  material  fact or  omitted to state a
                  material  fact  required to be stated  therein or necessary to
                  make  the  statements  therein  not  misleading  or  that  the
                  Prospectus (except for financial  statements and schedules and
                  other financial or statistical  data included  therein,  as to
                  which  counsel  need  make  no  statement),  at the  time  the
                  Registration  Statement  became  effective or at Closing Time,
                  included an untrue  statement of a material fact or omitted to
                  state  a  material  fact   necessary  in  order  to  make  the
                  statements  therein,  in the light of the circumstances  under
                  which  they  were  made,  not  misleading.   In  giving  their
                  opinions,  Malizia,  Spidi  and  Elias,  Matz  may  rely as to
                  matters of fact on  certificates  of officers and directors of
                  the Company,  the Mutual Holding Company, the Mid-Tier Holding
                  Company and the Bank and certificates of public officials, and
                  as to certain matters of Pennsylvania  law upon the opinion of
                  local  counsel,  which opinions shall be in form and substance
                  satisfactory  to counsel  for the Agent,  and Elias,  Matz may
                  also rely on the opinion of Malizia, Spidi.

                  (c) At Closing Time referred to in Section 2, the Company, the
         Mutual Holding Company, the Mid-Tier Holding Company and the Bank shall
         have completed in all material respects the conditions precedent to the
         Conversion  in  accordance  with the Plan,  the  applicable  Conversion
         Regulations and all other applicable laws,  regulations,  decisions and
         orders,  including all terms,  conditions,  requirements and provisions
         precedent to the Conversion imposed upon the Company or the Bank by the
         OTS, or any other  regulatory  authority other than those which the OTS
         permits to be competed after the Conversion.

                  (d) At Closing Time, there shall not have been, since the date
         hereof or since the respective  dates as of which  information is given
         in the Registration Statement and the Prospectus,  any material adverse
         change in the  financial  condition,  results of operations or business
         affairs  of the  Company,  the Mutual  Holding  Company,  the  Mid-Tier
         Holding Company, the Bank and the Bank' subsidiaries  considered as one
         enterprise,  whether or not arising in the ordinary course of business,
         and the Agent shall have received a certificate of the Chief  Executive
         Officer  of the  Company,  the Mutual  Holding  Company,  the  Mid-Tier
         Holding Company and the Bank, the President of the Company,  the Mutual
         Holding  Company,  the  Mid-Tier  Holding  Company and the Bank and the
         chief financial or chief accounting officer of the Company,  the Mutual
         Holding Company, the Mid-Tier Holding Company and the Bank, dated as of
         Closing Time, to the effect that (i)

                                                        33

<PAGE>



         there has been no such material  adverse change,  (ii) there shall have
         been no material  transaction  entered into by the Company,  the Mutual
         Holding  Company,  the  Mid-Tier  Holding  Company or the Bank from the
         latest date as of which the  financial  condition of the  Company,  the
         Mutual Holding Company, the Mid-Tier Holding Company or the Bank as set
         for the in the  Registration  Statement and the  Prospectus  other than
         transactions  referred to or contemplated  therein and  transactions in
         the ordinary cause of business,  (iii) none of the Company,  the Mutual
         Holding  Company,  the Mid-Tier  Holding Company or the Bank shall have
         received  from  the OTS any  direction  (oral or  written)  to make any
         material  change in the method of conducting its business with which it
         has not complied (which direction, if any, shall have been disclosed to
         the Agent) or which materially and adversely would affect the business,
         financial condition or results of operations of the Company, the Mutual
         Holding  Company,  the Mid-Tier  Holding  Company or the Bank, (iv) the
         representations and warranties in Section 1 hereof are true and correct
         with the same  force and effect as though  expressly  made at and as of
         Closing Time, (v) the Company, the Mutual Holding Company, the Mid-Tier
         Holding  Company and the Bank have  complied  with all  agreements  and
         satisfied all  conditions on their part to be performed or satisfied at
         or  prior  to  Closing  Time,   (vi)  no  stop  order   suspending  the
         effectiveness  of the  Registration  Statement  has been  issued and no
         proceedings  for that purpose have been  initiated or threatened by the
         Commission  and  (vii) no order  suspending  the  Syndicated  Community
         Offering or the  authorization for final use of the Prospectus has been
         issued and no  proceedings  for that  purpose  have been  initiated  or
         threatened  by the OTS or the FDIC and no person  has  sought to obtain
         regulatory or judicial review of the action of the OTS in approving the
         Plan in accordance  with the Conversion  Regulations nor has any person
         sought to obtain regulatory or judicial review of the action of the OTS
         in approving the Holding Company Application.

                  (e) At the time of the execution of this Agreement,  the Agent
         shall have received from Deloitte & Touche a letter dated such date, in
         form and substance  satisfactory  to the Agent,  to the effect that (i)
         they are independent  public  accountants  with respect to the Company,
         the Bank and its subsidiaries  within the meaning of the Code of Ethics
         of  the  American  Institute  of  Certified  Public  Accountants,   the
         Securities Act and the Securities  Act  Regulations  and the Conversion
         Regulations;  (ii) it is their opinion that the consolidated  financial
         statements  and  supporting  schedules  included  in  the  Registration
         Statement and covered by their  opinions  therein  comply as to form in
         all material  respects with the applicable  accounting  requirements of
         the Securities Act and the Securities Act Regulations; (iii) based upon
         limited  procedures  as agreed upon by the Agent and  Deloitte & Touche
         set forth in detail in such letter, nothing has come to their attention
         which  causes  them  to  believe  that  (A)  the  unaudited   financial
         statements  and supporting  schedules of the Bank and its  subsidiaries
         included in the Registration  Statement do not comply as to form in all
         material  respects with the applicable  accounting  requirements of the
         Securities Act, the Securities Act Regulations and the

                                       34

<PAGE>



         Conversion   Regulations  or  are  not  presented  in  conformity  with
         generally   accepted   accounting   principles   applied   on  a  basis
         substantially  consistent with that of the audited financial statements
         included in the  Registration  Statement  and the  Prospectus,  (B) the
         unaudited amounts of net interest income and net income set forth under
         "Selected  Financial  Information"  in the  Registration  Statement and
         Prospectus  do not  agree  with the  amounts  set  forth  in  unaudited
         consolidated  financial  statements as of and for the dates and periods
         presented  under such captions or such amounts were not determined on a
         basis  substantially  consistent  with  that  used in  determining  the
         corresponding  amounts in the audited financial  statements included in
         the Registration Statement,  (C) at a specified date not more than five
         days prior to the date of this  Agreement,  there has been any increase
         in the  consolidated  long term or short  term debt of the Bank and its
         subsidiaries  or  any  decrease  in  consolidated   total  assets,  the
         allowance for loan losses,  total deposits or net worth of the Bank and
         its  subsidiaries,  in each case as compared  with the amounts shown in
         the  _____________,  199__ balance sheet  included in the  Registration
         Statement  or, (D) during the period  from  ______________,  199__ to a
         specified  date  not  more  than  five  days  prior to the date of this
         Agreement, there were any decreases, as compared with the corresponding
         period in the preceding  year, in total interest  income,  net interest
         income,  net interest  income after  provision for loan losses,  income
         before   income  tax  expense  or  net  income  of  the  Bank  and  its
         subsidiaries,  except in all instances for increases or decreases which
         the Registration Statement and the Prospectus disclose have occurred or
         may occur; and (iv) in addition to the examination referred to in their
         opinions and the limited procedures  referred to in clause (iii) above,
         they have carried out certain specified procedures, not constituting an
         audit,  with  respect to certain  amounts,  percentages  and  financial
         information  which  are  included  in the  Registration  Statement  and
         Prospectus  and which are  specified by the Agent,  and have found such
         amounts,  percentages and financial information to be in agreement with
         the relevant  accounting,  financial  and other records of the Company,
         the Bank and its subsidiaries identified in such letter.

                  (e) At  Closing  Time,  the Agent  shall  have  received  from
         Deloitte  & Touche a letter,  dated as of Closing  Time,  to the effect
         that they reaffirm the statements made in the letter furnished pursuant
         to  subsection  (d) of this  Section,  except that the  specified  date
         referred  to shall be a date not more than five days  prior to  Closing
         Time.

                  (f) At Closing Time, the  Securities  shall have been approved
         for listing on the Nasdaq National Market upon notice of issuance.

                  (g) At Closing  Time,  the Agent shall have  received a letter
         from FinPro, dated as of the Closing Time, confirming its appraisal.

                  (h) At Closing  Time,  counsel  for the Agent  shall have been
         furnished  with such documents and opinions as they may require for the
         purpose of enabling them

                                       35

<PAGE>



         to pass  upon  the  issuance  and  sale  of the  Securities  as  herein
         contemplated  and  related  proceedings,  or in order to  evidence  the
         accuracy  of  any  of  the   representations  or  warranties,   or  the
         fulfillment  of  any of  the  conditions,  herein  contained;  and  all
         proceedings  taken by the  Company,  the Mutual  Holding  Company,  the
         Mid-Tier  Holding  Company and the Bank in connection with the issuance
         and sale of the Securities as herein contemplated shall be satisfactory
         in form and substance to the Agent and counsel for the Agent.

                  (i) At any time prior to  Closing  Time,  (i) there  shall not
         have occurred any material  adverse change in the financial  markets in
         the United  States or  elsewhere  or any  outbreak  of  hostilities  or
         escalation  thereof or other calamity or crisis the effect of which it,
         in the judgment of the Agent, are so material and adverse as to make it
         impracticable  to  market  the  Securities  or  to  enforce  contracts,
         including subscriptions or orders, for the sale of the Securities,  and
         (ii) trading generally on either the American Stock Exchange or the New
         York  Stock  Exchange  shall not have been  suspended,  and  minimum or
         maximum prices for trading shall not have been fixed, or maximum ranges
         for  prices  for  securities  have  been  required,  by  either of said
         Exchanges  or by  order of the  Commission  or any  other  governmental
         authority,  and a banking  moratorium  shall not have been  declared by
         either Federal or New York authorities.

                           SECTION 6. INDEMNIFICATION.

                  (a) The  Company,  the Mutual  Holding  Company,  the Mid-Tier
Holding Company and the Bank, jointly and severally, agree to indemnify and hold
harmless the Agent,  its officers,  directors are employees and each person,  if
any, who controls the Agent,  within the meaning of Section 15 of the Securities
Act  or  Section  20(a)  of the  Exchange  Act,  and  its  respective  partners,
directors, officers, employees and agents as follows:

                           (i) from and  against  any and all  loss,  liability,
         claim, damage and expense whatsoever,  (including,  but not limited to,
         settlement  expenses)  as  incurred,  related to or arising  out of the
         Conversion  or any action  taken by the Agent where  acting as agent of
         the Company or the Bank or  otherwise as described in Section 2 hereof;
         provided, however, that this indemnity agreement shall not apply to any
         loss, liability,  claim, damage or expense found in a final judgment by
         a court of competent  jurisdiction to have resulted  primarily from the
         bad faith,  willful misconduct or gross negligence of the Agent seeking
         indemnification hereunder.

                           (ii) from and  against  any and all loss,  liability,
         claim,  damage  and  expense  whatsoever,  as  incurred,  based upon or
         arising out of any untrue  statement or alleged  untrue  statement of a
         material fact contained in the Registration Statement (or any amendment
         thereto),  or the omission or alleged omission  therefrom of a material
         fact required to be stated  therein or necessary to make the statements
         therein  not  misleading  or  arising  out of any untrue  statement  or
         alleged

                                       36

<PAGE>



         untrue statement of a material fact contained in the Prospectus (or any
         amendment or  supplement  thereto) or the omission or alleged  omission
         therefrom of a material fact  necessary in order to make the statements
         therein,  in the light of the circumstances under which they were made,
         not misleading;

                           (iii) from and against  any and all loss,  liability,
         claim, damage and expense whatsoever, as incurred, to the extent of the
         aggregate  amount  paid  in  settlement  of  any  litigation,   or  any
         investigation  or  proceeding  by  any  governmental  agency  or  body,
         commenced  or  threatened,  or of any  claim  whatsoever  described  in
         clauses  (i) or (ii) above,  if such  settlement  is effected  with the
         written consent of the Company or the Bank,  which consent shall not be
         unreasonably withheld; and

                           (iv) from and against any and all expense whatsoever,
         as incurred  (including,  subject to Section 6(c) hereof,  the fees and
         disbursements of counsel chosen by the Agent),  reasonably  incurred in
         investigating,  preparing for or defending  against any litigation,  or
         any investigation,  proceeding or inquiry by any governmental agency or
         body,  commenced or threatened,  or any claim  whatsoever  described in
         clauses (i) or (ii) above,  to the extent that any such  expense is not
         paid under  (i),  (ii) or (iii)  above;  provided,  however,  that this
         indemnity  agreement  shall not apply to any  loss,  liability,  claim,
         damage or expense to the extent arising out of any untrue  statement or
         alleged untrue statement of a material fact contained in the Prospectus
         (or any  amendment  or  supplement  thereto) or the omission or alleged
         omission  therefrom of a material  fact  necessary in order to make the
         statements  therein, in the light of the circumstances under which they
         were  made,  not  misleading  which  was made in  reliance  upon and in
         conformity with written information  relating to the Agent furnished to
         the Company,  the Mutual Holding Company,  the Mid-Tier Holding Company
         or the Bank by the Agent  expressly for use in the  Prospectus  (or any
         amendment or supplement  thereto).  Notwithstanding the foregoing,  the
         indemnification  provided for in this  paragraph (a) shall not apply to
         the Bank to the  extent  that such  indemnification  by the Bank  would
         constitute  a covered  transaction  under  Section  23A of the  Federal
         Reserve Act.

                  (b) The  Agent  agrees  to  indemnify  and hold  harmless  the
Company,  the Mutual Holding  Company,  the Mid-Tier  Holding Company and/or the
Bank,  their  directors  and  trustees,  each of their  officers  who signed the
Registration  Statement,  and each person, if any, who controls the Company, the
Mutual Holding Company,  the Mid-Tier Holding Company and/or the Bank within the
meaning of Section 15 of the Securities Act or Section 20(a) of the Exchange Act
against any and all loss, liability,  claim, damage and expense described in the
indemnity  contained in subsection  (a) of this Section,  as incurred,  but only
with respect to untrue statements or omissions,  or alleged untrue statements or
omissions,  of a  material  fact made in the  Prospectus  (or any  amendment  or
supplement thereto).

                  (c) Each  indemnified  party  shall give notice as promptly as
reasonably  practicable  to each  indemnifying  party  of any  action  commenced
against it in respect of

                                       37

<PAGE>



which  indemnity  may  be  sought  hereunder,   but  failure  to  so  notify  an
indemnifying  party shall not relieve such indemnifying party from any liability
that it  otherwise  may have than on account  of this  indemnity  agreement.  An
indemnifying party may participate at its own expense in the defense of any such
action.  In no event  shall the  indemnifying  parties  be  liable  for fees and
expenses of more than one counsel (in addition to no more than one local counsel
in each  separate  jurisdiction  in which any action or proceeding is commenced)
separate from their own counsel for all  indemnified  parties in connection with
any  one  action  or  separate  but  similar  or  related  actions  in the  same
jurisdiction arising out of the same general allegations or circumstances.

                  (d) The  Company,  the Mutual  Holding  Company,  the Mid-Tier
Holding  Company  and the Bank  also  agree  that the  Agent  shall not have any
liability (whether direct or indirect,  in contract or tort or otherwise) to the
Bank, the Mutual Holding Company, the Mid-Tier Holding Company, the Company, the
Company's  security  holders or the Bank's the  Mutual  Holding  Company's,  the
Mid-Tier Holding Company's or the Company's creditors relating to or arising out
of the engagement of the Agent  pursuant to, or the  performance by the Agent of
the  services  contemplated  by, this  Agreement,  except to the extent that any
loss,  claim,  damage or  liability  is found in a final  judgment by a court of
competent  jurisdiction  to have resulted  primarily from the Agent's bad faith,
willful misconduct or gross negligence.

                  (e) In addition to, and without  limiting,  the  provisions of
Section  (6)(a)(iv) hereof, in the event that any Agent, any person, if any, who
controls  the Agent  within the meaning of Section 15 of the  Securities  Act or
Section 20(a) of the Exchange Act or any of its partners,  directors,  officers,
employees or agents is requested or required to appear as a witness or otherwise
gives testimony in any action,  proceeding,  investigation or inquiry brought by
or on behalf of or against the Company, the Mutual Holding Company, the Mid-Tier
Holding Company, the Bank, the Agent or any of its respective  affiliates or any
participant in the transactions  contemplated  hereby in which the Agent or such
person or agent is not named as a  defendant,  the Company,  the Mutual  Holding
Company,  the Mid-Tier  Holding Company and the Bank jointly and severally agree
to reimburse the Agent for all reasonable and necessary  out-of-pocket  expenses
incurred  by it in  connection  with  preparing  or  appearing  as a witness  or
otherwise  giving  testimony  and to  compensate  the  Agent in an  amount to be
mutually agreed upon.

                  (f) The agreements  contained in this Section 6 and in Section
7 hereof and the  representations  and  warranties  of the  Company,  the Mutual
Holding  Company,  the Mid- Tier Holding  Company and the Bank set forth in this
Agreement shall remain operative and in full force and effect regardless of: (i)
any investigation made by or on behalf of agents or their officers, directors or
controlling persons,  agents or employees or by or on behalf of the Company, the
Mutual  Holding  Company,  the  Mid-Tier  Holding  Company  or the  Bank  or any
officers,  directors or controlling persons,  agents or employees of the Company
the Mutual  Holding  Company,  the Mid-Tier  Holding  Company or the Bank;  (ii)
delivery of and payment  hereunder for the Securities;  or (iii) any termination
of this Agreement.

                                       38

<PAGE>




                  SECTION  7.  CONTRIBUTION.  In order to  provide  for just and
equitable  contribution  in  circumstances  in  which  the  indemnity  agreement
provided  for in  Section  6  hereof  is for any  reason  held by a court  to be
unenforceable by the indemnified  parties although applicable in accordance with
its terms,  the  Company,  the Mutual  Holding  Company,  the  Mid-Tier  Holding
Company,  the Bank and the  Agent  shall  contribute  to the  aggregate  losses,
liabilities,  claims,  damages and expenses of the nature  contemplated  by said
indemnity  agreement  incurred by the Company,  the Mutual Holding Company,  the
Mid-Tier  Holding  Company  or the  Bank and the  Agent,  as  incurred,  in such
proportions  (i) that the Agent is responsible  for that portion  represented by
the percentage that the maximum aggregate  marketing fees appearing on the cover
page of the Prospectus bears to the maximum  aggregate gross proceeds  appearing
thereon and the  Company,  the Mutual  Holding  Company,  the  Mid-Tier  Holding
Company and the Bank are jointly and  severally  responsible  for the balance or
(ii) if,  but only if,  the  allocation  provided  for in clause  (i) is for any
reason held  unenforceable,  in such proportion as is appropriate to reflect not
only the  relative  benefits to the Company,  the Mutual  Holding  Company,  the
Mid-Tier  Holding  Company  and the Bank on the one  hand  and the  Agent on the
other,  as reflected in clause (i), but also the relative  fault of the Company,
the Mutual Holding Company, the Mid-Tier Holding Company and the Bank on the one
hand  and the  Agent  on the  other,  as well as any  other  relevant  equitable
considerations;   provided,   however,  that  no  person  guilty  of  fraudulent
misrepresentation  (within the meaning of Section 11(f) of the  Securities  Act)
shall be  entitled  to  contribution  from any person who was not guilty of such
fraudulent misrepresentation. For purposes of this Section, each person, if any,
who controls the Agent within the meaning of Section 15 of the Securities Act or
Section 20 of the Exchange Act shall have the same rights to contribution as the
Agent, and each director of the Company, and the Mid-Tier Holding Company,  each
trustee of the Bank and the Mutual Holding Company,  each officer of the Company
who signed the Registration Statement, and each person, if any, who controls the
Company,  the Mutual Holding  Company,  the Mid-Tier Holding Company or the Bank
within the meaning of Section 15 of the  Securities  Act or Section 20(a) of the
Exchange  Act shall have the same rights to  contribution  as the  Company,  the
Mutual   Holding   Company,   the  Mid-Tier   Holding   Company  and  the  Bank.
Notwithstanding  anything  to the  contrary  set  forth  herein,  to the  extent
permitted  by  applicable  law,  in no event  shall  the  Agent be  required  to
contribute  an aggregate  amount in excess of the  aggregate  marketing  fees to
which the Agent is entitled and actually paid pursuant to this Agreement.

                  SECTION  8.  REPRESENTATIONS,  WARRANTIES  AND  AGREEMENTS  TO
SURVIVE DELIVERY.  All  representations,  warranties and agreements contained in
this Agreement,  or contained in  certificates  of officers of the Company,  the
Mutual  Holding  Company,  the Mid-Tier  Holding  Company or the Bank  submitted
pursuant hereto, shall remain operative and in full force and effect, regardless
of any investigation made by or on behalf of any Agent or controlling person, or
by or on behalf of the Company, the Mutual Holding Company, the Mid-Tier Holding
Company or the Bank and shall  survive the issuance of the  Securities,  and any
successor or assign of the Agent, the Company,  the Mutual Holding Company,  the
Mid-Tier Holding Company or the Bank, and any such controlling person

                                       39

<PAGE>



shall be  entitled  to the benefit of the  respective  agreements,  indemnities,
warranties and representations.

                      SECTION 9. TERMINATION OF AGREEMENT.

                  (a) The Agent may terminate this  Agreement,  by notice to the
Company,  at any time at or prior to Closing  Time (i) if there has been,  since
the date of this Agreement or since the respective dates as of which information
is given in the  Registration  Statement,  any  material  adverse  change in the
financial  condition,  results of operations or business affairs of the Company,
the Mutual Holding  Company,  the Mid-Tier  Holding  Company or the Bank, or the
Company, the Bank and its subsidiaries considered as one enterprise,  whether or
not arising in the ordinary  course of  business,  or (ii) if there has occurred
any material  adverse  change in the  financial  markets in the United States or
elsewhere or any outbreak of hostilities or escalation thereof or other calamity
or crisis the effect of which it, in the judgment of the Agent,  are so material
and adverse as to make it  impracticable  to market the Securities or to enforce
contracts,  including  subscriptions or orders,  for the sale of the Securities,
(iii) or if trading  generally on either the American  Stock Exchange or the New
York Stock Exchange has been suspended, or minimum or maximum prices for trading
have been fixed, or maximum ranges for prices for securities have been required,
by  either  of  said  Exchanges  or by  order  of the  Commission  or any  other
governmental  authority,  or if a banking moratorium has been declared by either
Federal or New York  authorities,  (iv) if any condition  specified in Section 5
shall not have been fulfilled when and as required to be fulfilled; (v) if there
shall have been such  material  adverse  change in the condition or prospects of
the Company,  the Mutual Holding  Company,  the Mid-Tier  Holding Company or the
Bank or the  prospective  market for the Company's  securities as in the Agent's
good faith opinion would make it inadvisable to proceed with the offering,  sale
or delivery of the  Securities;  (vi) if in the Agent's good faith opinion,  the
price for the  Securities  established  by FinPro is not reasonable or equitable
under then  prevailing  market  conditions,  or (vii) if the  Conversion  is not
consummated on or prior to March 31, 1999.

                  (b) If this Agreement is terminated  pursuant to this Section,
such  termination  shall be without  liability  of any party to any other  party
except as provided in Section 4 hereof relating to the reimbursement of expenses
and except  that the  provisions  of Sections 6 and 7 hereof  shall  survive any
termination of this Agreement.

                  SECTION 10.  NOTICES.  All  notices  and other  communications
hereunder  shall be in  writing  and shall be deemed to have been duly  given if
mailed or transmitted by any standard form of telecommunication.  Notices to the
Agent shall be directed to the Agent at Two World Trade Center, 104th Floor, New
York, New York 10048, attention of Catherine A. Lawton, Vice President;  notices
to the  Company  and the Bank shall be  directed to either of them at 6060 Ridge
Avenue,  Philadelphia,  Pennsylvania  19128,  attention of John F. McGill,  Jr.,
President.


                                       40

<PAGE>



                  SECTION 11. PARTIES. This Agreement shall inure to the benefit
of and be binding upon the Agent, the Company,  the Mutual Holding Company,  the
Mid-Tier Holding Company and the Bank and their respective  successors.  Nothing
expressed or  mentioned  in this  Agreement is intended or shall be construed to
give any person,  firm or corporation,  other than the Agent,  the Company,  the
Mutual  Holding  Company,  the Mid-Tier  Holding  Company and the Bank and their
respective  successors  and the  controlling  persons and officers and directors
referred to in Sections 6 and 7 and their heirs and legal  representatives,  any
legal or equitable right,  remedy or claim under or in respect of this Agreement
or any provision herein or therein contained.  This Agreement and all conditions
and provisions  hereof and thereof are intended to be for the sole and exclusive
benefit of the Agent,  the Company,  the Mutual  Holding  Company,  the Mid-Tier
Holding  Company  and  the  Bank  and  their  respective  successors,  and  said
controlling  persons  and  officers  and  directors  and  their  heirs and legal
representatives, and for the benefit of no other person, firm or corporation.

                  SECTION  12.  ENTIRE  AGREEMENT;   AMENDMENT.  This  Agreement
represents the entire  understanding of the parties hereto with reference to the
transactions  contemplated  hereby  and  supersedes  any and all  other  oral or
written  agreements  heretofore  made,  except for the  engagement  letter dated
February 24, 1998, by and among the Agent and the Company and the Bank, relating
to the Agent's  providing  conversion agent services to the Company and the Bank
in connection with the Conversion. No waiver, amendment or other modification of
this  Agreement  shall be effective  unless in writing and signed by the parties
hereto.

                  SECTION 13.  GOVERNING LAW AND TIME.  This Agreement  shall be
governed by and construed in  accordance  with the laws of the  Commonwealth  of
Pennsylvania  applicable  to  agreements  made  and  to  be  performed  in  said
Commonwealth without regard to the conflicts of laws provisions thereof.  Unless
otherwise noted, specified times of day refer to Eastern time.

                  SECTION  14.  SEVERABILITY.  Any  term  or  provision  of this
Agreement which is invalid or  unenforceable  in any  jurisdiction  shall, as to
that  jurisdiction,   be  ineffective  to  the  extent  of  such  invalidity  or
unenforceability  without rendering invalid or unenforceable the remaining terms
and provisions of this Agreement or affecting the validity or  enforceability of
any of the terms or provisions of this Agreement in any other  jurisdiction.  If
any  provision  of  this  Agreement  is so  broad  as to be  unenforceable,  the
provision shall be interpreted to be only so broad as is enforceable.

                  SECTION 15. HEADINGS.  Sections   headings   are  not  to   be
considered part of this  Agreement,  are for convenience and reference only, and
are not to be deemed to be full or accurate  descriptions of the contents of any
paragraph or subparagraph.


                                       41

<PAGE>



                  SECTION 16. COUNTERPARTS.  This Agreement may be executed   in
separate  counterparts,  each of which so  executed  and  delivered  shall be an
original,  but all of  which  together  shall  constitute  but one and the  same
instrument.

                  If the foregoing is in accordance with your  understanding  of
our  agreement,  please  sign and return to the  Company a  counterpart  hereof,
whereupon this instrument,  along with all  counterparts,  will become a binding
agreement  between the Agent,  the  Company,  the Mutual  Holding  Company,  the
Mid-Tier Holding Company and the Bank in accordance with its terms.
<TABLE>
<CAPTION>
<S>                                                          <C>
THISTLE GROUP HOLDINGS, CO.                                  ROXBOROUGH-MANAYUNK FEDERAL
                                                               SAVINGS BANK



By:                                                          By:
         --------------------------------------------                 -------------------------------------
         John F. McGill, Jr.                                          John F. McGill, Jr.
         President and Chief Executive Officer                        President and Chief Executive Officer



FJF FINANCIAL, M.H.C.                                        THISTLE GROUP HOLDINGS, INC.



By:                                                          By:
         --------------------------------------------                 -------------------------------------
         John F. McGill, Jr.                                          John F. McGill, Jr.
         President and Chief Executive Officer                        President and Chief Executive Officer



CONFIRMED AND ACCEPTED, as of the date first above written:

SANDLER O'NEILL & PARTNERS, L.P.

By:  Sandler O'Neill & Partners Corp.,
         the sole general partner



By:
         --------------------------------------------               
         Catherine A. Lawton
         Vice President
</TABLE>








                                   Exhibit 2

<PAGE>

                      PLAN OF CONVERSION AND REORGANIZATION

                                       of

                              FJF FINANCIAL, M.H.C.

                                       and

                                 PLANS OF MERGER

                                     between

               FJF FINANCIAL, M.H.C., THISTLE GROUP HOLDINGS, INC.

                                       and


                    ROXBOROUGH-MANAYUNK FEDERAL SAVINGS BANK

                                   as amended



                          ADOPTED ON FEBRUARY 18, 1998
                            and subsequently amended


<PAGE>



                               TABLE OF CONTENTS
Section
Number                                                              Page
- ------                                                              ----

   1. Introduction................................................    1
   2. Definitions.................................................    3
   3. General Procedure for Conversion and Reorganization.........    9
   4. Total Number of Shares and Purchase Price of
        Conversion Stock..........................................   12
   5. Subscription Rights of Eligible Account Holders (First 
        Priority).................................................   13
   6. Subscription Rights of the Tax-Qualified Employee Stock
        Benefit Plans (Second Priority)...........................   14
   7. Subscription Rights of Supplemental Eligible Account Holders
        (Third Priority)..........................................   14
   8. Subscription Rights of Other Members (Fourth Priority)......   15
   9. Community Offering, Syndicated Community Offering
        and Other Offerings.......................................   15
   10.Limitations on Subscriptions and Purchases of Conversion 
        Stock.....................................................   17
   11.Timing of Subscription Offering; Manner of Exercising
        Subscription Rights and Order Forms.......................   19
   12. Payment for Conversion Stock...............................   20
   13. Account Holders in Nonqualified States or Foreign Countries   21
   14. Dissenters' Rights.........................................   22
   15. Voting Rights of Stockholders..............................   22
   16. Liquidation Account........................................   22
   17. Transfer of Deposit Accounts...............................   24
   18. Requirements Following Conversion and Reorganization for
        Registration, Market Making and Stock Exchange Listing....   24
   19. Directors and Officers of the Bank and Holding Company.....   24
   20. Requirements for Stock Purchases by Directors and Officers
       Following the Conversion and Merger........................   24
   21. Restrictions on Transfer of Stock..........................   25
   22. Restrictions on Acquisition of Stock of the Holding Company   25
   23. Tax Rulings or Opinions....................................   26
   24. Stock Compensation Plans...................................   26
   25. Dividend and Repurchase Restrictions on Stock..............   27
   26. Payment of Fees to Brokers.................................   27
   27. Effective Date.............................................   27
   28. Amendment or Termination of the Plan.......................   27
   29. Interpretation of the Plan.................................   28

Appendix A - Plan of Merger  between  Interim  Federal  Stock Savings Bank No. 1
(formerly the Mutual Holding Company) and the Bank

Appendix B - Plan of Merger  between  Interim  Federal  Stock Savings Bank No. 2
(formerly Middle Tier Holding Company) and the Bank

Appendix C - Plan of Merger  between  Interim  Federal  Stock Savings Bank No. 3
(subsidiary of Holding Company) and the Bank

                                        i

<PAGE>



1.    INTRODUCTION
      ------------

   For purposes of this section, all capitalized terms have the meaning ascribed
to them in Section 2.

   On  December  31,  1992,   Roxborough-Manayunk   Federal   Savings  and  Loan
Association   (the   "Association"),   a  federally   chartered  mutual  savings
institution reorganized into the mutual holding company form of organization and
consummated a sale of stock to certain members.  To accomplish this transaction,
the Association organized a federally chartered,  stock savings bank as a wholly
owned  subsidiary.  The Association  then transferred  substantially  all of its
assets and  liabilities to the Bank in exchange for shares of Bank Common Stock,
and reorganized  itself into a federally  chartered mutual holding company known
as FJF  Financial,  M.H.C.  and sold some of the shares of Bank Common  Stock to
certain parties other than the MHC. Upon  completion of the MHC  Reorganization,
the Mutual  Holding  Company  owned a majority  of the  outstanding  Bank Common
Stock. On September 30, 1997, the Bank completed a  reorganization  in which the
Bank became a wholly owned  subsidiary  of a stock  middle tier holding  company
known  as  Thistle  Group  Holdings,   Inc.   ("Middle  Tier  Holding  Company")
Shareholders of the Bank became shareholders of the Middle Tier Holding Company.
As of December 31, 1997, the MHC and the Public Stockholders own an aggregate of
1,415,000  (87.29%) and 206,000 (12.71%) of the outstanding  Middle Tier Holding
Company Common Stock, respectively.  Pursuant to this Plan, the Bank will form a
new state stock holding company, Thistle Group Holdings, Co. ("Holding Company")
and the  existing  shares  of  Middle  Tier  Holding  Company  owned  by  public
shareholders  will be  converted  pursuant to an  Exchange  Ratio into shares of
Holding Company.

   The  Boards of  Directors  of the Mutual  Holding  Company,  the Middle  Tier
Holding  Company,  the Holding Company and the Bank believe that a conversion of
the Mutual Holding  Company to stock form pursuant to this Plan of Conversion is
in the best interests of the Mutual Holding Company and the Bank, as well as the
best  interests  of their  respective  Members and  Stockholders.  The Boards of
Directors have  determined that this Plan of Conversion  equitably  provides for
the  interests of Members  through the granting of  subscription  rights and the
establishment of a liquidation account. The Conversion and Merger will result in
the Bank being wholly owned by a stock holding  company which is owned by public
stockholders,  which is a more common  structure  and form of  ownership  than a
mutual holding  company.  In addition,  the Conversion and Merger will result in
the  raising of  additional  capital  for the Bank and the  Holding  Company and
should result in a more active and liquid market for the Holding  Company Common
Stock than  currently  exists for Middle  Tier  Holding  Company  Common  Stock.
Finally,  the  Conversion  and Merger  will  provide the  Holding  Company  with
additional  investment  authority and is designed to enable the Bank and Holding
Company to compete more effectively in a market which is consolidating.


                                        1

<PAGE>



   If the  Association  had  undertaken  a  standard  conversion  involving  the
formation of a stock holding company in 1992,  applicable OTS regulations  would
have  required a greater  amount of Common Stock to be sold than was sold in the
Bank's  initial  public  offering  undertaken  with the mutual  holding  company
reorganization.  In addition,  if a standard  conversion  had been  conducted in
1992,  management  of the Bank  believed  that it would have been  difficult  to
profitably  and  prudently  invest the larger  amount of capital that would have
been raised,  when  compared to the amount of net proceeds  raised in the Bank's
initial  public  offering.  A  standard  conversion  in  1992  also  would  have
immediately  eliminated  all  aspects of the  mutual  form of  organization  and
possibly could have subjected the Bank to interference  from stockholders and to
an unwanted acquisition or other change in control of the Bank.

   Subsequent to the formation of the Mutual  Holding  Company,  there have been
changes in the  policies of the OTS  relating to mutual  holding  companies.  In
addition,  market  conditions for the stocks of savings  institutions  and their
holding  companies have improved.  The Bank and Holding Company have also gained
experience in conducting  stockholder  meetings and other  stockholder  matters,
such as communications,  press releases,  and dividend payments. In light of the
foregoing,  the Boards of Directors of the Mutual  Holding  Company,  the Middle
Tier Holding  Company and the Bank believe (i) that it is in the best  interests
of such companies and their  respective  Members and  Stockholders to reorganize
into the  stock  form of  organization  at this  time,  and  (ii)  that the most
feasible way to do so is through the Conversion and the Mergers.

   The Bank  formed the Middle Tier  Holding  Company  which  became the holding
company for the Bank  pursuant to a  reorganization  completed  in  September of
1997.  In the current  transaction,  (i) the Middle Tier  Holding  Company  will
convert  first into a federal  stock  holding  company  and then into an interim
federal stock savings  bank,  which will merge with and into the Bank,  and (ii)
the Mutual  Holding  Company will convert into an interim  federal stock savings
bank and merge with and into the Bank,  pursuant to which Mutual Holding Company
will cease to exist and the shares of Middle Tier Holding  Company Stock held by
the Mutual Holding  Company will be canceled.  The Mutual  Holding  Company will
cease to exist and a liquidation  account will be established for the benefit of
depositor  Members  as of  specified  dates.  Stock of the Middle  Tier  Holding
Company held by Public  Shareholders  shall be automatically  converted into the
right to receive  shares of Holding  Company  Common  Stock based on an Exchange
Ratio plus cash in lieu of any fractional share interest.

   In connection with the Conversion and Mergers, the Holding Company will offer
shares of  Conversion  Stock in the  Offerings  as  provided  herein.  Shares of
Conversion Stock will be offered in a Subscription  Offering in descending order
of priority to Eligible  Account Holders,  Tax-Qualified  Employee Stock Benefit
Plans, Supplemental Eligible Account Holders and Other Members. Remaining shares
may be  subscribed  for by  Public  Stockholders  in  the  Public  Stockholders'
Offering. Any shares of Conversion Stock remaining unsold after the Subscription
Offering and the Public  Stockholders'  Offering will be offered for sale to the
public through a Community  Offering and/or Syndicated  Community  Offering,  as
determined  by the Boards of  Directors  of the Holding  Company and the Bank in
their sole discretion.

                                        2

<PAGE>




   In connection  with the Conversion and  Reorganization,  the Bank will change
its name from "Roxborough-Manayunk Federal Savings Bank" to "Roxborough-Manayunk
Bank."

   The  Conversion  is  intended  to provide  support to the Bank's  lending and
investment  activities and thereby enhance the Bank's  capabilities to serve the
borrowing and other financial needs of the communities it serves. The use of the
Holding Company will provide greater  organizational  flexibility and facilitate
possible acquisitions and diversification.

   This Plan is subject to the  approval of the OTS and also must be approved by
(1) at least a  majority  of the total  number of votes  eligible  to be cast by
Voting  Members of the Mutual  Holding  Company at the  Special  Meeting and (2)
holders of at least two-thirds of the shares of outstanding  Middle Tier Holding
Company  Common Stock at the  Stockholders'  Meeting.  In addition,  the Primary
Parties have conditioned the  consummation of the Conversion and  Reorganization
on the approval of the Plan by at least a majority of the votes cast,  in person
or by proxy, by the Public Stockholders at the Stockholders' Meeting.

   After the  Conversion,  the Bank will continue to be regulated by the OTS, as
its chartering authority, and by the FDIC, which insures the Bank's deposits. In
addition,  the Bank will  continue to be a member of the Federal  Home Loan Bank
System, and all insured savings deposits will continue to be insured by the FDIC
up to the maximum amount provided by law.

2.    DEFINITIONS
      -----------

   As used in this Plan, the terms set forth below have the following meanings:

   Actual Purchase Price means the price per share at which the Conversion Stock
is ultimately  sold by the Holding  Company in the Offerings in accordance  with
the terms hereof.

   Affiliate  means a Person who,  directly or  indirectly,  through one or more
intermediaries, controls or is controlled by or is under common control with the
Person specified.

   Associate,  when used to indicate a relationship with any Person, means (i) a
corporation or organization  (other than the Mutual Holding Company,  the Middle
Tier Holding Company,  the Bank, a majority-owned  subsidiary of the Bank or the
Middle Tier  Holding  Company)  of which such  Person is a director,  officer or
partner or is,  directly or indirectly,  the beneficial  owner of 10% or more of
any class of equity  securities,  (ii) any trust or other  estate in which  such
Person has a substantial  beneficial  interest or as to which such Person serves
as trustee or in a similar fiduciary capacity, provided, however, that such term
shall not include any  Tax-Qualified  Employee Stock Benefit Plan of the Holding
Company or the Bank in which such Person has a substantial  beneficial  interest
or  serves  as a  trustee  or in a  similar  fiduciary  capacity,  and (iii) any
relative or spouse of such Person,  or any relative of such spouse,  who has the
same home as such Person or who is a director or officer of the Holding  Company
or the Bank or any of the subsidiaries of the foregoing.

                                        3

<PAGE>



   Bank means Roxborough-Manayunk Federal Savings Bank in its current stock form
as a subsidiary of the Middle Tier Holding Company or  Roxborough-Manayunk  Bank
as a subsidiary of the Holding Company following  consummation of the Conversion
and Reorganization, as the context of the reference indicates.

   Bank  Common  Stock means the common  stock of the Bank,  par value $1.00 per
share,  which  stock  is not and will not be  insured  by the FDIC or any  other
governmental authority.

   Code means the Internal Revenue Code of 1986, as amended.

   Community  Offering means the offering for sale by the Holding Company of any
shares of Conversion  Stock not subscribed for in the  Subscription  Offering to
(i) Public  Stockholders,  (ii) natural persons residing in the Local Community,
and (iii) such other Persons within or without the  Commonwealth of Pennsylvania
as may be  selected  by the  Holding  Company  and the Bank  within  their  sole
discretion.

   Control  (including  the terms  "controlling,"  "controlled  by," and  "under
common control with") means the possession, directly or indirectly, of the power
to direct or cause the  direction  of the  management  and policies of a Person,
whether through the ownership of voting securities, by contract or otherwise.

   Conversion and Reorganization  means (i) the conversion of the Mutual Holding
Company to an interim  federal  stock  savings bank and the  subsequent  merger,
pursuant  to which the Mutual  Holding  Company  will  cease to exist,  (ii) the
conversion  of Middle Tier Holding  Company to an interim  federal stock savings
bank and merger into Bank,  and (iii) the  issuance of  Conversion  Stock by the
Holding Company in the Offerings as provided herein.

   Conversion Stock means the Holding Company Common Stock to be issued and sold
in the Offerings pursuant to the Plan of Conversion.

   Deposit  Account  means  savings  and  demand  accounts,  including  passbook
accounts,  money market  deposit  accounts and  negotiable  order of  withdrawal
accounts,  and certificates of deposit and other authorized accounts of the Bank
held by a Member.

   Director, Officer and Employee means the terms as applied respectively to any
person who is a director, officer or employee of the Mutual Holding Company, the
Bank,  the Middle Tier Holding  Company,  the Holding  Company or any subsidiary
thereof.

   Eligible Account Holder means any Person holding a Qualifying  Deposit on the
Eligibility  Record Date for  purposes of  determining  subscription  rights and
establishing  subaccount  balances in the liquidation  account to be established
pursuant to the provision herein.

   Eligibility Record Date means the date for determining Qualifying Deposits of
Eligible Account Holders and is the close of business on December 31, 1996.

                                        4

<PAGE>




   Estimated  Price Range means the range of the  estimated  aggregate pro forma
market  value  of  the  Conversion  Stock  to be  issued  in the  Offerings,  as
determined by the Independent Appraiser in accordance with Section 4 hereof.

   Exchange Ratio means the rate at which shares of Holding Company Common Stock
will be received by the Public  Stockholders  in exchange  for their Middle Tier
Holding  Company Common Stock.  The exact rate shall be determined by the Mutual
Holding   Company  and  the  Holding  Company  in  order  to  ensure  that  upon
consummation of the Conversion and Reorganization,  the Public Stockholders will
own in the aggregate  approximately  the same  percentage of the Holding Company
Common  Stock  to  be  outstanding   upon   completion  of  the  Conversion  and
Reorganization  as the  percentage of Middle Tier Holding  Company  Common Stock
owned by them in the aggregate on the Effective  Date, as adjusted in accordance
with OTS policy to reflect any special or excess dividends  declared by the Bank
and Middle Tier Holding  Company and waived by the Mutual Holding  Company,  but
before  giving  effect to (a) cash paid in lieu of any  fractional  interests of
Middle Tier Holding Company Common Stock and (b) any shares of Conversion  Stock
purchased by the Public Stockholders in the Offerings or tax-qualified  employee
stock benefit plans thereafter.

   Exchange Shares means the shares of Holding Company Common Stock to be issued
to the Public  Stockholders  in connection  with the Middle Tier Holding Company
Merger ("Merger No.
2") with and into the Bank.

   FDIC  means  the  Federal  Deposit  Insurance  Corporation  or any  successor
thereto.

  Holding Company means Thistle Group Holding Co., a corporation newly organized
under the laws of the  Commonwealth  of  Pennsylvania.  At the completion of the
Reorganization,  the Bank will become a wholly owned  subsidiary  of the Holding
Company.

  Holding  Company  Common Stock means the Common Stock of the Holding  Company,
par value $.10 per share, which stock cannot and will not be insured by the FDIC
or any other governmental authority.

   Middle Tier Holding Company means Thistle Group Holding,  Inc., a corporation
organized  under  the  laws  of the  Commonwealth  of  Pennsylvania.  Since  the
completion of the September 1997 reorganization, the Middle Tier Holding Company
has held all of the outstanding capital stock of the Bank.

   Middle Tier Holding Company Common Stock means the Common Stock of the Middle
Tier Holding Company,  par value $.10 per share, which stock cannot and will not
be insured by the FDIC or any other governmental authority.

   Independent  Appraiser means the independent  investment banking or financial
consulting  firm  retained  by the  Holding  Company  and the Bank to prepare an
appraisal of the estimated pro forma market value of the Conversion Stock.

                                        5

<PAGE>




   Initial  Purchase  Price  means the price per share to be paid  initially  by
Participants  for shares of Conversion  Stock subscribed for in the Subscription
Offering,  Public  Stockholders  for shares of  Conversion  Stock ordered in the
Public  Stockholders'  Offering  and by Persons for shares of  Conversion  Stock
ordered in the Community Offering and/or Syndicated Community Offering.

   Interim Bank No. 1 means an interim federal stock savings bank, which will be
formed as a result of the  conversion of FJF  Financial,  M.H.C.  into the stock
form of organization.

  Interim Bank No. 2 means an interim federal stock savings bank,  which will be
formed as a result of the conversion of Middle Tier Holding Company first into a
federal  stock  holding  company and then into an interim  federal stock savings
bank.

   Interim Bank No. 3 mean an interim Federal stock savings bank wholly owned by
Holding Company, which will be merged with and into the Bank.

   Local Community means all counties in which the Bank has its home office or a
branch office.

   Member means any Person  qualifying as a member of the Mutual Holding Company
in  accordance  with its  mutual  charter  and bylaws and the laws of the United
States.

   Merger No. 1 means the merger of Interim No. 2 (formerly  Middle Tier Holding
Company) with and into the Bank.

   Merger No. 2 means the  merger of  Interim  No. 1  (formerly  Mutual  Holding
Company) with and into the Bank.

   Merger  No. 3 means the  merger of  Interim  No. 3, a  subsidiary  of Holding
Company, with and into the Bank.

  Mergers means the completion of Merger No. 1, Merger No. 2, and Merger No. 3.

   Middle  Tier  Holding   Company  means  Thistle  Group   Holdings,   Inc.,  a
Pennsylvania Chartered corporation which currently owns 100% of the Bank.

   Mutual Holding  Company means FJF Financial,  M.H.C.  prior to its conversion
into an interim federal stock savings bank.

   Offerings means the Subscription  Offering, the Public Stockholders Offering,
the Community Offering and the Syndicated Community Offering, if applicable.

   Officer  means  the  president,   vice-president,   secretary,  treasurer  or
principal financial officer, comptroller or principal accounting officer and any
other person  performing  similar  functions  with  respect to any  organization
whether incorporated or unincorporated.

                                        6

<PAGE>




   Order  Form  means  the  form  or  forms  provided  by the  Holding  Company,
containing all such terms and  provisions as set forth herein,  to a Participant
or other Person by which Conversion Stock may be ordered in the Offerings.

   Other Member means a Voting Member who is not an Eligible Account Holder or a
Supplemental Eligible Account Holder.

   OTS means the Office of Thrift Supervision or any successor thereto.

   Participant means any Eligible Account Holder,  Tax-Qualified  Employee Stock
Benefit Plan, Supplemental Eligible Account Holder and Other Member.

   Person means an individual, a corporation,  a partnership,  an association, a
joint stock company, a trust, an unincorporated  organization or a government or
any political subdivision thereof.

   Plan and Plan of Conversion means this Plan of Conversion and  Reorganization
and Plan of Merger as adopted by the Boards of Directors  of the Mutual  Holding
Company,  the Middle Tier Holding Company and the Bank and any amendments hereto
approved as provided  herein.  The Board of  Directors of Interim No. 1, Interim
No. 2 and Interim No. 3 shall adopt the Plans of Merger  included as  Appendices
hereto as soon as practicable following their organization.

   Primary  Parties  means the  Middle  Tier  Holding  Company,  Mutual  Holding
Company, the Bank and the Holding Company.

   Prospectus  means  the one or more  documents  to be  used  in  offering  the
Conversion Stock in the Offerings.

   Public Stockholders means those Persons who own shares of Middle Tier Holding
Company  Common  Stock,   excluding  the  Mutual  Holding  Company,  as  of  the
Stockholder Voting Record Date.

   Qualifying Deposit means the aggregate balance of all Deposit Accounts in the
Bank  of (i)  an  Eligible  Account  Holder  at the  close  of  business  on the
Eligibility  Record Date,  provided such aggregate balance is not less than $50,
and (ii) a Supplemental  Eligible Account Holder at the close of business on the
Supplemental  Eligibility  Record Date,  provided such aggregate  balance is not
less than $50.

   Resident  means any person who, on the date  designated  for that category of
subscriber  in the Plan,  maintained  a bona  fide  residence  within  the Local
Community and has manifested an intent to remain within the Local  Community for
a  period  of  time.  The  designated   dates  for  Eligible   Account  Holders,
Supplemental  Eligible  Account  Holders and Other  Members are the  Eligibility
Record Date,  the  Supplemental  Eligibility  Record Date and the Voting  Record
Date, respectively.  To the extent the person is a corporation or other business
entity, the principal

                                        7

<PAGE>



place of business or headquarters must be within the Local Community in order to
qualify as a Resident.  To the extent the person is a personal benefit plan, the
circumstances of the beneficiary shall apply with respect to this definition. In
the case of all other  benefit  plans,  circumstances  of the  trustee  shall be
examined for purposes of this  definition.  The Bank may utilize deposit or loan
records or such other  evidence  provided  to it to make a  determination  as to
whether a person is a bona fide resident of the Local Community.  Subscribers in
the  Community  Offering  who are  natural  persons  also will  have a  purchase
preference  if they were  residents  of the Local  Community  on the date of the
Prospectus.  In all  cases,  however,  such  determination  shall be in the sole
discretion of the Bank and Holding Company.

   SEC means the Securities and Exchange Commission.

   Special  Meeting means the Special  Meeting of Members of the Mutual  Holding
Company called for the purpose of submitting  this Plan to the Members for their
approval, including any adjournments of such meeting.

   Stockholders  means those  Persons who own shares of Holding  Company  Common
Stock.

   Stockholders'  Meeting means the annual or special meeting of Stockholders of
Middle Tier Holding  Company  called for the purpose of submitting  this Plan to
the Stockholders for their approval, including any adjournments of such meeting.

   Stockholder  Voting  Record  Date means the date for  determining  the Public
Stockholders  of the  Middle  Tier  Holding  Company  eligible  to  vote  at the
Stockholders' Meeting.

   Subscription   Offering  means  the  offering  of  the  Conversion  Stock  to
Participants.

   Subscription Rights means nontransferable  rights to subscribe for Conversion
Stock granted to Participants pursuant to the terms of this Plan.

   Supplemental  Eligible  Account  Holder means any Person holding a Qualifying
Deposit at the close of business on the Supplemental Eligibility Record Date.

   Supplemental  Eligibility  Record  Date,  if  applicable,  means the date for
determining  Qualifying  Deposits of Supplemental  Eligible  Account Holders and
shall be required if the Eligibility Record Date is more than 15 months prior to
the date of the latest  amendment to the Application for Conversion filed by the
Mutual  Holding  Company  prior to approval of such  application  by the OTS. If
applicable,  the Supplemental  Eligibility  Record Date shall be the last day of
the calendar  quarter  preceding OTS approval of the  Application for Conversion
submitted by the Mutual Holding Company pursuant to this Plan of Conversion.

   Syndicated  Community  Offering means the offering for sale by a syndicate of
broker-dealers to the general public of shares of Conversion Stock not purchased
in the Subscription Offering and the Community Offering.

                                        8

<PAGE>




   Tax-Qualified  Employee Stock Benefit Plan means any defined  benefit plan or
defined contribution plan, such as an employee stock ownership plan, stock bonus
plan, profit-sharing plan or other plan, which is established for the benefit of
the  employees of the Holding  Company and the Bank and which,  with its related
trust, meets the requirements to be "qualified" under Section 401 of the Code as
from time to time in effect. A  "Non-Tax-Qualified  Employee Stock Benefit Plan"
is any defined benefit plan or defined  contribution stock benefit plan which is
not so qualified.

   Voting  Member  means a Person  who at the close of  business  on the  Voting
Record  Date is entitled  to vote as a Member of the Mutual  Holding  Company in
accordance with its mutual charter and bylaws.

   Voting Record Date means the date or dates for determining the eligibility of
Members to vote at the Special Meeting.

3.     GENERAL PROCEDURE FOR CONVERSION AND REORGANIZATION
       ---------------------------------------------------

    A. An application for the Conversion and Reorganization,  including the Plan
and all other requisite  material (the "Application for  Conversion"),  shall be
submitted  to the OTS for  approval.  The Mutual  Holding  Company,  the Holding
Company,  the Middle Tier Holding Company and the Bank also will cause notice of
the  adoption  of the Plan by the  Boards of  Directors  of the  Mutual  Holding
Company, the Middle Tier Holding Company and the Bank to be given by publication
in a newspaper  having general  circulation in each community in which an office
of the Bank is located;  and will cause copies of the Plan to be made  available
at each office of the Mutual Holding  Company,  the Middle Tier Holding Company,
and the Bank for  inspection  by Members and  Stockholders.  The Mutual  Holding
Company,  the  Middle  Tier  Holding  Company,  and the  Bank  will  cause to be
published,  in accordance with the requirements of applicable regulations of the
OTS, a notice of the filing with the OTS of an application to convert the Mutual
Holding Company from mutual to stock form.

    B. Promptly  following  receipt of requisite  approval of the OTS, this Plan
will be  submitted  to the Members for their  consideration  and approval at the
Special  Meeting.  The Mutual  Holding  Company may, at its option,  mail to all
Members as of the Voting Record Date,  at their last known address  appearing on
the records of the Mutual  Holding  Company and the Bank,  a proxy  statement in
either long or summary  form  describing  the Plan which will be  submitted to a
vote of the Members at the Special Meeting.  The Holding Company also shall mail
to all such  Members (as well as other  Participants)  either a  Prospectus  and
Order Form for the purchase of Conversion  Stock or a letter  informing  them of
their right to receive a Prospectus and Order Form and a postage prepaid card to
request  such  materials,  subject to the  provisions  herein.  The Plan must be
approved by the  affirmative  vote of at least a majority of the total number of
votes eligible to be cast by Voting Members at the Special Meeting.


                                        9

<PAGE>



    C. Subscription Rights to purchase shares of Conversion Stock will be issued
without payment  therefor to Eligible Account  Holders,  Tax-Qualified  Employee
Plans, Supplemental Eligible Account Holders and Other Members.

    D. The Middle Tier Holding  Company shall file  preliminary  proxy materials
with  the OTS in order to seek  the  approval  of the Plan by its  Stockholders,
subject to  dissenters'  rights as set forth in Section 15.  Promptly  following
clearance  of such  proxy  materials  and the  receipt  of any  other  requisite
approval of the OTS, the Middle Tier Holding Company will mail definitive  proxy
materials to all Stockholders as of the Stockholder Voting Record Date, at their
last known address  appearing on the records of the Middle Tier Holding Company,
for their consideration and approval of this Plan at the Stockholders'  Meeting.
The  Plan  must  be  approved  by the  holders  of at  least  two-thirds  of the
outstanding  shares  of  Middle  Tier  Holding  Company  Common  Stock as of the
Stockholder   Voting  Record  Date.  In  addition,   the  Primary  Parties  have
conditioned  the  consummation  of  the  Conversion  and  Reorganization  on the
approval of the Plan by at least a majority  of the votes cast,  in person or by
proxy, by the Public  Stockholders  as of the Stockholder  Voting Record Date at
the Stockholders' Meeting.

    E. The Mutual  Holding  Company shall apply to convert to a federal  interim
stock savings bank.

    F. The Middle  Tier  Holding  Company  shall  apply to convert  first into a
federal stock holding company and then to a federal interim stock savings bank.

    G. The Holding  Company shall file a Registration  Statement with the SEC to
register the Holding  Company  Common Stock to be issued in the  Conversion  and
Merger under the  Securities  Act of 1933, as amended,  and shall  register such
Holding Company Common Stock under any applicable  state  securities  laws. Upon
registration  and after the receipt of all required  regulatory  approvals,  the
Conversion  Stock shall be first offered for sale in a Subscription  Offering to
Eligible   Account   Holders,   Tax-Qualified   Employee  Stock  Benefit  Plans,
Supplemental  Eligible Account Holders and Other Members. It is anticipated that
any shares of Conversion Stock remaining unsold after the Subscription  Offering
will be sold first through the Public Stockholders'  Offering and then through a
Community Offering and/or a Syndicated  Community  Offering.  The purchase price
per share  for the  Conversion  Stock  shall be a uniform  price  determined  in
accordance with the provisions  herein.  The Holding Company shall contribute to
the Bank an amount of the net proceeds  received by the Holding Company from the
sale of  Conversion  Stock as shall be  determined by the Boards of Directors of
the Holding Company and the Bank and as shall be approved by the OTS.

    H. The Effective Date of the Conversion and Reorganization shall be the date
set  forth  in  Section  27  hereof.  Upon the  effective  date,  the  following
transactions shall occur:

       (i) The Mutual Holding Company will convert into an interim federal stock
    savings bank to be known as Interim Bank No. 1.


                                       10

<PAGE>



       (ii) Middle  Tier  Holding  Company  will adopt a federal  stock  holding
    company charter and immediately  thereafter an interim federal stock savings
    bank charter to be known as Interim Bank No. 2; Interim Bank No. 2 will then
    merge  with  and  into  the  Bank  ("Merger  No.  1"),  with the Bank as the
    surviving entity.

       (iii)  Immediately  following  Merger No. 1, Interim Bank No. 1, formerly
    the Mutual Holding Company,  will merge with and into the Bank with the Bank
    as the surviving  entity ("Merger No. 2"). The shares of Middle Tier Holding
    Company  Common Stock  previously  held by the Mutual  Holding  Company (now
    Interim Bank No. 1) will be canceled. Eligible members of the Mutual Holding
    Company  as of  certain  specified  dates  will be  granted  interests  in a
    liquidation  account  to be  established  by the  Bank.  The  amount  in the
    liquidation  account is the amount of dividends waived by the Mutual Holding
    Company  plus the  greater or (a) 100% of  retained  earnings as of June 30,
    1992 (the date of the latest statement of financial  condition  contained in
    the final offering  circular utilized in the Bank's initial stock offering),
    or (b) 87.63% of Middle Tier Holding Company's total shareholders' equity as
    reflected in its latest statement of financial condition.

       (iv) Holding Company will form an interim corporation  ("Interim Bank No.
    3"), a new, wholly owned first-tier subsidiary with an interim federal stock
    savings bank charter.

       (v)  Immediately  following  Merger No. 2,  Interim Bank No. 3 will merge
    with an into the Bank,  with the Bank as the surviving  entity  ("Merger No.
    3").  As a result  of  Merger  No.  3,  Bank  stock  deemed  held by  Public
    Stockholders  will be converted into Holding Company Common Stock based upon
    the  Exchange  Ratio  which is  designed  to  ensure  that  the same  Public
    Stockholders  will own, subject to certain  adjustments,  approximately  the
    same  percentage of Holding Company Common Stock as the percentage of Middle
    Tier Holding  Company  Common Stock owned by them  immediately  prior to the
    Conversion and Reorganization  before giving effect to (a) cash paid in lieu
    of fractional  shares and (b) any shares of Holding  Company stock purchased
    by Public  Stockholders  in the Offering and subject to any  adjustment as a
    result in a change in OTS policy.

       (vi)  The  Holding  Company  shall  sell  the  Conversion  Stock  in  the
    Offerings, as provided herein.

    I. The Primary  parties may retain and pay for the services of financial and
other  advisors and investment  bankers to assist in connection  with any or all
aspects of the Conversion and  Reorganization,  including in connection with the
Offerings,  the payment of fees to brokers and investment  bankers for assisting
Persons  in  completing  and/or  submitting  Order  Forms.  All fees,  expenses,
retainers and similar items shall be reasonable.



                                       11

<PAGE>



4.     TOTAL NUMBER OF SHARES AND PURCHASE PRICE OF CONVERSION STOCK
       -------------------------------------------------------------

    A. The aggregate price at which shares of Conversion  Stock shall be sold in
the Offerings  shall be based on a pro forma  valuation of the aggregate  market
value  of the  Conversion  Stock  prepared  by the  Independent  Appraiser.  The
valuation  shall be based  on  financial  information  relating  to the  Primary
Parties,  market, financial and economic conditions, a comparison of the Primary
Parties with selected publicly held financial institutions and holding companies
such other factors as the  Independent  Appraiser may deem to be important.  The
valuation shall be stated in terms of an Estimated  Price Range,  the maximum of
which shall  generally  be no more than 15% above the average of the minimum and
maximum of such price range and the minimum of which shall  generally be no more
than 15%  below  such  average.  The  valuation  shall  be  updated  during  the
Conversion as market and financial  conditions warrant and as may be required by
the OTS.

    B. Based upon the  independent  valuation,  the Boards of  Directors  of the
Primary  Parties shall fix the Initial  Purchase Price and the number (or range)
of shares of Conversion Stock ("Offering Range") to be offered in the Offerings.
The Actual Purchase Price and the total number of shares of Conversion  Stock to
be issued in the Offerings shall be determined by the Boards of Directors of the
Primary  Parties  upon  conclusion  of the  Offerings in  consultation  with the
Independent Appraiser and any financial advisor or investment banker retained by
the Primary Parties in connection therewith.

    C.  Subject to the  approval of the OTS,  the  Estimated  Price Range may be
increased or decreased  prior to completion of the Conversion to reflect changes
in market,  financial  and economic  conditions  since the  commencement  of the
Offerings,  and under such circumstances the Primary Parties may correspondingly
increase or decrease the total number of shares of Conversion Stock to be issued
in the  Conversion to reflect any such change.  Notwithstanding  anything to the
contrary  contained in this Plan,  no  resolicitation  of  subscribers  shall be
required  and  subscribers  shall not be  permitted  to  modify or cancel  their
subscriptions  unless  the  aggregate  funds  received  from  the  offer  of the
Conversion  Stock in the  Conversion  are less than the  minimum  or  (excluding
purchases,  if any,  by the  Holding  Company's  and the Bank's  Tax-  Qualified
Employee  Stock Benefit  Plans) more than 15% above the maximum of the Estimated
Price  Range set forth in the  Prospectus.  In the event of an  increase  in the
total  number of shares  offered in the  Conversion  due to an  increase  in the
Estimated Price Range, the priority of share allocation shall be as set forth in
this Plan, provided,  however, that such priority will have no effect whatsoever
on the ability of the  Tax-Qualified  Employee  Stock  Benefit Plans to purchase
additional shares pursuant to Section 4.D.

    D. (i) In the event that  Tax-Qualified  Employee  Stock  Benefit  Plans are
unable to purchase  the number of shares  subscribed  for by such  Tax-Qualified
Employee Stock Benefit Plans due to an oversubscription for shares of Conversion
Stock pursuant to Section 5 hereof,  Tax- Qualified Employee Stock Benefit Plans
may purchase from the Holding  Company,  and the Holding Company may sell to the
Tax-Qualified Employee Stock Benefit Plans, such additional

                                       12

<PAGE>



shares  ("Additional  Shares") of Holding Company Common Stock necessary to fill
the  subscriptions of the Tax-Qualified  Employee Stock Benefit Plans,  provided
that such  Additional  Shares may not exceed 8% of the total number of shares of
Conversion  Stock sold in the  Conversion.  The sale of  Additional  Shares,  if
necessary,  will occur  contemporaneously with the sale of the Conversion Stock.
The sale of Additional  Shares to Tax-Qualified  Employee Stock Benefit Plans by
the Holding  Company is  conditioned  upon  receipt by the Holding  Company of a
letter  from the  Independent  Appraiser  to the effect that such sale would not
have a  material  effect on the  Conversion  and  Reorganization  or the  Actual
Purchase  Price and the  approval of the OTS.  The ability of the  Tax-Qualified
Employee  Stock  Benefit  Plans to purchase up to an  additional 8% of the total
number  of  shares  of  Conversion  Stock  sold in the  Conversion  shall not be
affected  or limited in any manner by the  priorities  or  purchase  limitations
otherwise set forth in this Plan of Conversion.

    (ii) Notwithstanding anything to the contrary contained in this Plan, if the
final  valuation of the  Conversion  Stock  exceeds the maximum of the Estimated
Price Range, up to 8% of the total number of shares of Conversion  Stock sold in
the Conversion may be sold to Tax-Qualified Stock Benefit Plans prior to filling
any other orders for Conversion  Stock from such shares in excess of the maximum
of the Estimated Price Range.

5.     SUBSCRIPTION RIGHTS OF ELIGIBLE ACCOUNT HOLDERS 
       -----------------------------------------------
       (FIRST PRIORITY)
       ----------------

    A.  Each  Eligible   Account   Holder  shall   receive,   without   payment,
nontransferable   Subscription  Rights  to  purchase,  subject  to  the  further
limitations of Section 11 hereof,  up to the greater of (i) the maximum purchase
limitation  set forth in Section 11 hereof,  (ii)  one-tenth  of 1% of the total
offering of shares of Conversion Stock in the Subscription  Offering,  and (iii)
15 times  the  product  (rounded  down to the next  whole  number)  obtained  by
multiplying  the  total  number of shares of  Conversion  Stock  offered  in the
Subscription Offering by a fraction, of which the numerator is the amount of the
Qualifying  Deposit of the Eligible  Account  Holder and the  denominator is the
total amount of all Qualifying Deposits of all Eligible Account Holders, subject
to Section 14 hereof.

    B. In the  event of an  oversubscription  for  shares  of  Conversion  Stock
pursuant to the provisions  herein,  available  shares shall be allocated  among
subscribing  Eligible Account Holders so as to permit each such Eligible Account
Holder,  to the extent possible,  to purchase a number of shares which will make
his or her  total  allocation  equal  to the  lesser  of the  number  of  shares
subscribed for or 100 shares.  Any available  shares  remaining  after each such
subscribing  Eligible Account Holder has been allocated the lesser of the number
of shares  subscribed for or 100 shares shall be allocated among the subscribing
Eligible Account Holders in the proportion which the Qualifying  Deposit of each
such subscribing  Eligible Account Holder bears to the total Qualifying Deposits
of all such  subscribing  Eligible  Account  Holders  whose orders are unfilled,
provided  that no  fractional  shares  shall be issued.  Subscription  Rights of
Eligible Account Holders who are also Directors or Officers and their Associates
shall be

                                       13

<PAGE>



subordinated to those of other Eligible  Account Holders to the extent that they
are attributable to increased  deposits during the one-year period preceding the
Eligibility Record Date.

6.     SUBSCRIPTION  RIGHTS OF THE  TAX-QUALIFIED  EMPLOYEE  STOCK BENEFIT PLANS
       -------------------------------------------------------------------------
       (SECOND PRIORITY)
       -----------------

    Notwithstanding  the purchase  limitations  discussed  below,  Tax-Qualified
Employee Stock Benefit Plans of the Holding  Company and the Bank shall receive,
without payment,  Subscription  Rights to purchase in the aggregate up to 10% of
the  Conversion  Stock,  including  first  priority  to  purchase  any shares of
Conversion Stock to be issued in the Conversion and  Reorganization  as a result
of  an  increase  in  the  Estimated  Price  Range  after  commencement  of  the
Subscription   Offering  and  prior  to   completion  of  the   Conversion   and
Reorganization.  Consistent  with  applicable  laws,  regulations,  policies and
practices of the OTS,  Tax-Qualified  Employee Stock Benefit Plans may use funds
contributed  by the  Holding  Company  or  the  Bank  and/or  borrowed  from  an
independent  third party to exercise such Subscription  Rights,  and the Holding
Company and the Bank may make  scheduled  discretionary  contributions  thereto,
provided that such contributions do not cause the Holding Company or the Bank to
fail to meet any applicable regulatory capital requirement.

7.     SUBSCRIPTION  RIGHTS OF  SUPPLEMENTAL  ELIGIBLE  ACCOUNT  HOLDERS  (THIRD
       -------------------------------------------------------------------------
       PRIORITY)
       ---------

    A. In the  event  that the  Eligibility  Record  Date is more than 15 months
prior to the date of the latest  amendment  to the  Application  for  Conversion
filed  prior to OTS  approval,  then,  and only in that  event,  a  Supplemental
Eligibility  Record  Date shall be set and each  Supplemental  Eligible  Account
Holder shall, subject to the further limitations of Section 11 hereof,  receive,
without  payment,  Subscription  Rights to purchase up to the greater of (i) the
maximum purchase limitation set forth in Section 11 hereof, (ii) one-tenth of 1%
of the  total  offering  of  shares  of  Conversion  Stock  in the  Subscription
Offering, and (iii) 15 times the product (rounded down to the next whole number)
obtained by multiplying  the total number of shares of Conversion  Stock offered
in the Subscription Offering by a fraction, of which the numerator is the amount
of the Qualifying  Deposits of the Supplemental  Eligible Account Holder and the
denominator is the total amount of all Qualifying  Deposits of all  Supplemental
Eligible Account  Holders,  subject to Section 14 hereof and the availability of
shares of Conversion  Stock for purchase after taking into account the shares of
Conversion  Stock  purchased  by Eligible  Account  Holders  and Tax-  Qualified
Employee  Stock Benefit Plans though the exercise of  Subscription  Rights under
Sections 5 and 6 hereof.

    B. In the  event of an  oversubscription  for  shares of  Conversion  Stock,
available  shares shall be allocated  among  subscribing  Supplemental  Eligible
Account Holders so as to permit each such Supplemental  Eligible Account Holder,
to the extent  possible,  to purchase a number of shares  sufficient to make his
total  allocation  (including  the  number  of  shares,  if  any,  allocated  in
accordance  with  Section  5.A)  equal to the  lesser  of the  number  of shares
subscribed for or 100 shares. Any remaining  available shares shall be allocated
among subscribing Supplemental

                                       14

<PAGE>



Eligible Account Holders in the proportion that the Qualifying  Deposits of each
bears to the total  amount of the  Qualifying  Deposits of all such  subscribing
Supplemental  Eligible Account Holders whose orders are unfilled,  provided that
no fractional shares shall be issued.

8.     SUBSCRIPTION RIGHTS OF OTHER MEMBERS (FOURTH PRIORITY)
       ------------------------------------------------------

    A. Each Other Member shall, subject to the further limitations of Section 11
hereof,  receive,  without  payment,  Subscription  Rights to purchase up to the
greater of (i) the maximum  purchase  limitation  set forth in Section 11 hereof
and (ii) one-tenth of 1% of the total offering of shares of Conversion  Stock in
the  Subscription  Offering,  in each case  subject to Section 14 hereof and the
availability  of shares of  Conversion  Stock for  purchase  after  taking  into
account the shares of Conversion  Stock purchased by Eligible  Account  Holders,
Tax-Qualified  Employee Stock Benefit Plans, and  Supplemental  Eligible Account
Holders, if any, through the exercise of Subscription Rights under Sections 5, 6
and 7 hereof.

    B. If,  pursuant to this Section,  Other  Members  subscribe for a number of
shares of Conversion Stock in excess of the total number of shares of Conversion
Stock  remaining,  available shares shall be allocated among  subscribing  Other
Members so as to permit  each such Other  Members,  to the extent  possible,  to
purchase a number of shares sufficient to make his total allocation equal to the
lesser of the number of shares subscribed or 100 shares. Any remaining available
shares shall be allocated among subscribing Other Members on a pro rata basis in
the same proportion as each such Other Member's  subscription bears to the total
subscriptions of all such  subscribing  Other Members whose orders are unfilled,
provided that no fractional shares shall be issued.

9.     COMMUNITY OFFERING, SYNDICATED COMMUNITY OFFERING AND OTHER OFFERINGS
       ---------------------------------------------------------------------

    A. If less than the total number of shares of  Conversion  Stock are sold in
the  Subscription  Offering,  it is  anticipated  that all  remaining  shares of
Conversion Stock shall, if practicable, be sold in a Community Offering and/or a
Syndicated Community Offering. Subject to the requirements set forth herein, the
manner in which the Conversion  Stock is sold in the Community  Offering  and/or
the Syndicated Community Offering shall have as the objective the achievement of
a wide distribution of such stock,  subject to the right of the Primary Parties,
in their absolute discretion, to accept or reject in whole or in part all orders
in the Community Offering and/or Syndicated Community Offering.

    B. In the event of a  Community  Offering,  all shares of  Conversion  Stock
which are not subscribed for in the  Subscription  Offering shall be offered for
sale by means of a direct community marketing program, which may provide for the
use of brokers,  dealers or investment  banking firms experienced in the sale of
financial  institution  securities.  Any available shares in excess of those not
subscribed  for in the  Subscription  Offering will be available for purchase by
members of the general  public to whom a Prospectus  is delivered by the Holding
Company or on its behalf,  with preference first given to Public Stockholders as
of the Stockholder Voting

                                       15

<PAGE>



Record Date and then to natural persons who are Residents of the Local Community
("Preferred Subscribers").

    C. A  Prospectus  and Order Form shall be  furnished  to such Persons as the
Primary Parties may select in connection with the Community  Offering,  and each
order for  Conversion  Stock in the Community  Offering  shall be subject to the
absolute  right of the  Primary  Parties  to accept or reject  any such order in
whole  or in part  either  at the  time of  receipt  of an  order  or as soon as
practicable  following  completion of the Community  Offering.  Available shares
will be allocated first to each Preferred  Subscriber whose order is accepted in
an amount  equal to the lesser of 100 shares or the number of shares  subscribed
for by each such  Preferred  Subscriber,  if possible.  Thereafter,  unallocated
shares shall be allocated among the Preferred  Subscribers whose accepted orders
remain  unsatisfied  in an  equitable  manner  as  determined  by the  Board  of
Directors.  If there  are any  shares  remaining  after all  accepted  orders by
Preferred  Subscribers  have  been  satisfied,  any  remaining  shares  shall be
allocated  to other  members  of the  general  public  who  place  orders in the
Community Offering,  applying the same allocation  described above for Preferred
Subscribers.

    D. The maximum  amount of  Conversion  Stock that any Person may purchase in
the Community Offering shall,  subject to the further  limitations of Section 11
hereof, not exceed $300,000 provided, however, that this amount may be decreased
or increased to up to 5% of the total  offering of shares in the  Conversion and
Reorganization,  subject to any  required  regulatory  approval  but without the
further approval of Members of the Mutual Holding Company or the Stockholders of
the Bank,  subject to the preferences set forth in Section 10.B and 10.C of this
Plan. The Primary Parties may commence the Community Offering concurrently with,
at any time during, or as soon as practicable after the end of, the Subscription
Offering and Public Stockholders'  Offering,  and the Community Offering must be
completed within 45 days after the completion of the  Subscription  Offering and
Public Stockholders'  Offering,  unless extended by the Primary Parties with any
required regulatory approval.

    E. Subject to such terms,  conditions and procedures as may be determined by
the Primary  Parties,  all shares of Conversion  Stock not subscribed for in the
Subscription  Offering  and  Public  Stockholders  Offering  or  ordered  in the
Community  Offering may be sold by a syndicate of  broker-dealers to the general
pubic in a Syndicated Community Offering. Each order for Conversion Stock in the
Syndicated  Community  Offering  shall be subject to the  absolute  right of the
Primary Parties to accept or reject any such order in whole or in part either at
the time of receipt of an order or as soon as  practicable  after  completion of
the  Syndicated  Community  Offering.  The amount of  Conversion  Stock that any
Person may purchase in the Syndicated  Community Offering shall,  subject to the
further limitations of Section 11 hereof, not exceed $300,000 provided, however,
that this amount may be decreased or increased to up to 5% of the total offering
of  shares  in the  Conversion  and  Reorganization,  subject  to  any  required
regulatory  approval  but without the further  approval of Members of the Mutual
Holding  Company  or the  Stockholders  of the Bank.  The  Primary  Parties  may
commence  the  Syndicated  Community  Offering  concurrently  with,  at any time
during, or as soon as practicable  after the end of, the Subscription  Offering,
the Public Stockholders' Offering and/or Community

                                       16

<PAGE>



Offering.  The Syndicated  Community  Offering must be completed  within 45 days
after the  completion  of the  Subscription  Offering,  unless  extended  by the
Primary Parties with any required regulatory approval.

    F. If for any reason a Syndicated Community Offering of shares of Conversion
Stock not sold in the Subscription Offering and the Community Offering cannot be
effected, or in the event that any insignificant residue of shares of Conversion
Stock is not sold in the Subscription Offering,  Public Stockholders'  Offering,
Community Offering or Syndicated  Community Offering,  the Primary Parties shall
use their best efforts to obtain other purchasers for such shares in such manner
and upon such conditions as may be satisfactory to the OTS.

10.    LIMITATIONS ON SUBSCRIPTIONS AND PURCHASES OF CONVERSION STOCK
       --------------------------------------------------------------

       The  following  limitations  shall apply to all  purchases of  Conversion
Stock:

    A. The number of shares of  Conversion  Stock which may be  purchased by any
Person (or  persons  through a single  account),  in the First  Priority,  Third
Priority and Fourth Priority in the Subscription  Offering shall not exceed such
number of shares of Conversion  Stock that when  combined  with Exchange  Shares
received  shall  equal  $300,000 of Holding  Company  Common  Stock,  except for
Tax-Qualified Employee Stock Benefit Plans, which in the aggregate may subscribe
for up to 8% of the Conversion Stock.

    B. The number of shares of  Conversion  Stock which may be  purchased by any
Person in the Public Stockholders, the Community and/or the Syndicated Community
Offerings  shall not exceed such number of shares of Conversion  Stock that when
combined with Exchange  Shares  received shall equal $300,000 of Holding Company
Common Stock.

    C. Except for the  Tax-Qualified  Employee Stock Benefit Plans,  the maximum
number of shares  of  Conversion  Stock  which  may be  purchased  in all of the
combined  categories  of the  Conversion  and  Reorganization  by any Person (or
persons  through  a single  account)  together  with any  Associate  or group of
persons  Acting in Concert  shall not exceed such number of shares of Conversion
Stock that when combined with  Exchange  Shares shall equal  $904,000 of Holding
Company Common Stock.

    D. The number of shares of Conversion Stock which Directors and Officers and
their  Associates may purchase in the aggregate in the Offering shall not exceed
29% of the total  number of shares of  Conversion  Stock sold in the  Offerings,
including  any  shares  which may be issued in the event of an  increase  in the
maximum of the Estimated Price Range to reflect changes in market, financial and
economic conditions after commencement of the Subscription Offering and prior to
completion of the Offerings.

    E. No Person may purchase  fewer than 25 shares of  Conversion  Stock in the
Offerings, to the extent such shares are available;  provided,  however, that if
the Actual Purchase Price is greater than $20.00 per share,  such minimum number
of shares shall be adjusted so that the aggregate Actual Purchase Price for such
minimum shares will not exceed $500.00.


                                       17

<PAGE>



    F. For  purposes  of the  foregoing  limitations  and the  determination  of
Subscription  Rights, (i) Directors,  Officers and Employees shall not be deemed
to be  Associates  or a group  acting  in  concert  solely  as a result of their
capacities  as such,  (ii) shares  purchased  by  Tax-Qualified  Employee  Stock
Benefit  Plans  shall  not  be  attributable  to  the  individual   trustees  or
beneficiaries  of any such plan for purposes of determining  compliance with the
limitations set forth in this Section,  (iii) shares  purchased by Tax-Qualified
Employee  Stock  Benefit  Plans  shall  not be  attributable  to the  individual
trustees  or  beneficiaries  of  any  such  plan  for  purposes  of  determining
compliance  with the  limitation  set forth in this  Section,  and (iv) Exchange
Shares shall be valued at the Actual Purchase Price.

    G.  Subject to any required  regulatory  approval  and the  requirements  of
applicable laws and regulations,  but without further approval of the Members of
the Mutual Holding Company or the  Stockholders of the Bank, the Primary Parties
may increase or decrease the  individual  or overall  purchase  limitations  set
forth  herein to a  percentage  which does not exceed 5% of the total  shares of
Holding Company Common Stock issued in the Conversion and Reorganization whether
prior to, during or after the Subscription  Offering,  Community Offering and/or
Syndicated  Community  Offering.  Notwithstanding  the  foregoing,  the  maximum
purchase  limitation  may be  increased  up to 9.99%  provided  that  orders for
exceeding 5% of the shares being offered shall not exceed, in the aggregate, 10%
of the total  offering.  In the event that the  individual  or overall  purchase
limitations are increased after commencement of the Subscription Offering or any
other  offering,  the Primary Parties shall permit any Person who subscribed for
the maximum number of shares of Conversion Stock (plus certain large subscribers
as  determined  in the sole  discretion  of the Primary  Parties) to purchase an
additional number of shares, so that such Person shall be permitted to subscribe
for the then maximum  number of shares  permitted to be  subscribed  for by such
Person,  subject to the rights and  preferences  of any Person who has  priority
Subscription  Rights.  In the event  that the  individual  or  overall  purchase
limitations are decreased after commencement of the Subscription Offering or any
other  offering,  the orders of any Person who  subscribed for more than the new
purchase  limitation  shall be decreased by the minimum amount necessary so that
such  Person  shall be in  compliance  with the then  maximum  number  of shares
permitted to be subscribed for by such Person.

    H. The Primary  Parties shall have the right to take all such action as they
may, in their sole discretion, deem necessary, appropriate or advisable in order
to monitor and  enforce  the terms,  conditions,  limitations  and  restrictions
contained in this Section and  elsewhere in this Plan and the terms,  conditions
and representations  contained in the Order Form, including, but not limited to,
the  absolute  right  (subject  only to any  necessary  regulatory  approvals or
concurrences) to reject, limit or revoke acceptance of any subscription or order
and to delay,  terminate or refuse to consummate  any sale of  Conversion  Stock
which they believe  might  violate,  or is designed to, or is any part of a plan
to, evade or circumvent such terms,  conditions,  limitations,  restrictions and
representations.  Any such action shall be final,  conclusive and binding on all
persons,  and the Primary Parties and their respective Boards shall be free from
any liability to any Person on account of any such action.

    I.  Notwithstanding  anything to the contrary contained in this Plan, except
as may otherwise be required by the OTS, the Public  Stockholders  will not have
to sell any Mid-Tier  Common Stock or be limited in  receiving  Exchange  Shares
even if their  ownership of Mid-Tier  Common Stock when  converted into Exchange
Shares pursuant to the MHC Merger would exceed an

                                       18

<PAGE>



applicable purchase limitation; however, they might be precluded from purchasing
any Conversion Stock in the Offerings.

11.    TIMING OF SUBSCRIPTION OFFERING; MANNER OF EXERCISING SUBSCRIPTION RIGHTS
       -------------------------------------------------------------------------
       AND ORDER FORMS
       ---------------

    A. The Subscription  Offering may be commenced  concurrently  with or at any
time after the  mailing to Voting  Members of the  Mutual  Holding  Company  and
Stockholders of the Bank of the proxy statement(s) to be used in connection with
the Special Meeting and the Stockholders' Meeting. The Subscription Offering may
be closed before the Special  Meeting and the  Stockholders'  Meeting,  provided
that the offer and sale of the Conversion  Stock shall be  conditioned  upon the
approval of the Plan by the Voting Members of the Mutual Holding Company and the
Stockholders of the Bank at the Special Meeting and the  Stockholders'  Meeting,
respectively.

    B. The exact timing of the commencement of the  Subscription  Offering shall
be  determined  by the  Primary  Parties in  consultation  with the  Independent
Appraiser and any  financial or advisory or investment  banking firm retained by
them in  connection  with the  Conversion.  The Primary  Parties may  consider a
number of factors,  including,  but not limited to, their  current and projected
future  earnings,  local and national  economic  conditions,  and the prevailing
market for stocks in general and stocks of financial institutions in particular.
The Primary Parties shall have the right to withdraw, terminate, suspend, delay,
revoke or modify any such  Subscription  Offering,  at any time and from time to
time, as they in their sole discretion may determine,  without  liability to any
Person,  subject to compliance with applicable securities laws and any necessary
regulatory approval or concurrence.

    C. The  Primary  Parties  shall,  promptly  after the SEC has  declared  the
Registration  Statement,  which  includes  the  Prospectus,  effective  and  all
required regulatory  approvals have been obtained,  distribute or make available
the Prospectus,  together with Order Forms for the purchase of Conversion Stock,
to all  Participants  for  the  purpose  of  enabling  them  to  exercise  their
respective  Subscription  Rights,  subject to Section  14  hereof.  The  Primary
Parties may elect to mail a Prospectus and Order Form only to those Participants
who request  such  materials  by  returning a  postage-paid  card to the Primary
Parties by a date specified in the letter  informing them of their  Subscription
Rights. Under such circumstances,  the Subscription Offering shall not be closed
until the expiration of 30 days after the mailing by the Primary  Parties of the
postage-paid card to Participants.

    D. A single Order Form for all Deposit Accounts  maintained with the Bank by
an Eligible Account Holder,  Supplemental  Eligible Account Holder and any Other
Member  may  be  furnished,  irrespective  of the  number  of  Deposit  Accounts
maintained  with  the  Bank on the  Eligibility  Record  Date  and  Supplemental
Eligibility Record Date and the Voting Record Date, respectively.


                                       19

<PAGE>



    E. The  recipient  of an Order  Form  shall have no less than 20 days and no
more than 45 days from the date of  mailing  of the Order  Form  (with the exact
termination  date to be set forth on the Order  Form) to properly  complete  and
execute  the Order  Form and  deliver it to the  Primary  Parties.  The  Primary
Parties  may extend  such  period by such  amount of time as they  determine  is
appropriate.  Failure of any  Participant  to deliver a properly  executed Order
Form to the Primary Parties, along with payment (or authorization for payment by
withdrawal)  for the shares of  Conversion  Stock  subscribed  for,  within time
limits  prescribed,  shall be deemed a waiver and  release by such person of any
rights to subscribe for shares of Conversion  Stock.  Each Participant  shall be
required to confirm to the Primary  Parties by executing an Order Form that such
Person has fully  complied with all of the terms,  conditions,  limitations  and
restrictions in the Plan.

    F.  The  Primary  Parties  shall  have the  absolute  right,  in their  sole
discretion and without  liability to any Participant or other Person,  to reject
any Order  Form,  including,  but not  limited  to,  any Order  Form that is (i)
improperly  completed  or  executed;   (ii)  not  timely  received;   (iii)  not
accompanied by the proper payment (or  authorization  of withdrawal for payment)
or,  in the case of  institutional  investors  in the  Community  Offering,  not
accompanied by an irrevocable  order together with a legally binding  commitment
to pay the full  amount  of the  purchase  price  prior to 48 hours  before  the
completion of the Offerings; or (iv) submitted by a Person whose representations
the Primary  Parties believe to be false or who they otherwise  believe,  either
alone, or acting in concert with others, is violating, evading or circumventing,
or intends to violate,  evade or  circumvent,  the terms and  conditions  of the
Plan.  The  Primary  Parties  may,  but  will  not be  required  to,  waive  any
irregularity  on any Order Form or may require the submission of corrected Order
Forms or the  remittance of full payment for shares of Conversion  Stock by such
date as they may specify. The interpretation of the Primary Parties of the terms
and conditions of the Order Forms shall be final and conclusive.

12.    PAYMENT FOR CONVERSION STOCK
       ----------------------------

    A. Payment for shares of Conversion  Stock subscribed for by Participants in
the Subscription  Offering and payment for shares of Conversion Stock ordered by
Persons  in  the  Stockholders'  Offering,  Community  Offering  and  Syndicated
Community  Offering (if applicable) shall be equal to the Initial Purchase Price
multiplied  by the number of shares which are being  subscribed  for or ordered,
respectively.  Such payment may be made in cash,  if delivered in person,  or by
check or money  order at the time the Order  Form is  delivered  to the  Primary
Parties.  In  addition,  the Primary  Parties may elect to provide  Participants
and/or other Persons who have a Deposit Account with the Bank the opportunity to
pay for shares of Conversion Stock by authorizing the Bank to withdraw from such
Deposit Account an amount equal to the aggregate  Purchase Price of such shares.
If the  Actual  Purchase  Price is less than the  Initial  Purchase  Price,  the
Primary  Parties  shall  refund the  difference  to all  Participants  and other
Persons,  unless the Primary  Parties choose to provide  Participants  and other
Persons  the  opportunity  on the Order  Form to elect to have  such  difference
applied to the purchase of additional  whole shares of Conversion  Stock. If the
Actual  Purchase  Price is more than the  Initial  Purchase  Price,  the Primary
Parties  shall  reduce  the  number of shares of  Conversion  Stock  ordered  by
Participants  and  other  Persons  and  refund  any  remaining  amount  which is
attributable to a fractional  share interest,  unless the Primary Parties choose
to provide

                                       20

<PAGE>



Participants  and other Persons the  opportunity to increase the amount of funds
submitted to pay for their shares of Conversion Stock.

    B.  Consistent  with  applicable  laws  and  regulations  and  policies  and
practices of the OTS,  payment for shares of Conversion  Stock subscribed for by
Tax-Qualified Employee Stock Benefit Plans may be made with funds contributed by
the Holding Company and/or funds obtained pursuant to a loan from an independent
third party pursuant to a loan  commitment  which is in force from the time that
any such plan  submits  an Order  Form  until the  closing  of the  transactions
contemplated hereby.

    C. If a  Participant  or other  Person  authorizes  the Bank to withdraw the
amount of the Initial Purchase Price from his or her Deposit  Account,  the Bank
shall have the right to make such  withdrawal  or to freeze  funds  equal to the
aggregate Initial Purchase Price upon receipt of the Order Form. Notwithstanding
any  regulatory  provisions  regarding  penalties  for  early  withdrawals  from
certificate  accounts,  the Bank may allow payment by means of  withdrawal  from
certificate accounts without the assessment of such penalties. In the case of an
early withdrawal of only a portion of such account,  the certificate  evidencing
such account shall be canceled if any  applicable  minimum  balance  requirement
ceases to be met. In such case,  the  remaining  balance will be returned to the
depositor.  However,  where any applicable minimum balance is maintained in such
certificate  account,  the rate of  return  on the  balance  of the  certificate
account shall remain the same as prior to such early withdrawal.  This waiver of
the early withdrawal penalty applies only to withdrawals made in connection with
the purchase of Conversion  Stock and is entirely  within the  discretion of the
Primary Parties.

    D. The Bank shall pay interest,  at not less than the passbook rate, for all
amounts paid in cash,  by check or money order to purchase  shares of Conversion
Stock  in the  Subscription  Offering,  Public  Stockholders'  Offering  and the
Community  Offering  from  the  date  payment  is  received  until  the date the
Conversion and Reorganization is completed or terminated.

    E. The Bank shall not knowingly loan funds or otherwise extend credit to any
Participant or other Person to purchase Conversion Stock.

    F. Each share of Conversion  Stock shall be  non-assessable  upon payment in
full of the Actual Purchase Price.

13.    ACCOUNTHOLDERS IN NONQUALIFIED STATES OR FOREIGN COUNTRIES
       ----------------------------------------------------------

    The  Primary  Parties  shall  make  reasonable  efforts  to comply  with the
securities laws of all jurisdictions in the United States in which  Participants
reside.  However, no Participant will be offered or receive any Conversion Stock
under the Plan if such Participant  resides in a foreign country or resides in a
jurisdiction  of the United  States with  respect to which any of the  following
apply; (a) there are few Participants otherwise eligible to subscribe for shares
under  this  Plan  who  reside  in  such  jurisdiction;   (b)  the  granting  of
Subscription  Rights or the offer or sale of shares of Conversion  Stock to such
Participants would require any of the Primary Parties

                                       21

<PAGE>



or their respective Directors and Officers, under the laws of such jurisdiction,
to register  as a  broker-dealer,  salesman  or selling  agent or to register or
otherwise qualify the Conversion Stock for sale in such jurisdiction,  or any of
the Primary  Parties  would be required to qualify as a foreign  corporation  or
file a  consent  to  service  of  process  in  such  jurisdiction;  or (c)  such
registration,  qualification  or filing in the  judgment of the Primary  Parties
would be impracticable or unduly burdensome for reasons of cost or otherwise.

14.    DISSENTERS' RIGHTS
       ------------------

    Under the Pennsylvania  Business Corporation Law, stockholders of the Middle
Tier Holding  Company shall have  dissenters'  rights of appraisal in connection
with their vote on the Conversion and Reorganization.

15.    VOTING RIGHTS OF STOCKHOLDERS
       -----------------------------

    Following  consummation of the Conversion and Reorganization,  voting rights
with respect to the Bank shall be held and exercised  exclusively by the Holding
Company as holder of all of the Bank's  outstanding  voting capital  stock,  and
voting  rights with respect to the Holding  Company  shall be held and exercised
exclusively by the holders of the Holding Company's voting capital stock.

16.    LIQUIDATION ACCOUNT
       -------------------

    A. At the time of the Merger No. 2, the Bank shall  establish a  liquidation
account in an amount equal to the amount of the dividends from Bank Common Stock
and Middle  Tier  Holding  Company  Common  Stock  waived by the Mutual  Holding
Company plus the greater of (i) the retained earnings of the Bank as of the date
of the latest statement of financial  condition  contained in the final offering
circular  utilized in the Bank's initial public offering,  or (ii) 87.62% of the
Middle Tier Holding  Company's  total  stockholders'  equity as reflected in its
latest  statement  of  financial  condition  contained  in the final  Prospectus
utilized in the Conversion and  Reorganization.  The function of the liquidation
account will be to preserve the rights of certain holders of Deposit Accounts in
the Bank who maintain such accounts in the Bank  following  the  Conversion  and
Reorganization  to  priority  to  distributions  in  the  unlikely  event  of  a
liquidation of the Bank subsequent to the Conversion and Reorganization.

    B. The  liquidation  account shall be maintained for the benefit of Eligible
Account Holders and Supplemental  Eligible Account Holders, if any, who maintain
their Deposit Accounts in the Bank after the Conversion and Reorganization. Each
such account  holder will,  with respect to each Deposit  Account  held,  have a
related inchoate interest in a portion of the liquidation account balance, which
interest will be referred to in this Section 16 as the "subaccount balance." All
Deposit  Accounts  having the same social security number will be aggregated for
purposes of  determining  the initial  subaccount  balance  with respect to such
Deposit Accounts, except as provided in this Section.


                                       22

<PAGE>



    C. In the event of a  complete  liquidation  of the Bank  subsequent  to the
Conversion and  Reorganization  (and only in such event),  each Eligible Account
Holder and Supplemental  Eligible  Account Holder,  if any, shall be entitled to
receive a liquidation distribution from the liquidation account in the amount of
the then current subaccount balances for Deposit Accounts then held (adjusted as
described below) before any liquidation distribution may be made with respect to
the capital stock of the Bank. No merger, consolidation,  sale of bulk assets or
similar combination  transaction with another FDIC-insured  institution in which
the Bank is not the surviving entity shall be considered a complete  liquidation
for this purpose.  In any merger or consolidation  transaction,  the liquidation
account shall be assumed by the surviving entity.

    D. The initial  subaccount balance for a Deposit Account held by an Eligible
Account  Holder and  Supplemental  Eligible  Account  Holder,  if any,  shall be
determined by multiplying the opening  balance in the  liquidation  account by a
fraction,  of which the  numerator is the amount of the  Qualifying  Deposits of
such  account  holder  and the  denominator  is the total  amount of  Qualifying
Deposits of all  Eligible  Account  Holders and  Supplemental  Eligible  Account
Holders,  if any.  For Deposit  Accounts in  existence  at both the  Eligibility
Record Date and the  Supplemental  Eligibility  Record  Date,  if any,  separate
initial  subaccount  balances shall be determined on the basis of the Qualifying
Deposits in such Deposit Accounts on each such record date.  Initial  subaccount
balances shall not be increased,  and shall be subject to downward adjustment as
provided below.

    E.  If the  aggregate  deposit  balance  in the  Deposit  Account(s)  of any
Eligible Account Holder or Supplemental  Eligible Account Holder, if any, at the
close of business on any June 30 annual  closing date is less than the lesser of
(a) the  aggregate  deposit  balance in such Deposit  Account(s) at the close of
business on any other annual closing date subsequent to such record dates or (b)
the aggregate  deposit balance in such Deposit  Account(s) as of the Eligibility
Record Date or the Supplemental  Eligibility Record Date, the subaccount balance
for such  Deposit  Accounts(s)  shall be adjusted by  reducing  such  subaccount
balance in an amount  proportionate to the reduction in such deposit balance. In
the event of such a downward  adjustment,  the  subaccount  balance shall not be
subsequently  increased,  notwithstanding any subsequent increase in the deposit
balance of the related Deposit Account(s). The subaccount balance of an Eligible
Account Holder or Supplemental  Eligible Account Holder, if any, will be reduced
to zero if the Account  Holder ceases to maintain a Deposit  Account at the Bank
that has the same social security  number as appeared on his Deposit  Account(s)
at the Eligibility Record Date or, if applicable,  the Supplemental  Eligibility
Record Date.

    F.  Subsequent to the  Conversion and  Reorganization,  the Bank may not pay
cash dividends  generally on deposit  accounts and/or capital stock of the Bank,
if such dividend or repurchase would reduce the Bank's regulatory  capital below
the  aggregate  amount  of the then  current  subaccount  balances  for  Deposit
Accounts then held;  otherwise,  the existence of the liquidation  account shall
not operate to restrict the use or  application of any of the net worth accounts
of the Bank.


                                       23

<PAGE>



    G. For purposes of this Section, a Deposit Account includes a predecessor or
successor  account  which is held by an  Account  Holder  with  the same  social
security number.

17.    TRANSFER OF DEPOSIT ACCOUNTS
       ----------------------------

    Each  Deposit  Account  in the Bank at the time of the  consummation  of the
Conversion  and  Reorganization  shall  become,  without  further  action by the
holder,  a Deposit Account in the Bank equivalent in withdrawable  amount to the
withdrawal  value (as  adjusted  to give effect to any  withdrawal  made for the
purchase of  Conversion  Stock),  and  subject to the same terms and  conditions
(except as to voting and liquidation rights) as such Deposit Account in the Bank
immediately preceding consummation of the Conversion and Reorganization. Holders
of Deposit  Accounts  in the Bank shall not,  as such  holders,  have any voting
rights.

18.    REQUIREMENTS  FOLLOWING  CONVERSION AND  REORGANIZATION FOR REGISTRATION,
       -------------------------------------------------------------------------
       MARKET MAKING AND STOCK EXCHANGE LISTING
       ----------------------------------------

    In connection  with the Conversion and  Reorganization,  the Holding Company
shall register the Holding Company Common Stock pursuant to Section 12(g) of the
Securities  Exchange  Act of  1934,  as  amended,  and  shall  undertake  not to
deregister  such  stock  for a period of three  years  thereafter.  The  Holding
Company  also shall use its best  efforts to (i)  encourage  and assist a market
maker to establish  and maintain a market for the Holding  Company  Common Stock
and (ii)  list the  Holding  Company  Common  Stock on a  national  or  regional
securities  exchange or to have  quotations for such stock  disseminated  on the
National Association of Securities Dealers Automated Quotation System.

19.    DIRECTORS AND OFFICERS OF THE BANK AND HOLDING COMPANY
       ------------------------------------------------------

    Each  person  serving  as a Director  or Officer of the Bank or the  Holding
Company at the time of the Conversion and Reorganization shall continue to serve
as a Director or Officer of the Bank or the  Holding  Company for the balance of
the  term  for  which  the  person  was  elected  prior  to the  Conversion  and
Reorganization, and until a successor is elected and qualified.

20.    REQUIREMENTS FOR STOCK PURCHASES BY DIRECTORS AND OFFICERS  FOLLOWING THE
       -------------------------------------------------------------------------
       CONVERSION AND REORGANIZATION
       -----------------------------

    For a period of three years following the Conversion and Reorganization, the
Directors and Officers of the Holding Company and the Bank and their  Associates
may not purchase, without the prior written approval of the OTS, Holding Company
Common  Stock  except  from  a  broker-dealer  registered  with  the  SEC.  This
prohibition shall not apply, however, to (i) a negotiated transaction arrived at
by direct negotiation between buyer and seller and involving more than 1% of the
outstanding Holding Company Common Stock and (ii) purchases of stock made by and
held by any  Tax-Qualified  Employee  Stock Benefit Plan (and purchases of stock
made by and held by any Non-Tax-Qualified  Employee Stock Benefit Plan following
the receipt of stockholder  approval of such plan) which may be  attributable to
individual officers or directors.

                                       24

<PAGE>




    The foregoing restriction on purchases of Holding Company Common Stock shall
be in  addition  to any  restrictions  that may be imposed by federal  and state
securities laws.

21.    RESTRICTIONS ON TRANSFER OF STOCK
       ---------------------------------

    All shares of the Conversion Stock which are purchased by Persons other than
Directors and Officers  shall be  transferable  without  restriction,  except in
connection with a transaction  proscribed by Section 22 of this Plan.  Shares of
Conversion  Stock purchased by Directors and Officers of the Holding Company and
the Bank on  original  issue  from  the  Holding  Company  (by  subscription  or
otherwise)  shall be subject to the  restriction  that such shares  shall not be
sold or otherwise  disposed of for value for a period of one year  following the
date of purchase,  except for any disposition of such shares following the death
of the  original  purchaser  or  pursuant  to any merger or similar  transaction
approved  by the OTS.  The  shares of  Conversion  Stock  issued by the  Holding
Company to  Directors  and  Officers  shall  bear the  following  legend  giving
appropriate notice of such one-year restriction.

               The shares of stock  evidenced by this  Certificate are
               restricted as to transfer for a period of one year from
               the date of this  Certificate  pursuant to Part 563b of
               the  Rules  and  Regulations  of the  Office  of Thrift
               Supervision. These shares may not be transferred during
               such one-year period without a legal opinion of counsel
               for the Company that said transfer is permissible under
               the provisions of applicable law and  regulation.  This
               restrictive  legend shall be deemed null and void after
               one year from the date of this Certificate.

    In addition, the Holding Company shall give appropriate  instructions to the
transfer  agent  for the  Holding  Company  Common  Stock  with  respect  to the
applicable restrictions relating to the transfer of restricted stock. Any shares
issued  at a later  date as a stock  dividend,  stock  split or  otherwise  with
respect to any such restricted stock shall be subject to the same holding period
restrictions as may then be applicable to such restricted stock.

    The  foregoing   restriction  on  transfer  shall  be  in  addition  to  any
restrictions  on transfer  that may be imposed by federal  and state  securities
laws.

22.    RESTRICTIONS ON ACQUISITION OF STOCK OF THE HOLDING COMPANY
       -----------------------------------------------------------

    The articles of  incorporation  of the Holding  Company  shall  prohibit any
Person  together  with  Associates  or groups of Persons  acting in concert from
offering to acquire or acquiring,  directly or indirectly,  beneficial ownership
of more than 10% of any class of equity securities of the Holding Company, or of
securities  convertible  into more than 10% of any such  class,  for five  years
following  completion  of the  Conversion  and  Reorganization.  The articles of
incorporation  of the  Holding  Company  also  shall  provide  that  all  equity
securities  beneficially  owned by any  Person  in excess of 10% of any class of
equity  securities  during such  five-year  period shall be  considered  "excess
shares," and that excess shares shall not be counted as shares  entitled to vote
and shall not be voted by any Person or counted as voting  shares in  connection
with any matters

                                       25

<PAGE>



submitted to the stockholders for a vote. The foregoing  restrictions  shall not
apply to (i) any offer with a view toward public resale made  exclusively to the
Holding Company by  underwriters or a selling group acting on this behalf,  (ii)
the  purchase  of  shares  by a  Tax-  Qualified  Employee  Stock  Benefit  Plan
established  for the benefit of the  employees  of the  Holding  Company and its
subsidiaries  which  is  exempt  from  approval  requirements  under  12  C.F.R.
ss.574.3(c)(1)(vi)  or any successor thereto, and (iii) any offer or acquisition
approved in advance by the affirmative vote of two-thirds of the entire Board of
Directors  of the  Holding  Company.  Directors,  Officers or  Employees  of the
Holding Company or the Bank or any subsidiary  thereof shall not be deemed to be
Associates  or a group  acting  in  concert  with  respect  to their  individual
acquisition of any class of equity securities of the Holding Company solely as a
result of their capacities as such.

23.    TAX RULINGS OR OPINIONS
       -----------------------

    Consummation of the Conversion and  Reorganization is conditioned upon prior
receipt by the Primary  Parties of either a ruling or an opinion of counsel with
respect to federal tax laws,  and either a ruling or an opinion of counsel  with
respect  to  Pennsylvania  tax laws,  to the  effect  that  consummation  of the
transactions  contemplated  hereby  will not result in a taxable  reorganization
under the provisions of the applicable codes or otherwise result in any material
adverse tax consequences to the Primary Parties or to account holders  receiving
Subscription Rights before or after the Conversion and Reorganization, except in
each case to the extent,  if any,  that  Subscription  Rights are deemed to have
fair market value on the date such rights are issued.

24.    STOCK COMPENSATION PLANS
       ------------------------

    A. The Holding  Company and the Bank are  authorized to adopt  Tax-Qualified
Employee   Stock   Benefit  Plans  in  connection   with  the   Conversion   and
Reorganization, including without limitation an employee stock ownership plan.

    B. The  Holding  Company  and the Bank also are  authorized  to adopt  stock
option plans, restricted stock grant plans and other Non-Tax-Qualified  Employee
Stock Benefit  Plans,  provided  that no stock options shall be granted,  and no
shares of  Conversion  Stock shall be  purchased,  pursuant to any of such plans
prior to the earlier of (i) the one-year  anniversary of the consummation of the
Conversion and  Reorganization  or (ii) the receipt of  stockholder  approval of
such  plans at either  the annual or  special  meeting  of  stockholders  of the
Holding  Company to be held not earlier than six months after the  completion of
the Conversion and Reorganization.

    C.  Existing  as well as any  newly  created  Tax-Qualified  Employee  Stock
Benefit Plans may purchase shares of Conversion  Stock in the Offerings,  to the
extent permitted by the terms of such benefit plans and this Plan.



                                       26

<PAGE>



25.    DIVIDEND AND REPURCHASE RESTRICTIONS ON STOCK 
       ---------------------------------------------

    A. Except as may otherwise may be permitted by the OTS, the Holding  Company
may not  repurchase  any  shares of its  capital  stock  during  the first  year
following  consummation of the Conversion and Reorganization.  During the second
and third years following consummation of the Conversion and Reorganization, the
Holding  Company may not  repurchase  any of its capital  stock from any person,
other than pursuant to (i) an offer to repurchase made by the Holding Company on
a pro rata basis to all of its  stockholders  and which is  approved by the OTS,
(ii) the repurchase of qualifying shares of a director,  if any, (iii) purchases
in the open  market  by a  Tax-Qualified  or  Non-Tax-Qualified  Employee  Stock
Benefit Plan in an amount reasonable and appropriate to fund the plan, or (iv) a
repurchase program approved by the OTS.

    B. The Bank may not declare or pay a cash dividend on, or repurchase any of,
its capital stock if the effect  thereof would cause the  regulatory  capital of
the Bank to be reduced below the amount  required for the  liquidation  account.
Any dividend  declared or paid on, or  repurchase  of, the Bank's  capital stock
also shall be in compliance with Section  563.134 of the Regulations  Applicable
to All Savings Associations, or any successor thereto.

    C.  Notwithstanding  anything to the contrary set forth herein,  the Holding
Company  may  repurchase  its  capital  stock to the extent  and  subject to the
requirements set forth in Section 563b.3(g)(3) of the Regulations  Applicable to
All Savings  Associations,  or any  successor  thereto,  or as otherwise  may be
approved by the OTS.

26.    PAYMENT OF FEES TO BROKERS
       --------------------------

    The  Primary  Parties may elect to offer to pay fees on a per share basis to
securities brokers who assist purchasers of Conversion Stock in the Offerings.

27.    EFFECTIVE DATE
       --------------

    The Effective Date of the Conversion  and  Reorganization  shall be the date
upon which the last of the following actions occurs:  (i) the filing of Articles
of Combination with the OTS with respect to the Mergers, (ii) the closing of the
issuance  of the  shares of  Conversion  Stock in the  Offerings.  The filing of
Articles of Combination  relating to the Mergers and the closing of the issuance
of shares  of  Conversion  Stock in the  Offerings  shall  not  occur  until all
requisite regulatory,  Member and Stockholder approvals have been obtained,  all
applicable waiting periods have expired and sufficient  subscriptions and orders
for the Conversion Stock have been received.  It is intended that the closing of
the Mergers and the sale of shares of Conversion  Stock in the  Offerings  shall
occur consecutively and substantially simultaneously.

28.    AMENDMENT OR TERMINATION OF THE PLAN
       ------------------------------------

    If deemed  necessary  or desirable by the Boards of Directors of the Primary
Parties,  this Plan may be substantively  amended,  as a result of comments from
regulatory authorities or otherwise,

                                       27

<PAGE>



at any time prior to the  solicitation of proxies from members and  Stockholders
to vote on the Plan and at any time  thereafter with the concurrence of the OTS.
Any amendment to this Plan made after  approval by the Members and  Stockholders
with the  concurrence of the OTS shall not necessitate  further  approval by the
Members or Stockholders  unless  otherwise  required by the OTS. This Plan shall
terminate if the sale of all shares of Conversion  Stock is not completed within
24 months  from the date of the  Special  Meeting.  Prior to the  earlier of the
Special Meeting and the  Stockholders'  Meeting,  this Plan may be terminated by
the Boards of  Directors  of the Primary  Parties  without  approval of the OTS;
after the Special Meeting or the Stockholder's  Meeting, the Boards of Directors
may terminate this Plan only with the approval of the OTS.

29.    INTERPRETATION OF THE PLAN
       --------------------------

    All  interpretations  of this  Plan and  application  of its  provisions  to
particular circumstances by a majority of each of the Boards of Directors of the
Primary Parties shall be final, subject to the authority of the OTS.



                                       28

<PAGE>



                                                                    APPENDIX A
                                                                  MERGER NO. 2

                   Plan of Merger Between Interim Bank No. 1
                          (Formerly MHC) and the Bank


    PLAN OF MERGER,  dated as of  __________  __, 1998 ("Plan of Merger") by and
between  Interim Bank No. 1, an interim  federal stock  savings bank,  which was
formerly FJF Financial,  M.H.C.  ("Interim Bank No. 1") and  Roxborough-Manayunk
Federal  Savings  Bank,  a  federal  stock  savings  bank (the  "Bank").  Unless
otherwise noted, defined terms shall have the same meaning as those set forth in
the Plan of Conversion and Reorganization of the Mutual Holding Company and Plan
of Merger between the Mutual Holding  Company,  the Middle Tier Holding  Company
and the Bank ("Plan") (of which this Plan of Merger is Appendix A thereto).

                                  WITNESSETH:

    WHEREAS, On December 31, 1992,  Roxborough-Manayunk Federal Savings and Loan
Association   (the   "Association"),   a  federally   chartered  mutual  savings
institution  reorganized  into the mutual holding  company form of  organization
whereby (1) the Association organized a federally chartered, stock savings bank,
Roxborough-Manayunk  Federal  Savings  Bank  (the  "Bank")  as  a  wholly  owned
subsidiary and  transferred  substantially  all of its assets and liabilities to
the Bank in exchange for a majority of the Bank's Common Stock,  and reorganized
itself into a federally  chartered  mutual  holding  company,  and (ii) sold the
remaining shares of the Bank Common Stock to the public;

    WHEREAS, On September 30, 1997, the Bank completed a reorganization in which
the Bank became a wholly owned subsidiary of a stock middle tier holding company
known as Thistle Group Holdings,  Inc., whereby  shareholders of the Bank became
shareholders of the Holding Company;

    WHEREAS, the Board of Directors of the Mutual Holding Company has determined
that it is in the best interests of the Mutual  Holding  Company and its members
to convert from the mutual to stock form of organization;

    WHEREAS,  the Bank is currently a wholly owned subsidiary of the Middle Tier
Holding  Company,  which is currently a majority owned  subsidiary of the Mutual
Holding Company;

    WHEREAS,  pursuant to the Plan, the Mutual Holding Company will convert into
an interim federal stock savings bank to be known as Interim Bank No. 1;

    WHEREAS,  Middle Tier  Holding  Company will adopt a federal  stock  holding
company charter and immediately thereafter an interim federal stock savings bank
charter to be known as

                                      A - 1

<PAGE>



Interim  Bank No. 2;  Interim  Bank No. 2 will then merge with and into the Bank
("Merger No. 1"), with the Bank as the surviving entity;

    WHEREAS,  immediately  following  Merger No. 1, Interim Bank No. 1, formerly
the Mutual Holding  Company,  will merge with and into the Bank with the Bank as
the surviving entity ("Merger No. 2"). The shares of Middle Tier Holding Company
Common Stock previously held by the Mutual Holding Company (now Interim Bank No.
1) will be  canceled.  Eligible  members  of the  Mutual  Holding  Company as of
certain specified dates will be granted interests in a liquidation account to be
established by the Bank;

    WHEREAS, Holding Company will form an interim corporation ("Interim Bank No.
3"), a new,  wholly owned  first-tier  subsidiary  with an interim federal stock
savings bank charter, and immediately following Merger No. 2, Interim Bank No. 3
will  merge  with and  into the  Bank,  with  the Bank as the  surviving  entity
("Merger  No. 3"). As a result of Merger No. 3, Bank stock deemed held by Public
Stockholders  will be converted into Holding Company Common Stock based upon the
Exchange  Ratio which is  designed  to ensure that the same Public  Stockholders
will own  approximately  the same  percentage of Holding Company Common Stock as
the  percentage  of Middle  Tier  Holding  Company  Common  Stock  owned by them
immediately prior to the Conversion.

    NOW,  THEREFORE,  in  consideration  of  the  premises  and  of  the  mutual
agreements  herein  contained,  and in accordance with federal law, Interim Bank
No. 1 and the Bank hereby agree that, subject to the conditions  hereinafter set
forth,  the Mutual  Holding  Company  shall  convert to a federal  interim stock
savings bank, and Interim Bank No. 1 shall then be merged with and into the Bank
with Bank as the surviving entity. The terms and conditions of such merger shall
be as follows:

    1. Regulatory Approvals. The merger shall not become effective until receipt
of approval of the OTS and any other agency having jurisdiction over the merger,
if any.

    2. Identity and Name of Resulting  Bank.  The  resulting  bank in the Merger
shall be the Bank, Roxborough-Manayunk Federal Savings Bank.

    3.  Offices of Resulting  Bank.  The home office of Bank,  as the  resulting
company, shall be the Bank's office located at 6060 Ridge Avenue,  Philadelphia,
Pennsylvania.  The locations of the branch offices of the resulting savings bank
shall be those of the Bank in existence on the date of this Plan of Merger.

    4. The Bank's  Federal  Charter and Bylaws.  The federal  stock  charter and
bylaws of the Bank as in effect  immediately  prior to the  effectiveness of the
Merger shall be amended as necessary to accomplish the Merger.

    5.  Effective  Date.  The  effective  date  of  the  Conversion  and  Merger
("Effective  Date") shall be the date as soon as practicable  after the issuance
and/or execution by the OTS and any

                                      A - 2

<PAGE>



other federal or state regulatory agencies,  of all approvals,  certificates and
documents as may be required in order to cause the  Conversion and the Merger to
become effective.

    6. Middle Tier Holding Company Stockholder Approval. The affirmative vote of
the holders of one-half of the outstanding shares of Middle Tier Holding Company
Common  Stock and at least a  majority  of the  shares of  Middle  Tier  Holding
Company Common Stock cast which are not held by the Mutual Holding Company shall
be required to approve this Plan of Merger.

    7.  Bank  Stockholder  Approval.  The  affirmative  vote of the  holders  of
two-thirds  of the  outstanding  shares of the Bank shall be required to approve
this Plan of Merger.

    8.  Mutual  Holding  Company  Approval.  The  approval  of a majority of the
members of the Mutual Holding Company,  as of a specified date shall be required
to approve this Plan of Merger.

    9.  Cancellation  of Middle Tier  Holding  Company  Common Stock held by the
Mutual Holding Company and Member Interests; Liquidation Account.

       (a) On the Effective  Date, (i) each share of Middle Tier Holding Company
Common Stock issued and outstanding  immediately prior to the Effective Date and
held by the Mutual Holding  Company shall, by virtue of the  Reorganization  and
without  any action on the part of the holder  thereof,  be  canceled,  (ii) the
interests  in the Mutual  Holding  Company of any person,  firm or entity who or
which qualified as a member of the Mutual Holding Company in accordance with its
mutual  charter and bylaws and the laws of the United States prior to the Mutual
Holding Company's conversion from mutual to stock form (the "Members") shall, by
virtue of the  Reorganization  and  without any action on the part of the holder
thereof,  be canceled,  and (iii) the Bank shall establish a liquidation account
on behalf of each depositor member of the Mutual Holding Company,  as defined in
the Plan, in accordance with Section 16 of the Plan.

       (b) At or  after  the  Effective  Date  and  prior  to the  Merger,  each
certificate or certificates theretofore evidencing issued and outstanding shares
of Middle Tier Holding Company Common Stock,  other than any such certificate or
certificates held by the Mutual Holding Company, which shall be canceled,  shall
be converted into outstanding  shares of Holding Company Common Stock based upon
the   Exchange   Ratio  which  is  designed  to  provide   Public   Stockholders
approximately  a  percentage  of Holding  Company  Common  Stock as Middle  Tier
Holding Company Stock owned by them before the Conversion and Merger.

    10.  Dissenting   Shares.  No  Member  of  the  Mutual  Holding  Company  or
stockholder  of the Bank  shall  have  any  dissenter  or  appraisal  rights  in
connection  with the Conversion.  Stockholders  of the Mid-Tier  Holding Company
shall have  dissenters'  rights  pursuant to  Subchapter  D of the  Pennsylvania
Business Corporation Law.


                                      A - 3

<PAGE>



    11.  Deposits  of the Bank.  All deposit  accounts of the Bank shall  remain
without change in their respective terms,  interest rates,  maturities,  minimum
required balances or withdrawal values.  After the Effective Date, the resulting
savings  bank will  continue  to issue  deposit  accounts  on the same  basis as
immediately prior to the Effective Date.

    12. Effect of Merger.  Upon the Effective Date of the Merger, all assets and
property (real, personal and mixed, tangible and intangible,  chooses in action,
rights and  credits)  then owned by Interim  Bank No. 1 would inure to it, shall
immediately by operation of law and without any conveyance,  transfer or further
action,  become the property of the Bank,  which shall have, hold and enjoy them
in its own right as fully and to the same  extent as they were  possessed,  held
and enjoyed by the Bank  immediately  prior to the Effective Date of the Merger.
The resulting  bank shall be deemed to be a  continuation  of the entity of both
Interim Bank No. 1 and the Bank and all of the rights and obligations of Interim
Bank No. 1 shall remain  unimpaired;  and the resulting bank, upon the Effective
Date of the Merger,  shall succeed to all those rights and  obligations  and the
duties and liabilities connected therewith.

    13.  Directors  and  Executive  Officers.  The  persons  who are the current
officers  and  directors of the Bank will be the  directors  and officers of the
resulting bank and such terms or positions will be unchanged.

    14.  Abandonment of Plan of Merger.  This Plan of Merger may be abandoned by
either  Interim Bank No. 1 or the Bank at any time before the Effective  Date in
the manner set forth in Section 28 of the Plan.

    15. Amendment of this Plan of Merger.  This Plan of Merger may be amended or
modified at any time by mutual  agreement  of the Boards of Directors of Interim
Bank No. 1 and the Bank in the manner set forth in Section 28 of the Plan.

    16.  Governing  Law.  This Plan of Merger is made  pursuant to, and shall be
construed and be governed by, the laws of the United  States,  and the rules and
regulations promulgated thereunder,  including without limitation, the rules and
regulations of the OTS.

    17.  All  Terms  Included.  This  Plan  of  Merger  sets  forth  all  terms,
conditions, agreements and understandings of the Mutual Holding Company, Interim
Bank No. 1 and the Bank with respect to the Conversion.

    18.  Counterparts.  This Plan of Merger may be executed in several identical
counterparts,  each of which when executed by the Parties and delivered shall be
an original, but all of which together shall constitute a single instrument.  In
making  proof of this Plan of Merger,  it shall not be  necessary  to produce or
account for more than one such counterpart.

                                      A - 4

<PAGE>



    IN  WITNESS  WHEREOF,  the  parties  have  caused  this Plan of Merger to be
executed by their duly authorized officers as of the date first above written.

                                    FJF FINANCIAL, M.H.C.



Attest:                             By:
       ---------------------------        ----------------------------------
                                          John F. McGill, Jr.
       Secretary                          President





                                    INTERIM BANK NO. 1




Attest:                              By:
       --------------------------         ----------------------------------
                                          John F. McGill, Jr.
       Secretary                          President



                                     ROXBOROUGH-MANAYUNK FEDERAL
                                      SAVINGS BANK




Attest:                              By:
       -------------------------          -----------------------------------
                                          John F. McGill, Jr.
       Secretary                          President






<PAGE>



                                                                    APPENDIX B
                                                                  MERGER NO. 1

                    Plan of Merger Between Interim Bank No. 2
               (Formerly Middle Tier Holding Company) and the Bank


    PLAN OF MERGER,  dated as of  __________  __, 1998 ("Plan of Merger") by and
between  Interim Bank No. 2, an interim  federal stock  savings bank,  which was
formerly   Thistle   Group   Holdings,   Inc.   ("Interim   Bank  No.   2")  and
Roxborough-Manayunk  Federal  Savings  Bank, a federal  stock  savings bank (the
"Bank").  Unless otherwise  noted,  defined terms shall have the same meaning as
those set  forth in the Plan of  Conversion  and  Reorganization  of the  Mutual
Holding  Company and Plan of Merger  between  the Mutual  Holding  Company,  the
Middle Tier Holding  Company and the Bank ("Plan") (of which this Plan of Merger
is Appendix A thereto).

                                   WITNESSETH:

    WHEREAS, On December 31, 1992,  Roxborough-Manayunk Federal Savings and Loan
Association   (the   "Association"),   a  federally   chartered  mutual  savings
institution  reorganized  into the mutual holding  company form of  organization
whereby (1) the Association organized a federally chartered, stock savings bank,
Roxborough-Manayunk  Federal  Savings  Bank  (the  "Bank")  as  a  wholly  owned
subsidiary and  transferred  substantially  all of its assets and liabilities to
the Bank in exchange for a majority of the Bank's Common Stock,  and reorganized
itself into a federally  chartered  mutual  holding  company,  and (ii) sold the
remaining shares of the Bank Common Stock to the public;

    WHEREAS, On September 30, 1997, the Bank completed a reorganization in which
the Bank became a wholly owned subsidiary of a stock middle tier holding company
known as Thistle Group Holdings,  Inc., whereby  shareholders of the Bank became
shareholders of the Holding Company;

    WHEREAS, the Board of Directors of the Mutual Holding Company has determined
that it is in the best interests of the Mutual  Holding  Company and its members
to convert from the mutual to stock form of organization;

    WHEREAS,  the Bank is currently a wholly owned subsidiary of the Middle Tier
Holding  Company,  which is currently a majority owned  subsidiary of the Mutual
Holding Company;

    WHEREAS,  pursuant to the Plan, the Mutual Holding Company will convert into
an interim federal stock savings bank to be known as Interim Bank No. 1;

    WHEREAS,  Middle Tier  Holding  Company will adopt a federal  stock  holding
company charter and immediately thereafter an interim federal stock savings bank
charter to be known as Interim  Bank No. 1;  Interim  Bank No. 1 will then merge
with and into the Bank ("Merger No. 1"), with the Bank as the surviving entity;


                                      B - 1

<PAGE>



    WHEREAS,  immediately  following  Merger No. 1, Interim Bank No. 1, formerly
the Mutual Holding  Company,  will merge with and into the Bank with the Bank as
the surviving entity ("Merger No. 2"). The shares of Middle Tier Holding Company
Common Stock previously held by the Mutual Holding Company (now Interim Bank No.
1) will be  canceled.  Eligible  members  of the  Mutual  Holding  Company as of
certain specified dates will be granted interests in a liquidation account to be
established by the Bank;

    WHEREAS, Holding Company will form an interim corporation ("Interim Bank No.
3"), a new,  wholly owned  first-tier  subsidiary  with an interim federal stock
savings bank charter, and immediately following Merger No. 2, Interim Bank No. 3
will  merge  with and  into the  Bank,  with  the Bank as the  surviving  entity
("Merger  No. 3"). As a result of Merger No. 3, Bank stock deemed held by Public
Stockholders  will be converted into Holding Company Common Stock based upon the
Exchange  Ratio which is  designed  to ensure that the same Public  Stockholders
will own  approximately  the same  percentage of Holding Company Common Stock as
the  percentage  of Middle  Tier  Holding  Company  Common  Stock  owned by them
immediately prior to the Conversion.

    NOW,  THEREFORE,  in  consideration  of  the  premises  and  of  the  mutual
agreements  herein  contained,  and in accordance with federal law, Interim Bank
No. 2 and the Bank hereby agree that, subject to the conditions  hereinafter set
forth,  the Middle  Tier  Holding  Company  will adopt a federal  stock  holding
company  charter and immediately  thereafter  shall convert to a federal interim
stock  savings  bank,  and Interim Bank No. 2 shall then be merged with and into
the Bank with Bank as the  surviving  entity.  The terms and  conditions of such
merger shall be as follows:

    1. Regulatory Approvals. The merger shall not become effective until receipt
of approval of the OTS and any other agency having jurisdiction over the merger,
if any.

    2. Identity and Name of Resulting  Bank.  The  resulting  bank in the Merger
shall be the Bank, Roxborough-Manayunk Federal Savings Bank.

    3.  Offices of Resulting  Bank.  The home office of Bank,  as the  resulting
company, shall be the Bank's office located at 6060 Ridge Avenue,  Philadelphia,
Pennsylvania.  The locations of the branch offices of the resulting savings bank
shall be those of the Bank in existence on the date of this Plan of Merger.

    4. The Bank's  Federal  Charter and Bylaws.  The federal  stock  charter and
bylaws of the Bank as in effect  immediately  prior to the  effectiveness of the
Merger shall be amended as necessary to accomplish the Merger.

    5.  Effective  Date.  The  effective  date  of  the  Conversion  and  Merger
("Effective  Date") shall be the date as soon as practicable  after the issuance
and/or execution by the OTS and any other federal or state regulatory  agencies,
of all  approvals,  certificates  and  documents  as may be required in order to
cause the Conversion and the Merger to become effective.


                                      B - 2

<PAGE>



    6. Middle Tier Holding Company Stockholder Approval. The affirmative vote of
the holders of one-half of the outstanding shares of Middle Tier Holding Company
Common  Stock and at least a  majority  of the  shares of  Middle  Tier  Holding
Company Common Stock cast which are not held by the Mutual Holding Company shall
be required to approve this Plan of Merger.

    7.  Bank  Stockholder  Approval.  The  affirmative  vote of the  holders  of
two-thirds  of the  outstanding  shares of the Bank shall be required to approve
this Plan of Merger.

    8.  Mutual  Holding  Company  Approval.  The  approval  of a majority of the
members of the Mutual Holding Company,  as of a specified date shall be required
to approve this Plan of Merger.

    9.  Cancellation  of Middle Tier  Holding  Company  Common Stock held by the
Mutual Holding Company and Member Interests; Liquidation Account.

       (a) On the Effective  Date, (i) each share of Middle Tier Holding Company
Common Stock issued and outstanding  immediately prior to the Effective Date and
held by the Mutual Holding  Company shall, by virtue of the  Reorganization  and
without  any action on the part of the holder  thereof,  be  canceled,  (ii) the
interests  in the Mutual  Holding  Company of any person,  firm or entity who or
which qualified as a member of the Mutual Holding Company in accordance with its
mutual  charter and bylaws and the laws of the United States prior to the Mutual
Holding Company's conversion from mutual to stock form (the "Members") shall, by
virtue of the  Reorganization  and  without any action on the part of the holder
thereof,  be canceled,  and (iii) the Bank shall establish a liquidation account
on behalf of each depositor member of the Mutual Holding Company,  as defined in
the Plan, in accordance with Section 16 of the Plan.

       (b) At or  after  the  Effective  Date  and  prior  to the  Merger,  each
certificate or certificates theretofore evidencing issued and outstanding shares
of Middle Tier Holding Company Common Stock,  other than any such certificate or
certificates held by the Mutual Holding Company, which shall be canceled,  shall
be converted into outstanding  shares of Holding Company Common Stock based upon
the   Exchange   Ratio  which  is  designed  to  provide   Public   Stockholders
approximately  a  percentage  of Holding  Company  Common  Stock as Middle  Tier
Holding Company Stock owned by them before the Conversion and Merger.

    10.  Dissenting   Shares.  No  Member  of  the  Mutual  Holding  Company  or
stockholder  of the Bank  shall  have  any  dissenter  or  appraisal  rights  in
connection  with the Conversion.  Stockholders  of the Mid-Tier  Holding Company
shall have  dissenters'  rights  pursuant to  Subchapter  D of the  Pennsylvania
Business Corporation Law.

    11.  Deposits  of the Bank.  All deposit  accounts of the Bank shall  remain
without change in their respective terms,  interest rates,  maturities,  minimum
required balances or withdrawal

                                      B - 3

<PAGE>



values.  After the Effective  Date, the resulting  savings bank will continue to
issue deposit  accounts on the same basis as immediately  prior to the Effective
Date.

    12. Effect of Merger.  Upon the Effective Date of the Merger, all assets and
property (real, personal and mixed, tangible and intangible,  chooses in action,
rights and  credits)  then owned by Interim  Bank No. 2 would inure to it, shall
immediately by operation of law and without any conveyance,  transfer or further
action,  become the property of the Bank,  which shall have, hold and enjoy them
in its own right as fully and to the same  extent as they were  possessed,  held
and enjoyed by the Bank  immediately  prior to the Effective Date of the Merger.
The resulting  bank shall be deemed to be a  continuation  of the entity of both
Interim Bank No. 2 and the Bank and all of the rights and obligations of Interim
Bank No. 2 shall remain  unimpaired;  and the resulting bank, upon the Effective
Date of the Merger,  shall succeed to all those rights and  obligations  and the
duties and liabilities connected therewith.

    13.  Directors  and  Executive  Officers.  The  persons  who are the current
officers  and  directors of the Bank will be the  directors  and officers of the
resulting bank and such terms or positions will be unchanged.

    14.  Abandonment of Plan of Merger.  This Plan of Merger may be abandoned by
either  Interim Bank No. 2 or the Bank at any time before the Effective  Date in
the manner set forth in Section 28 of the Plan.

    15. Amendment of this Plan of Merger.  This Plan of Merger may be amended or
modified at any time by mutual  agreement  of the Boards of Directors of Interim
Bank No. 1 and the Bank in the manner set forth in Section 28 of the Plan.

    16.  Governing  Law.  This Plan of Merger is made  pursuant to, and shall be
construed and be governed by, the laws of the United  States,  and the rules and
regulations promulgated thereunder,  including without limitation, the rules and
regulations of the OTS.

    17.  All  Terms  Included.  This  Plan  of  Merger  sets  forth  all  terms,
conditions, agreements and understandings of the Mutual Holding Company, Interim
Bank No. 2 and the Bank with respect to the Conversion.

    18.  Counterparts.  This Plan of Merger may be executed in several identical
counterparts,  each of which when executed by the Parties and delivered shall be
an original, but all of which together shall constitute a single instrument.  In
making  proof of this Plan of Merger,  it shall not be  necessary  to produce or
account for more than one such counterpart.

                                      B - 4

<PAGE>



    IN  WITNESS  WHEREOF,  the  parties  have  caused  this Plan of Merger to be
executed by their duly authorized officers as of the date first above written.

                                    THISTLE GROUP HOLDINGS, INC.



Attest:                             By:
       -------------------------          --------------------------------
                                          John F. McGill, Jr.
       Secretary                          President





                                    INTERIM BANK NO. 2




Attest:                             By:
       ------------------------           --------------------------------
                                          John F. McGill, Jr.
       Secretary                          President



                                    ROXBOROUGH-MANAYUNK FEDERAL
                                     SAVINGS BANK




Attest:                             By:
       ------------------------           --------------------------------
                                          John F. McGill, Jr.
       Secretary                          President






<PAGE>




                                                                    APPENDIX C
                                                                  MERGER NO. 3

                    Plan of Merger Between Interim Bank No. 3
                  (Subsidiary of Holding Company) and the Bank


    PLAN OF MERGER,  dated as of  __________  __, 1998 ("Plan of Merger") by and
between  Interim Bank No. 3, an interim  federal stock savings bank,  which is a
wholly owned  subsidiary of Thistle Group  Holdings,  Co. or the Holding Company
("Interim Bank No. 3") and  Roxborough-Manayunk  Federal Savings Bank, a federal
stock savings bank (the "Bank").  Unless  otherwise  noted,  defined terms shall
have the  same  meaning  as  those  set  forth  in the  Plan of  Conversion  and
Reorganization  of the Mutual  Holding  Company  and Plan of Merger  between the
Mutual Holding  Company,  the Middle Tier Holding  Company and the Bank ("Plan")
(of which this Plan of Merger is Appendix A thereto).

                                   WITNESSETH:

    WHEREAS, On December 31, 1992,  Roxborough-Manayunk Federal Savings and Loan
Association   (the   "Association"),   a  federally   chartered  mutual  savings
institution  reorganized  into the mutual holding  company form of  organization
whereby (1) the Association organized a federally chartered, stock savings bank,
Roxborough-Manayunk  Federal  Savings  Bank  (the  "Bank")  as  a  wholly  owned
subsidiary and  transferred  substantially  all of its assets and liabilities to
the Bank in exchange for a majority of the Bank's Common Stock,  and reorganized
itself into a federally  chartered  mutual  holding  company,  and (ii) sold the
remaining shares of the Bank Common Stock to the public;

    WHEREAS, On September 30, 1997, the Bank completed a reorganization in which
the Bank became a wholly owned subsidiary of a stock middle tier holding company
known as Thistle Group Holdings,  Inc., whereby  shareholders of the Bank became
shareholders of the Holding Company;

    WHEREAS, the Board of Directors of the Mutual Holding Company has determined
that it is in the best interests of the Mutual  Holding  Company and its members
to convert from the mutual to stock form of organization;

    WHEREAS,  the Bank is currently a wholly owned subsidiary of the Middle Tier
Holding  Company,  which is currently a majority owned  subsidiary of the Mutual
Holding Company;

    WHEREAS,  pursuant to the Plan, the Mutual Holding Company will convert into
an interim federal stock savings bank to be known as Interim Bank No. 1;

    WHEREAS,  Middle Tier  Holding  Company will adopt a federal  stock  holding
company charter and immediately thereafter an interim federal stock savings bank
charter to be known as Interim  Bank No. 2;  Interim  Bank No. 2 will then merge
with and into the Bank ("Merger No. 1"), with the Bank as the surviving entity;


                                      C - 1

<PAGE>



    WHEREAS,  immediately  following  Merger No. 1, Interim Bank No. 1, formerly
the Mutual Holding  Company,  will merge with and into the Bank with the Bank as
the surviving entity ("Merger No. 2"). The shares of Middle Tier Holding Company
Common Stock previously held by the Mutual Holding Company (now Interim Bank No.
1) will be  canceled.  Eligible  members  of the  Mutual  Holding  Company as of
certain specified dates will be granted interests in a liquidation account to be
established by the Bank;

    WHEREAS, Holding Company will form an interim corporation ("Interim Bank No.
3"), a new,  wholly owned  first-tier  subsidiary  with an interim federal stock
savings bank charter, and immediately following Merger No. 2, Interim Bank No. 3
will  merge  with and  into the  Bank,  with  the Bank as the  surviving  entity
("Merger  No. 3"). As a result of Merger No. 3, Bank stock deemed held by Public
Stockholders  will be converted into Holding Company Common Stock based upon the
Exchange  Ratio which is  designed  to ensure that the same Public  Stockholders
will own  approximately  the same  percentage of Holding Company Common Stock as
the  percentage  of Middle  Tier  Holding  Company  Common  Stock  owned by them
immediately prior to the Conversion.

    NOW,  THEREFORE,  in  consideration  of  the  premises  and  of  the  mutual
agreements  herein  contained,  and in accordance with federal law, Interim Bank
No. 3 and the Bank hereby agree that, subject to the conditions  hereinafter set
forth,  the Holding  Company will form as a wholly owned  subsidiary,  a federal
interim stock savings bank, and Interim Bank No. 3 shall then be merged with and
into the Bank with Bank as the  surviving  entity.  The terms and  conditions of
such merger shall be as follows:

    1. Regulatory Approvals. The merger shall not become effective until receipt
of approval of the OTS and any other agency having jurisdiction over the merger,
if any.

    2. Identity and Name of Resulting  Bank.  The  resulting  bank in the Merger
shall be the Bank, Roxborough-Manayunk Federal Savings Bank.

    3.  Offices of Resulting  Bank.  The home office of Bank,  as the  resulting
company, shall be the Bank's office located at 6060 Ridge Avenue,  Philadelphia,
Pennsylvania.  The locations of the branch offices of the resulting savings bank
shall be those of the Bank in existence on the date of this Plan of Merger.

    4. The Bank's  Federal  Charter and Bylaws.  The federal  stock  charter and
bylaws of the Bank as in effect  immediately  prior to the  effectiveness of the
Merger shall be amended as necessary to accomplish the Merger.

    5.  Effective  Date.  The  effective  date  of  the  Conversion  and  Merger
("Effective  Date") shall be the date as soon as practicable  after the issuance
and/or execution by the OTS and any other federal or state regulatory  agencies,
of all  approvals,  certificates  and  documents  as may be required in order to
cause the Conversion and the Merger to become effective.


                                      C - 2

<PAGE>



    6. Middle Tier Holding Company Stockholder Approval. The affirmative vote of
the holders of one-half of the outstanding shares of Middle Tier Holding Company
Common  Stock and at least a  majority  of the  shares of  Middle  Tier  Holding
Company Common Stock cast which are not held by the Mutual Holding Company shall
be required to approve this Plan of Merger.

    7.  Bank  Stockholder  Approval.  The  affirmative  vote of the  holders  of
two-thirds  of the  outstanding  shares of the Bank shall be required to approve
this Plan of Merger.

    8.  Mutual  Holding  Company  Approval.  The  approval  of a majority of the
members of the Mutual Holding Company,  as of a specified date shall be required
to approve this Plan of Merger.

    9.  Cancellation  of Middle Tier  Holding  Company  Common Stock held by the
Mutual Holding Company and Member Interests; Liquidation Account.

       (a) On the Effective  Date, (i) each share of Middle Tier Holding Company
Common Stock issued and outstanding  immediately prior to the Effective Date and
held by the Mutual Holding  Company shall, by virtue of the  Reorganization  and
without  any action on the part of the holder  thereof,  be  canceled,  (ii) the
interests  in the Mutual  Holding  Company of any person,  firm or entity who or
which qualified as a member of the Mutual Holding Company in accordance with its
mutual  charter and bylaws and the laws of the United States prior to the Mutual
Holding Company's conversion from mutual to stock form (the "Members") shall, by
virtue of the  Reorganization  and  without any action on the part of the holder
thereof,  be canceled,  and (iii) the Bank shall establish a liquidation account
on behalf of each depositor member of the Mutual Holding Company,  as defined in
the Plan, in accordance with Section 16 of the Plan.

       (b) At or  after  the  Effective  Date  and  prior  to the  Merger,  each
certificate or certificates theretofore evidencing issued and outstanding shares
of Middle Tier Holding Company Common Stock,  other than any such certificate or
certificates held by the Mutual Holding Company, which shall be canceled,  shall
be converted into outstanding  shares of Holding Company Common Stock based upon
the   Exchange   Ratio  which  is  designed  to  provide   Public   Stockholders
approximately  a  percentage  of Holding  Company  Common  Stock as Middle  Tier
Holding Company Stock owned by them before the Conversion and Merger.

    10.  Dissenting   Shares.  No  Member  of  the  Mutual  Holding  Company  or
stockholder  of the Bank  shall  have  any  dissenter  or  appraisal  rights  in
connection  with the Conversion.  Stockholders  of the Mid-Tier  Holding Company
shall have  dissenters'  rights  pursuant to  Subchapter  D of the  Pennsylvania
Business Corporation Law.

    11.  Deposits  of the Bank.  All deposit  accounts of the Bank shall  remain
without change in their respective terms,  interest rates,  maturities,  minimum
required balances or withdrawal

                                      C - 3

<PAGE>



values.  After the Effective  Date, the resulting  savings bank will continue to
issue deposit  accounts on the same basis as immediately  prior to the Effective
Date.

    12. Effect of Merger.  Upon the Effective Date of the Merger, all assets and
property (real, personal and mixed, tangible and intangible,  chooses in action,
rights and  credits)  then owned by Interim  Bank No. 3 would inure to it, shall
immediately by operation of law and without any conveyance,  transfer or further
action,  become the property of the Bank,  which shall have, hold and enjoy them
in its own right as fully and to the same  extent as they were  possessed,  held
and enjoyed by the Bank  immediately  prior to the Effective Date of the Merger.
The resulting  bank shall be deemed to be a  continuation  of the entity of both
Interim Bank No. 3 and the Bank and all of the rights and obligations of Interim
Bank No. 3 shall remain  unimpaired;  and the resulting bank, upon the Effective
Date of the Merger,  shall succeed to all those rights and  obligations  and the
duties and liabilities connected therewith.

    13.  Directors  and  Executive  Officers.  The  persons  who are the current
officers  and  directors of the Bank will be the  directors  and officers of the
resulting bank and such terms or positions will be unchanged.

    14.  Abandonment of Plan of Merger.  This Plan of Merger may be abandoned by
either  Interim Bank No. 3 or the Bank at any time before the Effective  Date in
the manner set forth in Section 28 of the Plan.

    15. Amendment of this Plan of Merger.  This Plan of Merger may be amended or
modified at any time by mutual  agreement  of the Boards of Directors of Interim
Bank No. 3 and the Bank in the manner set forth in Section 28 of the Plan.

    16.  Governing  Law.  This Plan of Merger is made  pursuant to, and shall be
construed and be governed by, the laws of the United  States,  and the rules and
regulations promulgated thereunder,  including without limitation, the rules and
regulations of the OTS.

    17.  All  Terms  Included.  This  Plan  of  Merger  sets  forth  all  terms,
conditions, agreements and understandings of the Mutual Holding Company, Interim
Bank No. 3 and the Bank with respect to the Conversion.

    18.  Counterparts.  This Plan of Merger may be executed in several identical
counterparts,  each of which when executed by the Parties and delivered shall be
an original, but all of which together shall constitute a single instrument.  In
making  proof of this Plan of Merger,  it shall not be  necessary  to produce or
account for more than one such counterpart.

                                      C - 4

<PAGE>



    IN  WITNESS  WHEREOF,  the  parties  have  caused  this Plan of Merger to be
executed by their duly authorized officers as of the date first above written.

                                    THISTLE GROUP HOLDINGS, CO.



Attest:                             By:
       -------------------------          ------------------------------------
                                          John F. McGill, Jr.
       Secretary                          President





                                    INTERIM BANK NO. 3




Attest:                             By:
       -------------------------          --------------------------------
                                          John F. McGill, Jr.
       Secretary                          President



                                    ROXBOROUGH-MANAYUNK FEDERAL
                                     SAVINGS BANK




Attest:                             By:
       -------------------------          --------------------------------
                                          John F. McGill, Jr.
       Secretary                          President












                                  Exhibit 8.1

<PAGE>

                      MALIZIA, SPIDI, SLOANE & FISCH, P.C.
                               One Franklin Square
                               1301 K Street, N.W.
                                 Suite 700 East
                             Washington, D.C. 20005

                            Telephone: (202) 434-4660
                           Telecopier: (202) 434-4661

                                                     WRITER'S DIRECT DIAL NUMBER




May 7, 1998

Boards of Directors
Roxborough-Manayunk Federal Savings Bank
Thistle Group Holdings, Inc.
6060 Ridge Avenue
Philadelphia, Pennsylvania  19128

Dear Board Members:

      You have asked that we provide you our  opinion in regard to the  material
federal income tax matters relating to the Plan of Conversion and Reorganization
of FJF Financial,  M.H.C.  and Plans of Merger  between FJF  Financial,  M.H.C.,
Thistle  Group  Holdings,  Inc.  and  Roxborough-Manayunk  Federal  Savings Bank
adopted on February 18, 1998, as amended (the "Plan"). We have examined the Plan
and  certain  other  documents  as we deemed  necessary  in order to provide our
opinions.  Unless  otherwise  defined,  all terms used in this  letter  have the
meanings given to them in the Plan.

      In our  examination,  we assumed that original  documents were  authentic,
copies were accurate and signatures  were genuine.  We have further  assumed the
absence of  adverse  facts not  apparent  from the face of the  instruments  and
documents we examined.  In  rendering  our opinion,  we have relied upon certain
written  representations  of  Roxborough-Manayunk   Federal  Savings  Bank  (the
"Bank"),  FJF Financial,  M.H.C. (the "MHC"),  and Thistle Group Holdings,  Inc.
(the  "Mid-Tier")  (collectively  referred  to herein as the  "Representations")
which are attached hereto.

      We assumed  that the Plan has been or will be duly and validly  authorized
and  approved  and adopted  and that all parties  will comply with the terms and
conditions  of the Plan,  and that the various  representations  and  warranties
which  have  been  provided  to us are  accurate,  complete,  true and  correct.
Accordingly,  we express no opinion concerning the effect, if any, of variations
from the foregoing.

      In issuing  the  opinions  set forth  below,  we have  referred  solely to
existing  provisions  of (1) the Internal  Revenue Code of 1986, as amended (the
"Code"),  and existing and proposed  Treasury  Regulations  thereunder;  and (2)
current administrative rulings, notices and procedures and court decisions. Such
laws,  regulations,  administrative  rulings,  notices and  procedures and court
decisions  are subject to change at any time.  Any such change  could affect the
continuing


<PAGE>


Boards of Directors
Roxborough-Manayunk Federal Savings Bank
Thistle Group Holdings, Inc.
May 7, 1998
Page 2

validity of the opinions set forth below. This opinion is as of the date hereof,
and we  disclaim  any  obligation  to advise  you of any  change  after the date
hereof.

      There  can be no  assurance  that our  opinions  would be  adopted  by the
Internal  Revenue Service (the "Service") or a court.  The outcome of litigation
cannot be predicted.  We have,  however,  attempted in good faith to opine as to
the merits of each tax issue with respect to which an opinion was requested.

                               STATEMENT OF FACTS

      On December  31,  1992,  the Bank, a federally  chartered  mutual  savings
institution  at the time  reorganized  into the mutual  holding  company form of
organization and consummated a sale of stock to certain  members.  To accomplish
this transaction,  the Bank organized a federally chartered,  stock savings bank
as a wholly owned subsidiary. The Bank then transferred substantially all of its
assets and  liabilities  to the Bank in exchange for shares of the Bank's common
stock, and reorganized itself into a federally  chartered mutual holding company
known as FJF Financial,  M.H.C. and sold some of the shares of the Bank's common
stock  to  certain  parties  other  than  the MHC.  Upon  completion  of the MHC
Reorganization, the MHC and the public stockholders owned an aggregate of 87.62%
and  12.38%  of the  outstanding  common  stock of the  Bank,  respectively.  On
September 30, 1997, the Bank completed a reorganization in which the Bank became
a wholly  owned  subsidiary  of a stock  middle tier  holding  company  known as
Thistle Group Holdings, Inc. Shareholders of the Bank became shareholders of the
Mid-Tier.  As of December 31, 1997, the MHC and the public  stockholders  own an
aggregate of 1,415,000 (87.62%) and 206,000 (12.38%) of the outstanding Mid-Tier
common  stock,  respectively.  Pursuant  to the  Plan,  the Bank will form a new
Pennsylvania  stock  holding  company named  Thistle  Group  Holdings,  Co. (the
"Holding  Company")  and the  existing  shares of the  Mid-Tier  owned by public
stockholders  will be  converted  pursuant to an  Exchange  Ratio into shares of
Holding Company.

      The Boards of Directors of the MHC, the Mid-Tier, the Holding Company, and
the Bank believe that a conversion of the MHC to stock form pursuant to the Plan
is in the best interests of the MHC, the Mid-Tier,  and the Bank, as well as the
best  interests  of their  respective  members and  stockholders.  The Boards of
Directors have determined that the Plan equitably  provides for the interests of
members through the granting of subscription  rights and the  establishment of a
liquidation  account.  The  Conversion  and Merger will result in the Bank being
wholly owned by a stock holding  company which is owned by public  stockholders,
which is a more common  structure  and form of ownership  than a mutual  holding
company.  In addition,  the  Conversion and Merger will result in the raising of
additional  capital for the Bank and the Holding  Company and should result in a
more  active  and  liquid  market  for the  Holding  Company  Common  Stock than
currently exists for the Mid-Tier's common stock. Finally, the


<PAGE>


Boards of Directors
Roxborough-Manayunk Federal Savings Bank
Thistle Group Holdings, Inc.
May 7, 1998
Page 3

Conversion  and  Merger  will  provide  the  Holding   Company  with  additional
investment  authority and is designed to enable the Bank and Holding  Company to
compete more effectively in a market which is consolidating.

      For valid business reasons,  the present  corporate  structure of the MHC,
the Mid-Tier,  and the Bank will be changed  pursuant to the following  proposed
transactions:

      (i) The Bank will form a Pennsylvania  corporation as a new, wholly owned,
first tier subsidiary  (i.e.,  the "Holding  Company"),  which will become a new
Pennsylvania chartered savings and loan holding company.

      (ii) After its formation, the Holding Company will form an interim federal
stock  savings  bank  ("Interim  Bank #3") as a new,  wholly  owned  first  tier
subsidiary.

      (iii) The Mid-Tier will convert from a Pennsylvania  stock holding company
into a federal  holding  company  and  immediately  thereafter  into an  interim
federal stock savings bank ("Interim Bank #1").

      (iv) MHC will  convert  from its mutual  form to a federal  interim  stock
savings bank ("Interim Bank #2").

      (v) Interim  Bank #1 will merge with and into the Bank with the Bank being
the surviving corporation ("Merger One").

      (vi)  Immediately  after  Merger One,  Interim Bank #2 will merge with and
into the Bank, with the Bank being the surviving corporation ("Merger Two"). The
Bank's common stock which was previously  held by the MHC will be  extinguished.
Eligible members of the MHC as of certain  specified dates set forth in the Plan
will be granted interests in a liquidation account to be established by the Bank
(referred to herein as "Liquidation Interests").

      (vii)  Immediately  following  Merger Two, Interim Bank #3 will merge with
and into the Bank, with the Bank being the surviving  entity  ("Merger  Three").
Merger One,  Merger Two, and Merger Three will be completed in  accordance  with
applicable  federal  and state  laws.  As a result of Merger  Three,  the Bank's
common  stock  ("Bank  Stock")  deemed held by the Public  Stockholders  will be
converted  into the Holding  Company's  common stock  ("Holding  Company  Common
Stock") based upon an exchange ratio which ensures that the Public  Stockholders
will own, in the aggregate, approximately the same percentage of Holding Company
Common Stock  outstanding upon completion of the Conversion as the percentage of
the  Bank  Stock  owned  by  them  in the  aggregate  immediately  prior  to the
consummation of the  Conversion,  before giving effect to: (a) cash paid in lieu
of fractional shares, and (b) any shares of Holding Company


<PAGE>


Boards of Directors
Roxborough-Manayunk Federal Savings Bank
Thistle Group Holdings, Inc.
May 7, 1998
Page 4

Common Stock purchased by Public Stockholders in the Offerings; in addition, the
shares of Interim Bank #3 will be converted into shares of Bank Stock.

      (viii)  Simultaneously  with the consummation of Merger Three, the Holding
Company  will sell  additional  shares of Holding  Company  Common  Stock,  with
priority  subscription rights granted to certain members of the MHC and the Bank
at  specified  dates,  and to certain  tax  qualified  employee  benefit  plans,
directors, and employees of the Bank.

                              ANALYSIS AND OPINION

      Section 354 of the Code  provides that no gain or loss shall be recognized
by stockholders who exchange common stock in a corporation,  which is a party to
a  reorganization,  solely for common  stock in another  corporation  which is a
party to the reorganization.  Section 356 of the Code provides that stockholders
shall   recognize   gain  to  the  extent  they  receive  money  as  part  of  a
reorganization, such as money received in lieu of fractional shares. Section 358
of the Code provides  that,  with certain  adjustments  for money  received in a
reorganization,  a stockholder's basis in the common stock he or she receives in
a  reorganization  shall  equal the basis of the  common  stock  which he or she
surrendered in the transaction. Section 1223(1) states that, where a stockholder
receives  property  in an  exchange  which  has the same  basis as the  property
surrendered,  he or she shall be deemed to have held the  property  received for
the same period as the property exchanged,  provided that the property exchanged
had been held as a capital asset.

      Section 361 of the Code  provides that no gain or loss shall be recognized
to a  corporation  which  is a party  to a  reorganization  on any  transfer  of
property pursuant to a plan of reorganization.  Section 362 of the Code provides
that  if  property  is  acquired  by  a  corporation   in   connection   with  a
reorganization, then the basis of such property shall be the same as it would be
in the  hands  of the  transferor  immediately  prior to the  transfer.  Section
1223(2) of the Code states that where a corporation  will have a carryover basis
in  property   received  from  another   corporation  which  is  a  party  to  a
reorganization,  the holding period of such assets in the hands of the acquiring
corporation  shall  include  the period for which such  assets  were held by the
transferor,  provided that the property  transferred  had been held as a capital
asset.  Section 1032 of the Code states that no gain or loss shall be recognized
to a corporation on the receipt of property in exchange for common stock.

      Section  368(a)(1)(F) of the Code provides that a mere change in identity,
form, or place of organization, however effected, is a reorganization.  When MHC
converts itself from a federal mutual holding company to a federal interim stock
savings  bank,  the  changes  at the  corporate  level  will  be  insubstantial.
Similarly,  when the Mid-Tier adopts a federal charter and subsequently converts
itself into a federal stock savings bank, the changes at the corporate level


<PAGE>


Boards of Directors
Roxborough-Manayunk Federal Savings Bank
Thistle Group Holdings, Inc.
May 7, 1998
Page 5

will  be  insubstantial.  In  addition,  Rev.  Rul.  80-105  provides  that  the
conversion  of a  federal  mutual  savings  and loan  association  to a state or
federal  stock  savings  and loan  association,  and the  conversion  of a state
chartered  mutual  savings  and loan  association  to a stock  savings  and loan
association   in  the  same  state  are   reorganizations   under  Code  Section
368(a)(1)(F).  Therefore, the change in the form of operation of the MHC and the
Mid-Tier  should  constitute  reorganizations  within  the  meaning  of  Section
368(a)(1)(F) of the Code.

      Section  368(a)(1)(A)  of the Code  defines the term  "reorganization"  to
include  a  "statutory  merger  or   consolidation"  of  corporations.   Section
368(a)(2)(E) of the Code provides that a transaction  otherwise  qualifying as a
merger under Section  368(a)(1)(A),  shall not be  disqualified by reason of the
fact that common stock of a  corporation  which before the merger was in control
of the  merged  corporation,  is  used  in the  transaction  if  (i)  after  the
transaction, the corporation surviving the merger holds substantially all of its
properties  and the  properties  of the  merged  corporation;  and  (ii)  former
stockholders  of the surviving  corporation  exchanged,  for an amount of voting
common stock of the  controlling  corporation,  an amount of common stock in the
surviving corporation which constitutes control of such corporation.

      In order to qualify as a  reorganization  under  Section  368(a)(1)(A),  a
transaction must constitute a merger or consolidation  effected  pursuant to the
corporation  laws of the United  States or a state.  Merger One,  Merger Two and
Merger Three will be consummated in accordance with applicable federal and state
laws.

     In addition,  a transaction  qualifying as a  reorganization  under Section
368(a)(1)(A)  of the Code must  satisfy the  "continuity  of interest  doctrine"
which requires that the continuing common stock interest of the former owners of
an acquired corporation,  considered in the aggregate, represents a "substantial
part" of the value of their former  interest and provides  them with a "definite
and  substantial  interest"  in the affairs of the  acquiring  corporation  or a
corporation in control of the acquiring corporation.  Helvering v. Minnesota Tea
Co., 296 U.S. 378 (1935);  Southwest  Natural Gas Co. v.  Comm'r.,  189 F.2d 332
(5th Cir. 1951), cert. denied, 342 U.S. 860 (1951).

      As a result of Merger One,  the  shareholders  of the  Mid-Tier  receive a
continuing proprietary interest in the Bank which will subsequently be converted
into a continuing proprietary interest in the Holding Company. Consequently, the
continuity of interest doctrine should be satisfied with regard to Merger One.

      With  regard to  Merger  Two,  the MHC,  as a  federally-chartered  mutual
holding  company,  does  not have  stockholders  and has no  authority  to issue
capital  stock.  Instead,  the MHC has  members  who are  accorded  a variety of
proprietary  rights  such as voting  rights and certain  rights in the  unlikely
event of liquidation. Prior to Merger Two, certain depositors in the Bank have


<PAGE>


Boards of Directors
Roxborough-Manayunk Federal Savings Bank
Thistle Group Holdings, Inc.
May 7, 1998
Page 6

both a deposit account in the  institution  and a pro rata inchoate  proprietary
interest  in the net worth of the MHC based upon the  balance in his  account in
the Bank,  an interest  which may only be realized in the event of a liquidation
of  the  MHC.  However,  this  inchoate  proprietary  interest  is  tied  to the
depositor's  account and has no tangible market value separate from such deposit
account. A depositor who reduces or closes his account receives a portion or all
of the balance in the account but nothing for his ownership  interest in the net
worth of the MHC, which is lost to the extent that the balance in the account is
reduced.

      In  accordance  with  the  Plan,  the  Members  will  receive  Liquidation
Interests  and  continue  their  inchoate  proprietary  interests  in  the  Bank
following  Merger Two.  Although the  Liquidation  Interests would not allow the
Members the right to vote or the right to pro rata  distributions  of  earnings,
they  would  be  entitled  to  share  in the  distribution  of  assets  upon the
liquidation of the Bank following Merger Two. The Members' Liquidation Interests
in the Bank is substantially  similar to their current ownership interest in the
MHC (a liquidation  interest in the MHC).  Because the Members are not in effect
"cashing  out"  their  inchoate  proprietary  interests  in the MHC,  they would
continue  to  maintain  an  inchoate  proprietary  interest in the Bank upon the
consummation  of  Merger  Two.  Such  payments  to be  received  as  Liquidation
Interests are not guaranteed and can only be received by Members who continue to
maintain deposit accounts in the Bank following Merger One. Therefore,  it would
seem  that  the  exchange  of the  Members'  equity  interests  in the  MHC  for
Liquidation  Interests should not violate the continuity of interest requirement
of Section 1.368-1(b) of the Treasury Regulations.  In addition, in PLR 9602015,
the Service previously provided the Bank rulings on facts which are identical to
those of Merger  Two,  as  described  above,  that the  continuity  of  interest
doctrine would be satisfied in such transaction. We believe the Bank can rely on
PLR 9602015  with respect to Merger Two because the facts  regarding  Merger Two
are  identical to the facts that were  provided by the Bank in PLR 9602015,  and
such ruling was  specifically  rendered on behalf of the Bank as the taxpayer in
PLR  9602015.  Consequently,  the  continuity  of  interest  doctrine  should be
satisfied with regard to Merger Two.

      As a result of Merger Three,  the  shareholders of the Bank will receive a
continuing  proprietary interest in the Holding Company, the sole shareholder of
the Bank. Consequently,  the continuity of interest doctrine should be satisfied
with regard to Merger Three.

      One of the  requirements  of  Section  368(a)(2)(E)  of the  Code  is that
subsequent to the  transaction,  the corporation  surviving the merger must hold
substantially   all  of  its   properties  and  the  properties  of  the  merged
corporation. The Bank has represented that, following Merger Three, it will hold
at least 90% of the fair-market  value of its net assets and at least 70% of the
fair-market value of its gross assets, and at least 90% of the fair-market value
of Interim  Bank #3's net assets  and at least 70% of the  fair-market  value of
Interim Bank #3's gross assets held


<PAGE>


Boards of Directors
Roxborough-Manayunk Federal Savings Bank
Thistle Group Holdings, Inc.
May 7, 1998
Page 7

immediately prior to Merger Three. Based upon representations  received from the
Bank's  management,  the Bank will  clearly  satisfy  this  requirement  of Code
Section 368(a)(2)(E).

      Pursuant  to Code  Section  368(a)(2)(E),  the Holding  Company  must also
acquire control of the Bank in Merger Three.  Control is defined as at least 80%
of the total combined voting power of all classes of stock entitled to vote, and
at least 80% of the total  number of shares.  Subsequent  to Merger  Three,  the
Holding Company will hold all of the Bank Stock.  However,  there is an issue as
to whether the Liquidation  Interests must be taken into account for purposes of
the  "control"  test.  If  the  Liquidation  Interests  are  to be  included  in
determining  whether the Holding Company  acquired control of the Bank in Merger
Three,  it would be necessary to recognize  such  interests as another  class of
Bank Stock.  Although the  Liquidation  Interests  may be compared to the equity
interests held by members of the MHC, which afforded members an equity/ownership
interest in the MHC, these  interests in the Bank are too remote to qualify as a
separate class of Bank Stock.  Therefore,  the Liquidation  Interests  should be
disregarded in determining  whether the Holding Company  acquires control of the
Bank in Merger  Three.  The  Service's  analysis  in PLR 9602015  supports  this
conclusion.  PLR 9602015 involved the MHC's earlier proposed conversion from the
mutual to stock form and the Bank's  proposed  merger with a third party,  which
was never consummated. The transaction described in PLR 9602015 involved the MHC
converting to an interim  federal stock  savings bank and  subsequently  merging
with and into the Bank. As described in PLR 9602015,  the stock of the Bank held
by the MHC was to be  extinguished  and  members  of the MHC were to be  granted
interests in a liquidation account established at the Bank.  Subsequent thereto,
the Bank was to merge with a third party in accordance with Section 368(a)(2)(E)
of the Code,  with the Bank  surviving,  to create a holding  company  structure
identical to the structure of the Bank  subsequent to Merger Three.  The Service
held  that  the  liquidation  interests  in the  Bank  (as  well as  Bank  Stock
previously  held by the  MHC)  were to be  disregarded  in  determining  whether
control  of the  Bank  was  obtained  by the  third  party  holding  company  in
accordance with Section 368(c) of the Code.

      In addition to the  requirements  discussed  above,  there is a judicially
created  substance over form concept often referred to as the "step  transaction
doctrine"   which   applies   throughout   tax  law,   including  the  corporate
reorganization  area. The step  transaction  doctrine is an extremely  amorphous
concept. Often, application of the doctrine hinges on whether a court finds that
a particular  series of  transactions  runs counter to a significant tax policy.
Notwithstanding years of litigation and hundreds of cases, the exact contours of
the step transaction  doctrine,  and even its proper formulation,  are still the
subject of intense debate. Consequently, it often will be difficult to determine
with a high degree of certainty whether a series of related transactions will be
stepped together in some fashion for tax purposes.

      The  courts  over  the  years  have  developed   three   distinct   verbal
formulations  of the doctrine:  (i) the binding  commitment  test,  (ii) the end
result test, and (iii) the interdependence


<PAGE>


Boards of Directors
Roxborough-Manayunk Federal Savings Bank
Thistle Group Holdings, Inc.
May 7, 1998
Page 8

test.  While the courts  nominally  apply one or more of these  three  tests,  a
careful  reading  of  the  relevant  cases  indicates  that  the  courts,  as  a
preliminary matter, in deciding whether to apply the step transaction  doctrine,
tend to focus  primarily  on two key  factors:  intent and  temporal  proximity.
However,  case law and the  Service's  pronouncements  indicate  that  there are
limitations on the ability to assert the step transaction  doctrine,  regardless
of (i) the taxpayer's  intent at the time of the first  transaction to engage in
the later  transactions,  and (ii) the short period of time that elapses between
the transactions.

      Case law and the  Service's  pronouncements  indicate  that if two or more
transactions carried out pursuant to an overall plan have economic  significance
independent  of each  other,  the  transactions  generally  will not be  stepped
together.  The Service's most significant  pronouncement  regarding  independent
economic  significance is Rev. Rul. 79-250. In that ruling, the Service asserted
that:

      the substance of each of a series of steps will be recognized and the step
      transaction  doctrine  will not  apply,  if each  such  step  demonstrates
      independent economic significance, is not subject to attack as a sham, and
      was  undertaken  for valid  business  purposes  and not mere  avoidance of
      taxes.

      The  parties to Merger  Two  maintain a  separate  and  distinct  business
purpose for  consummating  Merger Two (e.g.,  allowing for the conversion of the
MHC from mutual to stock form).  Immediately  after the  consummation  of Merger
Two,  the Bank will no  longer  be  controlled  by the MHC but will  instead  be
controlled by its public stockholders. The facts indicate that the merger of MHC
with and into the Bank will result in a real and substantial  change in the form
of ownership of the Bank that is sufficient to conclude that Merger Two comports
with the underlying  purposes and assumptions of a reorganization  under Section
368(a)(1)(A) of the Code.

      In addition,  we believe that,  because the various steps  contemplated by
the  Plan  were  necessitated  by the  requirements  of  the  Office  of  Thrift
Supervision,  each of Merger  One,  Merger Two and  Merger  Three has a business
purpose and  independent  significance  and, as a result,  the step  transaction
doctrine should not be applied to these  transactions.  However,  our opinion is
not binding  upon the Service,  and there can be no  assurance  that the Service
will not assert a contrary position.  Revenue Ruling 72-405 involved Corporation
X which formed a wholly owned subsidiary, merged an unrelated corporation Y into
the subsidiary and then  liquidated  the  subsidiary.  The Service held that the
overall plan for the transactions was the acquisition of Corporation Y assets by
Corporation X and that the  transitory  existence of the subsidiary did not have
independent  economic  significance.  As a result, the step transaction doctrine
was applied,  the  transitory  existence of the  subsidiary  was ignored and the
transaction  was  treated as a direct  acquisition  of  Corporation  Y assets by
Corporation X.


<PAGE>


Boards of Directors
Roxborough-Manayunk Federal Savings Bank
Thistle Group Holdings, Inc.
May 7, 1998
Page 9


      It is possible that the Service could assert, based upon reasoning similar
to that which was applied in Revenue Ruling 72-405, that the overall plan of the
transactions  contemplated  by the Plan is the maintenance of the Bank's holding
company  structure  and the merger of MHC into Bank and that,  as a result,  the
step  transaction  doctrine should be applied and the transitory  elimination of
the  holding  company  structure  in Merger One and  re-creation  of the holding
company  structure in Merger Three  should be ignored for tax  purposes.  If the
Service were successful with such an assertion, the transaction would be treated
as a direct  merger  of MHC into the Bank  which may not  qualify  as a tax free
reorganization resulting in taxable gain to the parties to the transaction.

      The  Service is  currently  reviewing  the  question  of  whether  certain
downstream mergers of a parent corporation into its subsidiary (where the parent
does  not own 80% or more of its  subsidiary  before  a  downstream  merger)  or
inversion  transactions,  where a parent and its subsidiary  reverse  positions,
which otherwise qualify for tax-free treatment nevertheless should be treated as
taxable  transactions  because  they  circumvent  the  repeal  of  the  "General
Utilities doctrine." The MHC currently owns 87.29% of the Mid-Tier and we do not
believe that the  transactions  undertaken  pursuant to the Plan  constitute the
type of transactions which circumvent the "General Utilities doctrine."

      Based upon the foregoing,  and assuming Merger One, Merger Two, and Merger
Three are consummated as described herein and in the Plan, we are of the opinion
that:

      1. The change in the form of  operation  of the MHC to an interim  federal
stock  savings  bank and the change in form of  operation  of the Mid-Tier to an
interim  federal stock  savings bank  constitute  reorganizations  under Section
368(a)(1)(F)  of the Code,  and  Merger  One and  Merger  Two each  qualify as a
reorganization  within the meaning of Section 368(a)(1)(A) of the Code. The MHC,
the  Mid-Tier,  the  Holding  Company,  and  the  Bank  will  be  a  party  to a
"reorganization,"  with  respect  to Merger One and  Merger  Two,  as defined in
Section 368(b) of the Code.

      2.  Interim  Bank #1 and Interim  Bank #2 will  recognize  no gain or loss
pursuant to Merger One and Merger Two.

      3. No gain or loss will be  recognized by the Bank upon the receipt of the
assets of Interim  Bank #1 and  Interim  Bank #2 in Merger  One and Merger  Two,
respectively.

      4.  Merger  Three  qualifies  as a  reorganization  within the  meaning of
Section 368(a)(1)(A) of the Code. Therefore,  the Bank, the Holding Company, and
Interim Bank #3 will each be a party to a reorganization, with respect to Merger
Three, as defined in Section 368(b) of the Code.


<PAGE>


Boards of Directors
Roxborough-Manayunk Federal Savings Bank
Thistle Group Holdings, Inc.
May 7, 1998
Page 10


      5. No gain or loss will be recognized by Interim Bank #3 upon the transfer
of its assets to the Bank pursuant to Merger Three.

      6. No gain or loss will be  recognized by the Bank upon the receipt of the
assets of Interim Bank #3.

      7. No gain or loss will be  recognized  by the  Holding  Company  upon the
receipt of Bank Stock solely in exchange for Holding Company Common Stock.

      8. No gain or loss will be recognized  by the Bank's  public  stockholders
upon their receipt of Holding  Company Common Stock solely in exchange for their
Bank Stock.

      9. The basis of the  Holding  Company  Common  Stock to be received by the
Public  Stockholders  will  be  the  same  as  their  basis  in the  Bank  Stock
surrendered  before  giving  effect to any payment of cash in lieu of fractional
shares.

      10. No gain or loss will be  recognized  by the Holding  Company  upon the
sale of Holding Company Common Stock in the Offerings.

      11. The Eligible Account Holders,  Supplemental  Eligible Account Holders,
and Other Members (as such terms are defined in the Plan) will  recognize  gain,
if any, upon the issuance to them of: (i)  withdrawable  savings accounts in the
Bank  following  the  Conversion,   (ii)   Liquidation   Interests,   and  (iii)
nontransferable  subscription  rights to purchase  Holding Company Common Stock,
but only to the extent of the value, if any, of the subscription rights.

      The  opinions  set  forth  above  represent  our  conclusions  as  to  the
application  of  existing  federal  income  tax law to the  facts  of the  above
described transaction.  We can give no assurance that changes in such law, or in
the  interpretation  thereof,  will not affect  the  opinions  expressed  by us.
Moreover,  there can be no assurance that contrary positions may not be taken by
the Service,  or that a court  considering the issues would not hold contrary to
such opinions.  However, we believe that a court, if such issues were litigated,
is more likely than not to concur with our opinion.

      All of the opinions  set forth above are  qualified to the extent that the
validity or  enforceability  of any provision of any agreement may be subject to
or affected by applicable bankruptcy, insolvency, reorganization,  moratorium or
similar laws affecting the rights of creditors generally.  We do not express any
opinion as to the  availability  of any  equitable  or specific  remedy upon any
breach of any of the covenants,  warranties or other provisions contained in any
agreement.  We have not examined,  and we express no opinion with respect to the
applicability  of,  or  liability  under,  any  federal,  state  or  local  law,
ordinance, or regulation


<PAGE>


Boards of Directors
Roxborough-Manayunk Federal Savings Bank
Thistle Group Holdings, Inc.
May 7, 1998
Page 11

governing or  pertaining  to  environmental  matters,  hazardous  wastes,  toxic
substances, asbestos, or the like.

      Further, the opinions set forth above represent our conclusions based upon
the  documents  reviewed  by us and the  facts  presented  to us.  Any  material
amendments to such documents or changes in any significant fact would affect the
opinions expressed herein.

      We have not been asked to, and we do not,  render any opinion with respect
to any matters other than those expressly set forth above.

                                     CONSENT

      We hereby  consent  to the  filing of this  opinion  as an  exhibit to the
Registration  Statement  on Form S-1  ("Form  S-1")  to be filed by the  Holding
Company with the  Securities and Exchange  Commission,  and as an exhibit to the
MHC's  Application  for  Conversion  on the Form AC as filed with the OTS ("Form
AC"), and to the references to our firm in the Prospectus  which is part of both
the Form S-1 and the Form AC.

                                          Very truly yours,


                                          /s/Malizia, Spidi, Sloane & Fisch
                                          --------------------------------------
                                          Malizia, Spidi, Sloane & Fisch, P.C.









                                  Exhibit 8.2

<PAGE>

                      MALIZIA, SPIDI, SLOANE & FISCH, P.C.
                               One Franklin Square
                               1301 K Street, N.W.
                                 Suite 700 East
                             Washington, D.C. 20005

                            Telephone: (202) 434-4660
                           Telecopier: (202) 434-4661

                                                     WRITER'S DIRECT DIAL NUMBER




May 7, 1998

Board of Directors
Roxborough-Manayunk Federal Savings Bank
Thistle Group Holdings, Inc.
6060 Ridge Avenue
Philadelphia, Pennsylvania  19128

Board Members:

         You have  requested  our opinion  regarding  certain  Pennsylvania  tax
consequences to FJF Financial,  M.H.C. (the "MHC"), Thistle Group Holdings, Inc.
(the "Mid-Tier") and Roxborough-Manayunk  Federal Savings Bank (the "Bank"), and
the Bank's  depositors under the laws of the Commonwealth of Pennsylvania of the
proposed  mutual-to-stock  conversion and  reorganization  (the  "Conversion and
Reorganization")  under  which  the MHC will  convert  from the  mutual  holding
company  form to the  stock  form.  In  addition,  the MHC  will  simultaneously
reorganize its corporate structure to the holding company structure as described
in the Plan of Conversion and Reorganization of FJF Financial,  M.H.C. and Plans
of Merger  between FJF  Financial,  M.H.C.,  Thistle  Group  Holdings,  Inc. and
Roxborough-Manayunk  Federal  Savings  Bank  adopted on February  18,  1998,  as
amended (the "Plan").

         We have  provided  the  Mid-Tier  and the Bank an  opinion of this firm
regarding the material  federal  income tax  consequences  of the Conversion and
Reorganization  (the "Federal Tax Opinion").  Based upon the facts stated in the
Federal Tax Opinion, including certain representations of the MHC, the Mid-Tier,
and the Bank,  the Federal  Tax Opinion  concludes,  among  other  things,  that
certain transactions  contemplated by the Conversion and Reorganization  qualify
as tax-free  reorganizations under ss. 368(a)(1)(F) of the Internal Revenue Code
of 1986, as amended  ("Code"),  and that the MHC, the Bank,  the  Mid-Tier,  and
members of the MHC will not recognize  income,  gain, or loss for federal income
tax purposes upon the implementation of the Plan.

         Based upon (1) the facts and circumstances  attendant to the Conversion
and  Reorganization,  including the representations of the Bank, as described in
the  Federal  Tax  Opinion,  (2)  current  provisions  of  Pennsylvania  law, as
reflected  in  Pennsylvania  statutes,  administrative  regulations  and rulings
thereunder,  and court  decisions,  (3) the  Federal  Tax  Opinion,  and (4) the
assumption  that  the  Conversion  and  Reorganization  will not  result  in the
recognition of any gain or income on the books of the Bank, the Mid-Tier, or the
MHC under


<PAGE>


Boards of Directors
Roxborough-Manayunk Federal Savings Bank
Thistle Group Holdings, Inc.
May 7, 1998
Page 2

generally accepted accounting principles,  it is our opinion that under the laws
of the Commonwealth of Pennsylvania,  the  implementation  of the Conversion and
Reorganization  will not cause any tax liability to be incurred by the Bank, the
MHC, the Mid-Tier,  the members of the MHC, or Thistle Group Holdings,  Co. (the
"Holding Company").

         Our opinions herein are expressly  limited to the  Pennsylvania  Mutual
Thrift Institutions Tax ("MTIT"),  the Pennsylvania Personal Income Tax ("PIT"),
and the Pennsylvania  Corporate Net Income Tax ("CNIT"), and specifically do not
include any  opinions  with respect to the  consequences  to  depositors  of the
implementation  of the  Conversion  and  Reorganization  under any  other  taxes
imposed by the Commonwealth of Pennsylvania or any other subdivision thereof, or
imposed  by states  other  than  Pennsylvania  and local  jurisdictions  of such
states.  In addition,  the opinions  herein  specifically  do not include (1) an
opinion with respect to the consequences to the Bank, the MHC, the Mid-Tier, and
the  Holding  Company of the  implementation  of the Plan under any local  taxes
imposed by any political  subdivision of the Commonwealth of  Pennsylvania,  and
under any state or local  realty or other  transfer  tax, or (2) an opinion with
respect to tax liabilities  under the MTIT, the PIT, or the CNIT attributable to
events after the Conversion and Reorganization or to any assets held or acquired
by the Holding Company other than stock of the Bank.

         Our  opinion  is based on the facts and  conditions  as stated  herein,
whether directly or by reference to the Federal Tax Opinion. If any of the facts
and conditions are not entirely  complete or accurate,  it is imperative that we
be  informed  immediately,  as the  inaccuracy  or  incompleteness  could have a
material  effect on our  conclusions.  In rendering our opinion,  we are relying
upon the  relevant  provisions  of the  Code,  the laws of the  Commonwealth  of
Pennsylvania,  as amended, the regulations and rules thereunder and judicial and
administrative   interpretations   thereof,  which  are  subject  to  change  or
modification by subsequent legislative, regulatory,  administrative, or judicial
decisions.  Any such  changes  could also have an effect on the  validity of our
opinion. We undertake no responsibility to update or supplement our opinion. Our
opinion is not binding on the Internal  Revenue  Service or the  Commonwealth of
Pennsylvania,  nor can any assurance be given that any of the foregoing  parties
will  not take a  contrary  position  or that  our  opinion  will be  upheld  if
challenged by such parties.

         Finally,  we hereby consent to the filing of this opinion as an exhibit
to the  Application  for Conversion on Form AC ("Form AC") of the MHC filed with
the Office of Thrift  Supervision,  the filing of this  opinion as an exhibit to
the Application H-(e)(1)S of the Holding


<PAGE>


Boards of Directors
Roxborough-Manayunk Federal Savings Bank
Thistle Group Holdings, Inc.
May 7, 1998
Page 3


Company  to be filed with the  Office of Thrift  Supervision,  and the filing of
this opinion as an exhibit to the Holding  Company's  Registration  Statement on
Form S-1 ("Form S-1") to be filed with the Securities  and Exchange  Commission,
and to reference to our firm in the prospectus contained in the Form AC and Form
S-1.

                                          Very truly yours,


                                          /s/Malizia, Spidi, Sloane & Fisch
                                          --------------------------------------
                                          Malizia, Spidi, Sloane & Fisch, P.C.











                                 Exhibit 10.7

<PAGE>


                              EMPLOYMENT AGREEMENT


      THIS  AGREEMENT,   is  entered  into  this  21st  day  of  January,  1998,
("Effective Date") by and between  Roxbough-Manayunck  Federal Savings Bank (the
"Bank") and John F. McGill, Jr. (the "Executive").

                                   WITNESSETH

      WHEREAS,  the  Executive has  heretofore  been employed by the Bank as the
President and Chief  Executive  Officer and is  experienced in all phases of the
business of the Bank; and

      WHEREAS,  the Bank  desires  to be ensured  of the  Executive's  continued
active participation in the business of the Bank; and

      WHEREAS,  in order to induce the  Executive to remain in the employ of the
Bank and in consideration of the Executive's agreeing to remain in the employ of
the Bank, the parties desire to specify the continuing  employment  relationship
between the Bank and the Executive;

      NOW THEREFORE,  in consideration of the premises and the mutual agreements
herein contained, the parties hereby agree as follows:

      1.  Employment.  The Bank hereby  employs the Executive in the capacity of
President  and Chief  Executive  Officer.  The  Executive  hereby  accepts  said
employment and agrees to render such  administrative and management  services to
the Bank, Thistle Group Holdings ("Parent") and FJF Financial, M.H.C. ("MHC") as
are currently rendered and as are customarily performed by persons situated in a
similar executive capacity. The Executive shall promote the business of the Bank
and Parent. The Executive's other duties shall be such as the Board of Directors
for the Bank  (the  "Board  of  Directors"  or  "Board")  may from  time to time
reasonably direct, including normal duties as an officer of the Bank.

      2. Term of  Employment.  The term of  employment  of Executive  under this
Agreement  shall be for the period  commencing on the Effective  Date and ending
thirty-six (36) months thereafter  ("Term").  Additionally,  on, or before, each
annual  anniversary  date from the Effective Date, the Term of employment  under
this Agreement shall be extended for up to an additional  period beyond the then
effective  expiration date upon a  determination  and resolution of the Board of
Directors  that the  performance of the Executive has met the  requirements  and
standards of the Board,  and that the Term of such Agreement  shall be extended.
References  herein to the Term of this Agreement shall refer both to the initial
term and successive terms.




<PAGE>



      3.  Compensation, Benefits and Expenses.
          -----------------------------------

          (a) Base  Salary.  The Bank  shall  compensate  and pay the  Executive
during the Term of this  Agreement a minimum base salary at the rate of $225,000
per annum ("Base  Salary"),  payable in cash not less  frequently  than monthly;
provided,  that  the  rate of such  salary  shall be  reviewed  by the  Board of
Directors not less often than annually,  and the Executive  shall be entitled to
receive  increases at such  percentages  or in such amounts as determined by the
Board of Directors. The base salary may not be decreased without the Executive's
express written consent.

          (b)   Discretionary   Bonus.   The  Executive  shall  be  entitled  to
participate in an equitable manner with all other senior management employees of
the Bank in  discretionary  bonuses that may be  authorized  and declared by the
Board of Directors to its senior  management  executives  from time to time.  No
other  compensation  provided for in this Agreement shall be deemed a substitute
for the Executive's right to participate in such discretionary  bonuses when and
as declared by the Board.

          (c) Participation in Benefit and Retirement Plans. The Executive shall
be entitled to  participate  in and receive the benefits of any plan of the Bank
which may be or may become applicable to senior  management  relating to pension
or other retirement  benefit plans,  profit-sharing,  stock options or incentive
plans, or other plans, benefits and privileges given to employees and executives
of  the  Bank,   to  the   extent   commensurate   with  his  then   duties  and
responsibilities, as fixed by the Board of Directors of the Bank.

          (d)  Participation  in  Medical  Plans  and  Insurance  Policies.  The
Executive  shall be entitled to  participate  in and receive the benefits of any
plan or  policy  of the Bank  which may be or may  become  applicable  to senior
management relating to life insurance, short and long term disability,  medical,
dental,   eye-care,   prescription   drugs  or  medical   reimbursement   plans.
Additionally,  Executive's  dependent family shall be eligible to participate in
medical and dental  insurance plans sponsored by the Savings Bank or Parent with
the cost of such premiums paid by the Savings Bank.

          (e) Vacations and Sick Leave.  The Executive shall be entitled to paid
annual vacation leave in accordance  with the policies as established  from time
to time by the  Board of  Directors,  which  shall in no event be less than four
weeks per annum.  The  Executive  shall also be entitled to an annual sick leave
benefit as established by the Board for senior management employees of the Bank.
The Executive shall not be entitled to receive any additional  compensation from
the Bank for failure to take a vacation  or sick leave,  nor shall he be able to
accumulate  unused  vacation or sick leave from one year to the next,  except to
the extent authorized by the Board of Directors.



                                        2

<PAGE>



      (f) Expenses.  The Bank shall reimburse the Executive or otherwise provide
for or pay for all reasonable  expenses incurred by the Executive in furtherance
of, or in connection with the business of the Bank, including, but not by way of
limitation,  automobile and traveling expenses, and all reasonable entertainment
expenses,  subject to such reasonable documentation and other limitations as may
be  established by the Board of Directors of the Bank. If such expenses are paid
in the first instance by the Executive,  the Bank shall  reimburse the Executive
therefor.

          (g) Changes in  Benefits.  The Bank shall not make any changes in such
plans,  benefits or privileges previously described in Section 3(c), (d) and (e)
which would  adversely  affect the  Executive's  rights or benefits  thereunder,
unless such change  occurs  pursuant to a program  applicable  to all  executive
officers of the Bank and does not result in a  proportionately  greater  adverse
change in the rights of, or benefits  to, the  Executive  as  compared  with any
other executive officer of the Bank. Nothing paid to Executive under any plan or
arrangement  presently in effect or made available in the future shall be deemed
to be in lieu of the  salary  payable to  Executive  pursuant  to  Section  3(a)
hereof.

      4.  Loyalty; Noncompetition.
          -----------------------

          (a) The  Executive  shall  devote his full time and  attention  to the
performance  of his  employment  under  this  Agreement.  During the term of the
Executive's  employment under this Agreement,  the Executive shall not engage in
any business or activity  contrary to the  business  affairs or interests of the
Bank or Parent.

          (b) Nothing  contained in this Section 4 shall be deemed to prevent or
limit the right of Executive to invest in the capital stock or other  securities
of any  business  dissimilar  from that of the Bank or Parent,  or,  solely as a
passive or minority investor, in any business.

      5.  Standards.  During the term of this  Agreement,  the  Executive  shall
perform his duties in  accordance  with such  reasonable  standards  expected of
executives with comparable  positions in comparable  organizations and as may be
established from time to time by the Board of Directors.

      6. Termination and Termination Pay. The Executive's  employment under this
Agreement shall be terminated upon any of the following occurrences:

          (a) The death of the Executive  during the term of this Agreement,  in
which event the Executive's estate shall be entitled to receive the compensation
due  the  Executive  through  the  last  day  of the  calendar  month  in  which
Executive's death shall have occurred.

          (b) The Board of Directors may terminate the Executive's employment at
any time, but any termination by the Board of Directors  other than  termination
for Just Cause,  shall not prejudice the  Executive's  right to  compensation or
other benefits under the Agreement. The Executive shall have no right to receive
compensation or other benefits for any period after  termination for Just Cause.
The Board may within its sole  discretion,  acting in good faith,  terminate the
Executive for Just Cause and shall notify such Executive accordingly.

                                        3

<PAGE>



Termination  for  "Just  Cause"  shall  include   termination   because  of  the
Executive's personal  dishonesty,  incompetence,  willful misconduct,  breach of
fiduciary duty involving personal profit,  intentional failure to perform stated
duties,  willful  violation of any law, rule or  regulation  (other than traffic
violations or similar  offenses) or final  cease-and-desist  order,  or material
breach of any provision of the Agreement.

          (c) Except as  provided  pursuant  to  Section 9 hereof,  in the event
Executive's  employment  under  this  Agreement  is  terminated  by the Board of
Directors without Just Cause, the Bank shall be obligated to continue to pay the
Executive the salary provided pursuant to Section 3(a) herein, up to the date of
termination  of the  remaining  Term of this  Agreement,  but in no event  for a
period of less than  eighteen (18) months,  and the cost of Executive  obtaining
all health,  life,  disability,  and other benefits which the Executive would be
eligible  to  participate  in through  such date based upon the  benefit  levels
substantially equal to those being provided Executive at the date of termination
of employment.

          (d) The voluntary termination by the Executive during the term of this
Agreement  with the delivery of no less than 60 days written notice to the Board
of  Directors,  other than pursuant to Section 9(b), in which case the Executive
shall be entitled  to receive  only the  compensation,  vested  rights,  and all
employee benefits up to the date of such termination.

      7.  Regulatory Exclusions.
          ---------------------

      (a) If the  Executive  is suspended  and/or  temporarily  prohibited  from
participating  in the  conduct of the Bank's  affairs by a notice  served  under
Section  8(e)(3) or (g)(1) of the FDIA (12 U.S.C.  1818(e)(3)  and (g)(1)),  the
Bank's  obligations  under the  Agreement  shall be  suspended as of the date of
service, unless stayed by appropriate proceedings.  If the charges in the notice
are  dismissed,  the Bank may within its discretion (i) pay the Executive all or
part of the compensation  withheld while its contract obligations were suspended
and (ii) reinstate any of its obligations which were suspended.

      (b) If  the  Executive  is  removed  and/or  permanently  prohibited  from
participating  in the  conduct of the Bank's  affairs by an order  issued  under
Sections  8(e)(4) or 8(g)(1) of the Federal  Deposit  Insurance Act ("FDIA") (12
U.S.C.  1818(e)(4) and (g)(1)), all obligations of the Bank under this Agreement
shall terminate, as of the effective date of the order, but the vested rights of
the parties shall not be affected.

      (c) If the Bank is in default (as defined in Section  3(x)(1) of FDIA) all
obligations under this Agreement shall terminate as of the date of default,  but
this paragraph shall not affect any vested rights of the contracting parties.

          (d) All obligations  under this Agreement shall be terminated,  except
to the extent  determined  that  continuation of this Agreement is necessary for
the continued operation of the Bank: (i) by the Director of the Office of Thrift
Supervision  ("Director of OTS"),  or his or her designee,  at the time that the
Federal  Deposit  Insurance  Corporation  ("FDIC")  enters into an  agreement to
provide assistance to or on behalf of the Bank under the authority  contained in
Section  13(c)  of  FDIA;  or (ii) by the  Director  of the  OTS,  or his or her
designee,  at the time  that the  Director  of the OTS,  or his or her  designee
approves a supervisory merger to resolve

                                        4

<PAGE>



problems  related to operation of the Bank or when the Bank is determined by the
Director of the OTS to be in an unsafe or unsound  condition.  Any rights of the
parties that have already vested, however, shall not be affected by such action.

      (e) Notwithstanding  anything herein to the contrary, any payments made to
the Executive pursuant to the Agreement,  or otherwise,  shall be subject to and
conditioned   upon  compliance  with  12  USC  ss.1828(k)  and  any  regulations
promulgated thereunder.

      8. Disability.  If the Executive shall become disabled or incapacitated to
the extent  that he is unable to  perform  his  duties  hereunder,  by reason of
medically determinable physical or mental impairment,  as determined by a doctor
engaged by the Board of  Directors,  Executive  shall  nevertheless  continue to
receive the compensation and benefits provided under the terms of this Agreement
as follows:  100% of such  compensation  and benefits for a period of 12 months,
but not exceeding the remaining  term of the  Agreement,  and 65% thereafter for
the remainder of the term of the Agreement.  Such benefits noted herein shall be
reduced by any benefits  otherwise  provided to the Executive during such period
under the  provisions  of  disability  insurance  coverage  in  effect  for Bank
employees.  Thereafter, Executive shall be eligible to receive benefits provided
by the Bank under the provisions of disability  insurance coverage in effect for
Bank employees.  Upon returning to active full-time employment,  the Executive's
full  compensation  as set forth in this Agreement shall be reinstated as of the
date of commencement of such activities. In the event that the Executive returns
to active  employment on other than a full-time basis, then his compensation (as
set forth in Section 3(a) of this  Agreement)  shall be reduced in proportion to
the time spent in said  employment,  or as shall  otherwise  be agreed to by the
parties.

      9.  Change in Control.
          -----------------

          (a) Notwithstanding any provision herein to the contrary, in the event
of the involuntary termination of Executive's employment during the term of this
Agreement  following  any Change in Control of the Bank or Parent,  or within 24
months thereafter of such Change in Control,  absent Just Cause, Executive shall
be paid an amount  equal to the  product of 2.999  times the  Executive's  "base
amount" as defined in Section  280G(b)(3) of the Internal  Revenue Code of 1986,
as amended (the "Code") and regulations promulgated  thereunder.  Said sum shall
be paid,  at the option of  Executive,  either in one (1) lump sum within thirty
(30) days of such  termination of service or in periodic  payments over the next
36 months or the  remaining  term of this  Agreement  whichever  is less,  as if
Executive's  employment had not been  terminated,  and such payments shall be in
lieu of any  other  future  payments  which  the  Executive  would be  otherwise
entitled  to receive  under  Section 6 of this  Agreement.  Notwithstanding  the
forgoing, all sums payable hereunder shall be reduced in such manner and to such
extent so that no such payments made  hereunder when  aggregated  with all other
payments to be made to the  Executive  by the Bank or the Parent shall be deemed
an "excess parachute payment" in accordance with Section 280G of the Code and be
subject to the  excise tax  provided  at Section  4999(a) of the Code.  The term
"Change in Control"  shall refer to (i) the sale of all, or a material  portion,
of the assets of the Bank or the Parent;  (ii) the merger or recapitalization of
the Bank or the Parent whereby the Bank or

                                        5

<PAGE>



the Parent is not the surviving entity; (iii) a change in control of the Bank or
the  Parent,  as  otherwise  defined  or  determined  by the  Office  of  Thrift
Supervision or regulations promulgated by it; or (iv) the acquisition,  directly
or indirectly,  of the beneficial  ownership (within the meaning of that term as
it is used in Section 13(d) of the Securities Exchange Act of 1934 and the rules
and regulations  promulgated thereunder) of twenty-five percent (25%) or more of
the  outstanding  voting  securities  of the Bank or the  Parent by any  person,
trust,  entity  or  group  other  than by  Parent  or MHC.  Notwithstanding  the
foregoing, a Change in Control shall not include a transaction whereby Parent or
MHC merges  directly or indirectly with and into the Bank and 100% of the Common
Stock of the Bank is simultaneously  acquired by a newly established parent bank
holding company or unitary savings and loan holding  company.  The term "person"
means an individual  other than the Executive,  or a  corporation,  partnership,
trust,  association,   joint  venture,  pool,  syndicate,  sole  proprietorship,
unincorporated  organization or any other form of entity not specifically listed
herein.

          (b)  Notwithstanding  any other  provision  of this  Agreement  to the
contrary,  Executive may voluntarily terminate his employment during the term of
this  Agreement  following a Change in Control of the Bank or Parent,  or within
twenty-four  months  following  such Change in  Contriol,  and  Executive  shall
thereupon  be entitled to receive the payment  described in Section 9(a) of this
Agreement,  upon the occurrence,  or within 120 days  thereafter,  of any of the
following  events,  which have not been consented to in advance by the Executive
in writing: (i) if Executive would be required to move his personal residence or
perform his principal  executive functions more than thirty-five (35) miles from
the Executive's  primary office as of the signing of this Agreement;  (ii) if in
the organizational  structure of the Bank, Executive would be required to report
to a person or persons  other than the Board of Directors of the Bank;  (iii) if
the Bank should fail to maintain  Executive's base  compensation in effect as of
the date of the Change in Control  and the  existing  employee  benefits  plans,
including  material fringe benefit,  stock option and retirement  plans; (iv) if
Executive  would be  assigned  duties  and  responsibilities  other  than  those
normally associated with his position as referenced at Section 1, herein; (v) if
Executive's  responsibilities  or  authority  have  in any way  been  materially
diminished or reduced;  or (vi) if Executive would not be reelected to the Board
of Directors of the Bank.

      10. Withholding. All payments required to be made by the Bank hereunder to
the  Executive  shall be subject to the  withholding  of such  amounts,  if any,
relating  to tax  and  other  payroll  deductions  as the  Bank  may  reasonably
determine should be withheld pursuant to any applicable law or regulation.

      11. Successors and Assigns.
          ----------------------

          (a) This  Agreement  shall inure to the benefit of and be binding upon
any  corporate or other  successor  of the Bank or Parent  which shall  acquire,
directly or indirectly, by merger, consolidation,  purchase or otherwise, all or
substantially all of the assets or stock of the Bank or Parent.

          (b) Since the Bank is contracting  for the unique and personal  skills
of the Executive,  the

                                        6

<PAGE>

Executive  shall be precluded  from assigning or delegating his rights or duties
hereunder without first obtaining the written consent of the Bank.

      12.  Amendment;  Waiver.  No provisions of this Agreement may be modified,
waived or discharged unless such waiver,  modification or discharge is agreed to
in  writing,  signed by the  Executive  and such  officer or  officers as may be
specifically  designated  by the Board of  Directors  of the Bank to sign on its
behalf.  No waiver by any  party  hereto at any time of any  breach by any other
party  hereto  of, or  compliance  with,  any  condition  or  provision  of this
Agreement  to be  performed  by such  other  party  shall be  deemed a waiver of
similar or  dissimilar  provisions  or conditions at the same or at any prior or
subsequent time.

      13.  Governing  Law.  The  validity,   interpretation,   construction  and
performance of this Agreement shall be governed by the laws of the United States
where  applicable  and  otherwise  by  the  substantive  laws  of the  State  of
Pennsylvania.

      14.  Nature of  Obligations.  Nothing  contained  herein  shall  create or
require the Bank to create a trust of any kind to fund any benefits which may be
payable  hereunder,  and to the extent  that the  Executive  acquires a right to
receive  benefits from the Bank  hereunder,  such right shall be no greater than
the right of any unsecured general creditor of the Bank.

      15.  Headings.  The section  headings  contained in this Agreement are for
reference  purposes  only  and  shall  not  affect  in any  way the  meaning  or
interpretation of this Agreement.

      16.  Severability.  The  provisions  of this  Agreement  shall  be  deemed
severable  and the  invalidity  or  unenforceability  of any  provision  of this
Agreement  shall  not  affect  the  validity  or  enforceability  of  the  other
provisions of this Agreement, which shall remain in full force and effect.

      17.  Arbitration.  Any  controversy or claim arising out of or relating to
this  Agreement,  or the breach  thereof,  shall be settled  by  arbitration  in
accordance  with the rules then in effect of the district office of the American
Arbitration  Association  ("AAA")  nearest to the home  office of the Bank,  and
judgment upon the award rendered may be entered in any court having jurisdiction
thereof,  except to the extent  that the parties  may  otherwise  reach a mutual
settlement of such issue.  Further, the settlement of the dispute to be approved
by the Board of the Bank may include a provision  for the  reimbursement  by the
Bank  to  the  Executive  for  all  reasonable  costs  and  expenses,  including
reasonable  attorneys' fees, arising from such dispute,  proceedings or actions,
or the Board of the Bank or the Parent may authorize such reimbursement of such
reasonable  costs and  expenses  by separate  action  upon a written  action and
determination   of  the  Board  following   settlement  of  the  dispute.   Such
reimbursement shall be paid within ten (10) days of Executive  furnishing to the
Bank or Parent  evidence,  which may be in the form,  among other  things,  of a
canceled check or receipt, of any costs or expenses incurred by Executive.

                                        7

<PAGE>


      18. Confidential  Information.  The Executive acknowledges that during his
or her  employment  he or  she  will  learn  and  have  access  to  confidential
information  regarding the Bank and the Parent and its customers and  businesses
("Confidential Information"). The Executive agrees and covenants not to disclose
or use for his or her own benefit, or the benefit of any other person or entity,
any  such  Confidential  Information,  unless  or until  the Bank or the  Parent
consents to such disclosure or use or such information  becomes common knowledge
in the  industry or is otherwise  legally in the public  domain.  The  Executive
shall  not  knowingly  disclose  or  reveal  to  any  unauthorized   person  any
Confidential  Information  relating to the Bank, the Parent, or any subsidiaries
or affiliates,  or to any of the businesses  operated by them, and the Executive
confirms that such  information  constitutes the exclusive  property of the Bank
and the Parent.  The  Executive  shall not  otherwise  knowingly  act or conduct
himself  (a)  to the  material  detriment  of the  Bank  or the  Parent,  or its
subsidiaries, or affiliates, or (b) in a manner which is inimical or contrary to
the interests of the Bank or the Parent.  Executive acknowledges and agrees that
the  existence  of this  Agreement  and its  terms  and  conditions  constitutes
Confidential  Information of the Bank, and the Executive  agrees not to disclose
the  Agreement or its contents  without the prior  written  consent of the Bank.
Notwithstanding  the  foregoing,  the  Bank  reserves  the  right  in  its  sole
discretion  to make  disclosure  of this  Agreement  as it  deems  necessary  or
appropriate   in  compliance   with  its  regulatory   reporting   requirements.
Notwithstanding  anything  herein to the  contrary,  failure by the Executive to
comply  with  the  provisions  of  this  Section  may  result  in the  immediate
termination  of  the  Agreement   within  the  sole   discretion  of  the  Bank,
disciplinary  action against the Executive taken by the Bank,  including but not
limited to the  termination  of  employment  of the  Executive for breach of the
Agreement and the  provisions of this  Section,  and other  remedies that may be
available in law or in equity.

      19. Entire  Agreement.  This Agreement  together with any understanding or
modifications  thereof as agreed to in writing by the parties,  shall constitute
the entire agreement between the parties hereto.



     IN WITNESS  WHEREOF,  the parties have executed this Agreement on the date
first hereinabove written.



                                          Roxborough-Manayunck Federal
                                                Savings Bank



ATTEST:                                   By:/s/ John F. McGill
                                             ---------------------------------
                                             John F. McGill, Chairman
/s/ Jerry Naessens
- -----------------------------------
Secretary



WITNESS:


/s/ Delores M. Lush                          /s/ John F. McGill, Jr.
- -----------------------------------          ---------------------------------
                                             John F. McGill, Jr., Executive



                                        8








                                 Exhibit 23.2

<PAGE>



                         INDEPENDENT AUDITORS' CONSENT

We consent to the use in this Registration  Statement of Thistle Group Holdings,
Co. on Form S-1 to be filed with the Securities and Exchange Commission and Form
AC to be filed  with the  Office of Thrift  Supervision  of our report on Thisle
Group  Holdings,  Inc and  subsidiary  dated  February 5, 1998  appearing in the
Prospectus, which is part of this Registration Statement.

We also  consent to the  reference  to us under the  heading  "Experts"  in such
Prospectus.



/s/DELOITTE & TOUCHE LLP
- ------------------------

DELOITTE & TOUCHE LLP
Philadelphia, PA

May 7, 1998







                                 Exhibit 23.3


<PAGE>



[FINPRO LOGO]

                                                  26 Church Stret o P.O. Box 323
                                                      Liberty Corner, N.J. 07938
                                           (908) 604-9336 o (908) 604-5951 (FAX)






May 7, 1998

Board of Directors
Roxborough Manayunk Federal Savings Bank
6060 Ridge Avenue
Philadelphia, PA  19128

Dear Board Members:

We hereby consent to the use of our firm's name, FinPro,  Inc. ("FinPro") in the
Form  S-1  Registration  Statement  and  Amendments  thereto  of  Thistle  Group
Holdings, co. so filed with the Securities and Exchange Commission,  the Form AC
Application  for  Conversion and the  prospectus  included  therein filed by FJF
Financial, M.H.C. and any amendments thereto, for the Valuation Appraisal Report
("Report")  regarding the valuation of Thistle Group  Holdings,  Co. provided by
FinPro, and our opinion regarding  subscription  rights filed as exhibits to the
Form S-1 and Form AC referred to below. We also consent to the use of our firms'
name and the inclusion of,  summary of and  references to our Report and Opinion
in the prospectus included in the Form S-1, and any amendments thereto.

                                                     Very Truly Yours,


                                                     /s/ Donald J. Musso
                                                     -------------------
                                                     Donald J. Musso


Liberty Corner, New Jersey
May 7, 1998





<TABLE> <S> <C>


<ARTICLE>                                            9
<LEGEND>
     THIS  SCHEDULE  CONTAINS  SUMMARY  FINANCIAL  INFORMATION  DERIVED FROM THE
FINANCIAL  INFORMATION  PROVIDED IN THE REGISTRANT'S FORM S-1/A AND IS QUALIFIED
IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL INFORMATION.
</LEGEND>
<MULTIPLIER>                                   1,000
       
<S>                                           <C>
<PERIOD-TYPE>                                  YEAR
<FISCAL-YEAR-END>                              DEC-31-1997
<PERIOD-END>                                   DEC-31-1997
<CASH>                                           2,839
<INT-BEARING-DEPOSITS>                          15,312
<FED-FUNDS-SOLD>                                 2,000 
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                    115,184
<INVESTMENTS-CARRYING>                          34,529
<INVESTMENTS-MARKET>                            35,154
<LOANS>                                         96,280
<ALLOWANCE>                                        783
<TOTAL-ASSETS>                                 276,650
<DEPOSITS>                                     230,558
<SHORT-TERM>                                    14,921
<LIABILITIES-OTHER>                                  0
<LONG-TERM>                                      2,701
                                0
                                          0
<COMMON>                                           162
<OTHER-SE>                                      28,308
<TOTAL-LIABILITIES-AND-EQUITY>                 276,650
<INTEREST-LOAN>                                  8,763
<INTEREST-INVEST>                               11,819
<INTEREST-OTHER>                                     0
<INTEREST-TOTAL>                                20,582
<INTEREST-DEPOSIT>                              10,538
<INTEREST-EXPENSE>                              11,002
<INTEREST-INCOME-NET>                            9,580
<LOAN-LOSSES>                                      120
<SECURITIES-GAINS>                                   0
<EXPENSE-OTHER>                                  6,824
<INCOME-PRETAX>                                  5,444
<INCOME-PRE-EXTRAORDINARY>                       5,444
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     3,354
<EPS-PRIMARY>                                     2.07
<EPS-DILUTED>                                     2.04
<YIELD-ACTUAL>                                    4.66
<LOANS-NON>                                          0
<LOANS-PAST>                                       716
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                  2,607
<ALLOWANCE-OPEN>                                   577
<CHARGE-OFFS>                                       83
<RECOVERIES>                                       169
<ALLOWANCE-CLOSE>                                  783
<ALLOWANCE-DOMESTIC>                               783
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                              0
        


</TABLE>



                                  Exhibit 99.1

<PAGE>



                              FJF FINANCIAL, M.H.C.

                   PROPOSED LETTERS/QUESTION & ANSWER BROCHURE


                                      INDEX
                                      -----


 1.   Dear Member Letter including IRA or Qualified Plan *

 2.   Dear Member Letter for Non Eligible States

 3.   Dear Friend Letter - Eligible Account Holders who are no longer Members *

 4.   Dear Potential Investor Letter *

 5.    Dear  Customer  Letter  - Used as a Cover  Letter  for  States  Requiring
       "Agent" Mailing *

 6.   Proxy Request

 7.   Proxy and Stock Question and Answer Brochure *

 8.   Mailing Insert/Lobby Poster

 9.   Invitation Letter - Informational Meetings

10.    Dear  Subscriber/Acknowledgment  Letter - Initial Response to Stock Order
       Received

11.    Dear Shareholder - Confirmation Letter

12.    Dear Interested Investor - No Shares Available Letter

13.    Welcome Shareholder Letter - For Initial Certificate Mailing

14.    Dear Interested Subscriber Letter - Subscription Rejection

15. Letter for Sandler O'Neill Mailing to Clients *

            *     Accompanied by a Prospectus

            Note:        Items 1 through 8 are produced by the Financial Printer
                         and  Items  9  through  15 are  produced  by the  Stock
                         Center.



<PAGE>
           [Roxborough-Manayunk Federal Savings Bank, A Subsidiary of
                             FJF Financial, M.H.C.]

Dear Member:

The  Boards  of  Directors  of  Roxborough-Manayunk  Federal  Savings  Bank (the
"Bank"), FJF Financial,  M.H.C. (the "MHC") and Thistle Group Holdings, Co. (the
"Mid-Tier  Holding  Company"),  have  voted  unanimously  in  favor of a Plan of
Conversion and Reorganization (the "Plan of Conversion").  As part of this plan,
we have formed Thistle Group Holdings, Co. (the "Company") which will own all of
the Mid-Tier  Holding Company Common Stock.  Pursuant to the Plan of Conversion,
the existing  stockholders of the Mid-Tier  Holding Company (other than the MHC)
will be issued  shares of the Company  Common Stock in exchange for their shares
of Mid-Tier Holding Company Common Stock ( the "Exchange Shares").  The Exchange
Shares will result in those stockholders  owning in the aggregate  approximately
the same  percentage  of the Company as they had owned in the  Mid-Tier  Holding
Company.  In addition to the shares of Company  Common Stock to be issued in the
Exchange,  the Company is offering up to X,XXX,XXX shares of Common Stock to the
Bank's members,  the Mid-Tier  Holding Company  stockholders  and members of the
public.  We are converting so that the Company will be structured in a form used
by most other holding companies of commercial banks, many business entities, and
a growing number of savings institutions

To accomplish the Conversion and Reorganization, your participation is extremely
important.  On  behalf  of the  Boards,  I ask that you help us meet our goal by
reading the enclosed Proxy  Statement and Question and Answer  Brochure and then
casting  your vote in favor of the Plan of  Conversion,  and mailing your signed
proxy card  immediately in the _______  postage-paid  envelope  provided  marked
"PROXY  RETURN".  Should you choose to attend the Special Meeting of Members and
wish to vote in person, you may do so by revoking any previously executed proxy.
If you have an IRA or other  Qualified  Plan  account for which the Bank acts as
trustee and we do not receive a proxy from you, the Bank intends, as trustee for
such account, to vote for the Plan of Conversion on your behalf.

If the Plan of Conversion is approved let me assure you that:

            o  Deposit  accounts  will  continue to be federally  insured to the
               fullest extent permitted by law.

            o  Existing  deposit  accounts and loans will not undergo any change
               as a result of the Conversion and Reorganization.

            o  Voting for  approval  will not  obligate you to buy any shares of
               Common Stock.

As  a  qualifying   account  holder,   you  may  also  take  advantage  of  your
nontransferable rights to subscribe for shares of Thistle Group Holdings,  Co.'s
Common  Stock on a priority  basis,  before the stock is offered to the  general
public. The enclosed Proxy Statement and Prospectus describes the stock offering
and the operations of Roxborough-  Manayunk Federal Savings Bank. If you wish to
purchase stock,  please complete the stock order and certification form and mail
it  to  Roxborough-Manayunk   Federal  Savings  Bank  in  the  enclosed  [COLOR]
postage-paid  envelope  marked "STOCK ORDER RETURN",  or return it to any branch
office  of  Roxborough-Manayunk   Federal  Savings  Bank.  Your  order  must  be
physically  received no later than 12:00 noon Philadelphia time on Day, Month X,
199X. Please read the Prospectus carefully before making an investment decision.

If you wish to use funds in your IRA or Qualified Plan maintained at the Bank to
subscribe for Common Stock,  please be aware that federal law requires that such
funds first be transferred to a self-directed  retirement account with a trustee
other than the Bank.  The transfer of such funds to a new trustee takes time, so
please make arrangements as soon as possible.

If you have any questions after reading the enclosed  material,  please call our
Stock Center at (215)  483-4212.  The Stock Center is open Monday through Friday
between the hours of 10:00 a.m. and 4:00 p.m.  Please note that the Stock Center
will be closed from 12:00 noon DAY, MONTH DATE, 199X, through 12 noon DAY, MONTH
DATE, 199X, in observance of the _________________ holiday.

                                                     Sincerely,

                                                     Signature
                                                     Title

The shares of Common Stock offered in the Conversion and  Reorganization are not
savings  accounts or deposits and are not insured or  guaranteed  by the Federal
Deposit Insurance Corporation or any other government agency.

#1



<PAGE>

           [Roxborough-Manayunk Federal Savings Bank, A Subsidiary of
                             FJF Financial, M.H.C.]

Dear Member:

The  Boards  of  Directors  of  Roxborough-Manayunk  Federal  Savings  Bank (the
"Bank"), FJF Financial, M.H.C. (the "MHC") and Thistle Group Holdings, Inc. (the
"Mid-Tier  Holding  Company")  have  voted  unanimously  in  favor  of a Plan of
Conversion and Reorganization (the "Plan of Conversion").  As part of this plan,
we have formed Thistle Group Holdings, Co. (the "Company") which will own all of
the Mid-Tier  Holding Company Common Stock.  Pursuant to the Plan of Conversion,
the existing  stockholders of the Mid-Tier  Holding Company (other than the MHC)
will be issued  shares of the Company  Common Stock in exchange for their shares
of Mid-Tier Holding Company Common Stock ( the "Exchange Shares").  The Exchange
Shares will result in those stockholders  owning in the aggregate  approximately
the same  percentage  of the Company as they had owned in the  Mid-Tier  Holding
Company.  In addition to the shares of Company  Common Stock to be issued in the
Exchange,  the Company is offering up to X,XXX,XXX shares of Common Stock to the
Bank's members,  the Mid-Tier Holding Company's  stockholders and members of the
public.  We are converting so that the Company will be structured in a form used
by most other holding companies of commercial banks, many business entities, and
a growing number of savings institutions.

To accomplish the Conversion and Reorganization, your participation is extremely
important.  On  behalf  of the  Boards,  I ask that you help us meet our goal by
reading the enclosed Proxy  Statement and Question and Answer  Brochure and then
casting  your vote in favor of the Plan of  Conversion,  and mailing your signed
proxy card  immediately in the _______  postage-paid  envelope  provided  marked
"PROXY  RETURN".  Should you choose to attend the Special Meeting of Members and
wish to vote in person, you may do so by revoking any previously executed proxy.
If you have an IRA or other  Qualified  Plan  account for which the Bank acts as
trustee and we do not receive a proxy from you, the Bank intends, as trustee for
such account, to vote for the Plan of Conversion on your behalf.

If the Plan of Conversion is approved let me assure you that:

           o   Deposit  accounts  will  continue to be federally  insured to the
               fullest extent permitted by law.

           o   Existing  deposit  accounts and loans will not undergo any change
               as a result of the Conversion and Reorganization.

We regret that we are unable to offer you Common Stock in the  Subscription  and
Community  Offerings,  because the laws of your state or jurisdiction require us
to register either (1) the to-be-issued  Common Stock of Thistle Group Holdings,
Co.,  or (2) an agent of the Bank to  solicit  the sale of such  stock,  and the
number of eligible  subscribers in your state or  jurisdiction  does not justify
the expense of such registration.

If you have any questions after reading the enclosed  material,  please call our
Stock Center at (215)  483-4212.  The Stock Center is open Monday through Friday
between the hours of 10:00 a.m. and 4:00 p.m.  Please note that the Stock Center
will be closed from 12:00 noon DAY, MONTH DATE, 199X, through 12 noon DAY, MONTH
DATE, 199X, in observance of the _________________ holiday.

                                                    Sincerely,


                                                    Signature
                                                    Title



The shares of Common Stock offered in the Conversion and  Reorganization are not
savings  accounts or deposits and are not insured or  guaranteed  by the Federal
Deposit Insurance Corporation or any other government agency.




#2



<PAGE>


           [Roxborough-Manayunk Federal Savings Bank, A Subsidiary of
                             FJF Financial, M.H.C.]



Dear Friend:

The  Boards  of  Directors  of  Roxborough-Manayunk  Federal  Savings  Bank (the
"Bank"), FJF Financial, M.H.C. (the "MHC") and Thistle Group Holdings, Inc. (the
"Mid-Tier  Holding  Company")  have  voted  unanimously  in  favor  of a Plan of
Conversion and Reorganization (the "Plan of Conversion").  As part of this plan,
we have formed Thistle Group Holdings, Co. (the "Company") which will own all of
the Mid-Tier  Holding Company Common Stock.  Pursuant to the Plan of Conversion,
the existing  stockholders of the Mid-Tier  Holding Company (other than the MHC)
will be issued  shares of the Company  Common Stock in exchange for their shares
of Mid-Tier Holding Company Common Stock ( the "Exchange Shares").  The Exchange
Shares will result in those stockholders  owning in the aggregate  approximately
the same  percentage  of the Company as they had owned in the  Mid-Tier  Holding
Company.  In addition to the shares of Company  Common Stock to be issued in the
Exchange,  the Company is offering up to X,XXX,XXX shares of Common Stock to the
Bank's members,  the Mid-Tier Holding Company's  stockholders and members of the
public.  We are converting so that the company will be structured in a form used
by most other holding companies of commercial banks, many business entities, and
a growing number of savings institutions.

As a former  account  holder,  you may take  advantage  of your  nontransferable
rights to subscribe  for shares of Thistle  Group  Holdings,  Co.'s Common Stock
without  commission or fee on a priority  basis,  before the stock is offered to
the general public. The enclosed Prospectus describes the stock offering and the
operations of Roxborough-Manayunk  Federal Savings Bank. If you wish to purchase
stock,  please  complete the stock order and  certification  form and mail it to
Roxborough-Manayunk  Federal Savings Bank in the enclosed  [COLOR]  postage-paid
envelope  marked  "STOCK  ORDER  RETURN",  or return it to any branch  office of
Roxborough-Manayunk Federal Savings Bank. Your order must be physically received
no later than 12:00 Noon  Philadelphia  Time on DAY, MONTH XX, 199X. Please read
the Prospectus carefully before making an investment decision.

If you have any questions after reading the enclosed  material,  please call our
Stock Center at (215)  483-4212.  The Stock Center is open Monday through Friday
from 10:00 a.m. to 4:00 p.m.  Please  note that the Stock  Center will be closed
from 12:00 noon DAY, MONTH DATE, 199X, through 12 noon DAY, MONTH DATE, 199X, in
observance of the _________________ holiday.

                                                 Sincerely,


                                                 Signature
                                                 Title



















The shares of Common Stock offered in the Conversion and  Reorganization are not
savings  accounts or deposits and are not insured or  guaranteed  by the Federal
Deposit Insurance Corporation or any other government agency.

#3



<PAGE>




                          [THISTLE GROUP HOLDINGS, CO.]




Dear Potential Investor:


We are pleased to provide you with the enclosed  material in connection with the
Conversion and Reorganization of  Roxborough-Manayunk  Federal Savings Bank (the
"Bank") FJF  Financial,  M.H.C.,  the Mutual  Holding  Company and Thistle Group
Holdings,  Inc.,  the Mid-Tier  Holding  Company into the stock holding  company
structure.

This information packet includes the following:

   PROSPECTUS:  This document  provides  detailed  information  about the Bank's
   operations,  the proposed stock offering by Thistle Group Holdings,  Co., the
   holding  company  formed by the Bank to become the Bank's parent company upon
   completion of the  Conversion  and  Reorganization.  Please read it carefully
   prior to making an investment decision.

   QUESTION AND ANSWER BROCHURE: This answers commonly asked questions about the
   stock offering.

   STOCK ORDER AND  CERTIFICATION  FORMS: Use these forms to subscribe for stock
   and return  them  together  with your  payment in the  postage-paid  envelope
   provided.  The  deadline to subscribe  for stock is 12:00 noon,  Philadelphia
   Time on Day, Month Date, 199X.

We are pleased to offer you this opportunity to become one of our  stockholders.
If you have any questions  regarding the  Conversion and  Reorganization  or the
Prospectus,  please call our Stock Center at (215) 483-4212. The Stock Center is
open Monday through Friday between the hours of 10:00 a.m. and 4:00 p.m.  Please
note that the Stock Center will be closed from 12:00 noon DAY, MONTH DATE, 199X,
through 12 noon DAY,  MONTH DATE,  199X, in observance of the  _________________
holiday.

                                                Sincerely,




                                                Signature
                                                Title










The shares of Common Stock offered in the Conversion and  Reorganization are not
savings  accounts or deposits and are not insured or  guaranteed  by the Federal
Deposit Insurance Corporation or any other government agency.

#4



<PAGE>




                  [SANDLER O'NEILL & PARTNERS, L.P. LETTERHEAD]






Dear Customer:


At the request of  Roxborough-Manayunk  Federal  Savings Bank,  (the "Bank") FJF
Financial,  M.H.C.(the  "MHC") and Thistle Group  Holdings,  Inc. (the "Mid-Tier
Holding  Company") we have  enclosed  material  regarding the offering of Common
Stock by Thistle Group  Holdings,  Co. the holding company formed by the Bank to
become the Bank's parent  company.  This material is offered in connection  with
the Conversion and Reorganization of the Bank , the MHC and the Mid-Tier Holding
Company.  These materials include a Prospectus and stock order and certification
forms which offer you the opportunity to subscribe for shares of Common Stock of
Thistle Group Holdings, Co.

We recommend that you read this material  carefully.  If you decide to subscribe
for shares,  you must return the properly  completed stock order form and signed
certification  form along  with full  payment  for the  shares  (or  appropriate
instructions    authorizing    withdrawal    from   a   deposit    account    at
Roxborough-Manayunk Federal Savings Bank) no later than 12:00 noon, Philadelphia
Time on Month Date, 199X in the accompanying  postage-paid envelope. If you have
any questions after reading the enclosed material,  please call the Stock Center
at (215) 483-4212 and ask for a Sandler O'Neill representative. The Stock Center
is open Monday  through  Friday  between  the hours of 10:00 a.m.  and 4:00 p.m.
Please  note that the Stock  Center  will be closed  from 12:00 noon DAY,  MONTH
DATE,  199X,  through  12 noon DAY,  MONTH  DATE,  199X,  in  observance  of the
_________________ holiday.

We have  been  asked  to  forward  these  documents  to you in  view of  certain
requirements  of the  securities  laws of your  jurisdiction.  We should  not be
understood  as  recommending  or  soliciting  in any way any  action by you with
regard to the enclosed materials.



                                             Sincerely,




                                             Sandler O'Neill & Partners, L.P.









The shares of Common Stock offered in the Conversion and  Reorganization are not
savings  accounts or deposits and are not insured or  guaranteed  by the Federal
Deposit Insurance Corporation or any other government agency.

Enclosure


#5



<PAGE>




                LOGO: [ROXBOROUGH-MANAYUNK FEDERAL SAVINGS BANK]

                                 A SUBSIDIARY OF

                              FJF FINANCIAL, M.H.C.



                             P R O X Y R E Q U E S T

                               WE NEED YOUR VOTE!



DEAR CUSTOMER:

YOUR  VOTE ON OUR  PLAN  OF  CONVERSION  AND  REORGANIZATION  HAS  NOT YET  BEEN
RECEIVED.  YOUR VOTE IS VERY  IMPORTANT TO US. PLEASE VOTE AND MAIL THE ENCLOSED
PROXY TODAY.


REMEMBER:            VOTING FOR THE PLAN OF CONVERSION  DOES NOT OBLIGATE YOU TO
                     BUY STOCK. YOUR BOARD OF DIRECTORS HAS UNANIMOUSLY APPROVED
                     THE PLAN OF  CONVERSION,  AND URGES YOU TO VOTE IN FAVOR OF
                     IT. YOUR  DEPOSIT  ACCOUNTS OR LOANS WITH THE BANK WILL NOT
                     BE AFFECTED IN ANY WAY.  DEPOSIT  ACCOUNTS WILL CONTINUE TO
                     BE FEDERALLY INSURED.


A  POSTAGE-PAID  ENVELOPE  IS  ENCLOSED  WITH THE  PROXY  FORM.  IF YOU HAVE ANY
QUESTIONS,  PLEASE  CALL OUR STOCK  CENTER  AT (215)  483-4212,  MONDAY  THROUGH
FRIDAY, BETWEEN THE HOURS OF 10:00 A.M. AND 4:00 P.M.

IF YOU HAVE MORE THAN ONE ACCOUNT YOU MAY RECEIVE MORE THAN ONE PROXY.

PLEASE VOTE TODAY BY RETURNING ALL PROXY CARDS RECEIVED.
                               ---

                                                  SINCERELY,


                                                  FJF FINANCIAL, M.H.C.







#6



<PAGE>



                                       7-1

                              QUESTIONS AND ANSWERS


                                   Background

Roxborough-Manayunk  is a federally-chartered  stock savings association,  which
was   originally   chartered   as  a  mutual   savings   association   known  as
Roxborough-Manayunk  Federal Savings and Loan Association (the "Association") on
May 3,  1939,  at which  time the  Association's  accounts  were  insured by the
Federal Savings and Loan Insurance Corporation ("FSLIC") and currently the SAIF.
In 1939,  the  Association  became a member of the FHLB System.  On December 31,
1992,  the  Association  reorganized  from a mutual savings  association  into a
mutual  holding  company named FJF Financial,  M.H.C.  and chartered a new stock
savings bank named Roxborough- Manayunk Federal Savings Bank. On October 1, 1997
the Bank formed a middle-tier  stock holding company (Thistle Group) whereby the
Bank became a wholly-owned  subsidiary of the Mid-Tier Holding Company, which in
turn is over 80% owned by the Mutual Holding Company.


                        The Conversion and Reorganization

The Boards of Directors of the Mid-Tier  Holding  Company,  the Bank and the MHC
have  unanimously  adopted a Plan,  whereby the  Mid-Tier  Holding  Company will
become a federal  holding  company  then  convert  to an interim  federal  stock
savings  bank and merge  with and into the Bank  with the Bank as the  survivor.
Next,  the Mutual  Holding  Company  will  convert to an interim  Federal  stock
savings  bank and merge  with and into the Bank,  pursuant  to which the  Mutual
Holding Company will cease to exist and the shares of Mid-Tier Common Stock held
by the Mutual Holding Company will be canceled. As a result of the merger of the
Mutual Holding  Company with and into the Bank, the Public  Mid-Tier shares will
be converted into and become shares of Common Stock. The Bank has formed Thistle
Group Holdings, Co., a Pennsylvania chartered corporation (the "Company"),  and,
pursuant to a reorganization  and merger,  the Bank will become the wholly owned
subsidiary of the Company.

It is necessary  for the MHC to receive a majority of the  outstanding  votes in
favor of the  Conversion  and  Reorganization,  so YOUR VOTE IS VERY  IMPORTANT.
Please return your proxy in the enclosed _______ postage-paid envelope.

YOUR  BOARDS  OF  DIRECTORS   URGE  YOU  TO  VOTE  "FOR"  THE   CONVERSION   AND
REORGANIZATION AND RETURN YOUR PROXY CARD TODAY.





<PAGE>




                                       7-2

Q.       What is the reason for the Conversion and Reorganization?
A.       The MHC does not have stockholders and has no authority to
         issue capital stock. As a result of the Conversion and  Reorganization,
         the Company will be structured into the form used by holding  companies
         of commercial  banks,  many business  entities and a growing  number of
         savings  institutions.  The Conversion and Reorganization  will enhance
         the  ability of the  Company  and the Bank to access  capital  markets,
         expand current operations,  and diversify into other financial services
         to the extent allowable by applicable law and regulation.

Q.       What will be the effect of the Conversion and
         Reorganization?
A.       o   The  Conversion  and  Reorganization  will  have no  effect  on the
             balance or terms of any deposit account or loan. Your deposits will
             continue to be federally insured to the fullest extent permissible.

         o   The officers and employees of Roxborough-Manayunk  will continue in
             their current capacities.

         o   The Company will replace the MHC, and the Mid-Tier Holding Company.
             Roxborough-Manayunk  will become the wholly-owned subsidiary of the
             Company.

         o   The Company  will be a stock  corporation  and will sell its Common
             Stock.

         o   The Company's Common Stock will be publicly held and will be traded
             on the Nasdaq National Market under the symbol " ".

         o   The  Public  Stockholders  will  exchange  their  Mid-Tier  Holding
             Company  stock for stock of the  Company  pursuant  to an  exchange
             ratio.


                                  About Voting

Q.       Who is eligible to vote on the Conversion?
A.       Depositors and certain  borrowers as of MONTH,  DATE, 1998 (the "Voting
         Record  Date") who  continue to be members of the MHC as of the Special
         Meeting of Members to be held on MONTH DATE,  1998. The Stockholders of
         Thistle Group  Holdings,  Inc. as of a Voting Record Date also have the
         right to vote and will be mailed a separate proxy card.

Q.       Am I required to vote?
A.       No. Members are not required to vote.  However,  because the Conversion
         and  Reorganization  will  produce a  fundamental  change in the Bank's
         corporate structure,  the Boards of Directors encourages all members to
         vote.

Q.       Why did I receive several proxies?
A.       If you have more than one account you may have  received  more than one
         proxy depending upon the ownership  structure of your accounts.  Please
         vote and sign all proxy cards that you received.




<PAGE>



                                       7-3

Q.       How do I vote?
A.       You  may  vote  by  mailing  your  signed  proxy  card  in the  _______
         postage-paid envelope provided. Should you choose to attend the Special
         Meeting of Members  and  decide to change  your vote,  you may do so by
         revoking any previously executed proxy.

Q.       Does my vote for the Conversion and Reorganization mean that I must buy
         Common Stock in Thistle Group Holdings, Co.?
A.       No. Voting for the Conversion and Reorganization  does not obligate you
         to buy shares of Common Stock of Thistle Group Holdings, Co.

Q.       I have a joint savings account.  Must both parties sign the
         proxy card?
A.       Only one  signature  is  required,  but  both  parties  should  sign if
         possible.

Q.       Who must sign trust or custodian accounts?
A.       The trustee or custodian must sign such accounts, not the beneficiary.

Q.       I am the executor (administrator) for a deceased depositor.
         Can I sign the proxy card?
A.       Yes.  Please indicate on the card the capacity in which you are signing
         the card.


                                 About The Stock

Investment in Common Stock  involves  certain  risks.  For a discussion of these
risks  and  other  factors,   investors  are  urged  to  read  the  accompanying
Prospectus.

Q.       What are the priorities of purchasing the Common Stock?
A.       The Common Stock of Thistle Group Holdings, Co.. will be offered in the
         following order of priority to the Bank's:

         o   Eligible Account Holders, (depositors with accounts totaling $50 or
             more as of December 31, 1996).

         o   The Employee Plans, including the ESOP.

         o   Supplemental  Eligible  Account Holders  (depositors  with accounts
             totaling $50 or more as of March 31, 1998).

         o   Other Members  (depositors  as of  __________  XX, 199X) along with
             borrowers  with loans  outstanding  as of  December  31, 1992 which
             continue  to  be  outstanding  as  of  __________  XX,  199X)  in a
             Subscription Offering.

         Commencing  concurrently with the Subscription  Offering,  Common Stock
         that is not  sold in the  Subscription  Offering  will  be  offered  to
         certain members of the general public in a Community  Offering and then
         to the general public in a Syndicated Community Offering.



<PAGE>



                                       7-4

Q.       Will any account I hold with the Bank be converted into
         stock?
A.       No. All  accounts  remain as they were prior to the  Conversion.  As an
         Eligible Account Holder,  Supplemental Eligible Account Holder or Other
         Member your receive priority over the general public in exercising your
         right to subscribe for shares of Common Stock.

Q.       Will I receive a discount on the price of the stock?
A.       No. Conversion regulations require that the offering price of the stock
         be the same for everyone: customers,  directors, officers and employees
         of the Bank, and the general public.


Q.       How many shares of stock are being offered, and at what
         price?
A.       Excluding Exchange Shares, the Company is offering between ________ and
         _______  shares  of  Common  Stock a  purchase  price of $10 per  share
         through the  Prospectus.  Under  certain  circumstances,  Thistle Group
         Holdings, Co. may issue up to X,XXX,XXX shares.

Q.       How much stock can I purchase?
A.       The minimum  purchase is 25 shares;  the maximum purchase by any person
         in the Subscription  Offering is $300,000 (30,000 shares);  the maximum
         purchase by any person or entity,  including purchases by associates of
         such  person  or  entity,  in the  Community  Offering  and  Syndicated
         Community Offering is $300,000 (30,000 shares); In addition, no person,
         together  with  associates  of and persons  acting in concert with such
         person, may purchase in the aggregate more than the number of shares of
         Subscription Shares that when combined with Exchange Shares received by
         such person would exceed the overall  maximum  purchase  limitation  of
         $904,000 (90,400 shares).

Q.       How do I order stock?
A.       You may  subscribe  for  shares  of  Common  Stock  by  completing  and
         returning the stock order form and  certification  form,  together with
         your  payment  either in person  to any  branch of  Roxborough-Manayunk
         Federal  Savings Bank or by mail in the [COLOR]  postage-paid  envelope
         marked "STOCK ORDER RETURN" that has been  provided.  Stock Order Forms
         may not be delivered to a walk up or drive  through  window  located at
         any of the bank's branch offices.

Q.       How can I pay for my shares of stock?
A.       You can pay for the  Common  Stock  by  check,  cash,  money  order  or
         withdrawal  from your deposit  account at  Roxborough-Manayunk  Federal
         Savings Bank. If you choose to pay by cash,  you must deliver the stock
         order form and  payment in person to any branch  office of  Roxborough-
         Manayunk  Federal Savings Bank and it will be converted to a bank check
         or a money order. PLEASE DO NOT SEND CASH IN THE MAIL.




<PAGE>




                                    7-5

Q.       When is the deadline to subscribe for stock?
A.       An executed  order form and  certification  form with the required full
         payment must be physically  received by 12:00 Noon,  Philadelphia Time,
         on DAY, MONTH, DATE, 199X.

Q.       Can I subscribe for shares using funds in my Roxborough-Manayunk IRA/
         Qualified Plan?
A.       Federal  regulations  do not permit the  purchase of Common  Stock with
         your  existing IRA or  Qualified  Plan at  Roxborough-Manayunk  Federal
         Savings Bank. To use such funds to subscribe for Common Stock, you need
         to establish a  "self-directed"  trust account with an outside trustee.
         Please  call our Stock  Center if you require  additional  information.
         TRANSFER OF SUCH FUNDS TAKES TIME, SO PLEASE MAKE  ARRANGEMENTS AS SOON
         AS POSSIBLE.

Q.       Can I  subscribe  for  shares  and add  someone  else  who is not on my
         account to my stock registration?
A.       No. Federal regulations  prohibit the transfer of subscription  rights.
         Adding  the  names  of  other  person(s)  who  are not  owners  of your
         qualifying account(s) will result in your order becoming null and void.


Q.       Will  payments  for  stock  earn  interest  until  the  Conversion  and
         Reorganization closes?
A.       Yes. Any payments made by cash, check or money order will earn interest
         at the Bank's  passbook rate from the date of receipt to the completion
         or termination of the Conversion and Reorganization. Withdrawals from a
         deposit  account or a certificate  of deposit at the Bank to buy Common
         Stock  may be made  without  penalty.  Depositors  who elect to pay for
         their Common Stock by withdrawal will receive  interest at the contract
         rate  on  the  account  until  the  completion  or  termination  of the
         Conversion and Reorganization.


Q.       Are dividends currently paid on the stock?
A.       Since  the   completion  of  the  first  full  quarter  after  the  MHC
         Reorganization  (March  31,  1993)  until  adoption  of the  Plan,  the
         Mid-Tier Holding Company or the Bank has paid a regular  quarterly cash
         dividend.   Following   the   consummation   of  the   Conversion   and
         Reorganization,  the Board of  Director of the  Company  will  consider
         whether to pay cash  dividends  on the  Common  Stock.  No  assurances,
         however, can be given as to whether the dividend payments will continue
         or, if continued the amount of such  dividends.  Pending  completion of
         the Conversion and  Reorganization the Mid-Tier Holding Company intends
         to continue paying the regular quarterly cash dividends.




<PAGE>



                                       7-6

Q.       Will my stock be covered by deposit insurance?
A.       No.  The Common  Stock  cannot be  insured  or  guaranteed  by the Bank
         Insurance Fund or the Savings Association Insurance Fund of the FDIC or
         any  other  government  agency  nor  is it  insured  or  guaranteed  by
         Roxborough-Manayunk  Federal  Savings  Bank,  FJF  Financial,   M.H.C.,
         Thistle Group Holdings, Inc. or Thistle Group Holdings, Co.

Q.       Where will the stock be traded?
A.       Upon  completion of the  Conversion and  Reorganization,  Thistle Group
         Holdings, Co. expects the stock to be traded over-the-counter and to be
         quoted on the Nasdaq National Market under the symbol " ".


Q.       Can I change my mind after I place an order to subscribe for stock?
A.       No. After receipt, your order may not be modified or withdrawn.



                             Additional Information

Q.       What if I have additional questions or require more information?
A.       The  Proxy  Statement  and  Prospectus  describes  the  Conversion  and
         Reorganization   in  detail.   Please  read  the  Proxy  Statement  and
         Prospectus  carefully  before voting.  If you have any questions  after
         reading the  enclosed  material  you may call our Stock Center at (215)
         483-4212,  Monday through  Friday,  between the hours of 10:00 a.m. and
         4:00  p.m.  Please  note,  the  Stock  Center  will be  closed  for the
         ____________  holiday,  from 12:00 Noon,  DAY, MONTH DATE through 12:00
         Noon DAY,  MONTH DATE.  Additional  materials may only be obtained form
         the Stock Center.


The shares of Common Stock offered in the Conversion and  Reorganization are not
savings  accounts or deposits and are not insured or  guaranteed  by the Federal
Deposit  Insurance  Corporation or any other government agency nor is the Common
Stock  insured or  guaranteed  by  Roxborough-Manayunk  Federal  Savings Bank or
Thistle Group Holdings, Co.. To ensure that each purchaser receives a Prospectus
at least 48 hours prior to the Expiration Date of _______________, ____, 199X at
12:00 noon,  Philadelphia Time, in accordance with Rule 15c2-8 of the Securities
Exchange Act of 1934, as amended,  no  Prospectus  will be mailed any later than
five days prior to such date or hand  delivered any later than two days prior to
such date.







<PAGE>


================================================================================

                                     L O G O

================================================================================






                    Roxborough-Manayunk Federal Savings Bank









                                Please Support Us

                                    Vote Your

                                Proxy Card Today





================================================================================
If you have more than one  account,  you may have  received  more than one Proxy
Card depending upon the ownership structure of your accounts.  Please vote, sign
and return all Proxy Cards that you received.
================================================================================










#8



<PAGE>



                   [Roxborough-Manayunk Federal Savings Bank]



                                                    ____________________, 1998


Mr. John Smith
00-00 00 Drive
City,  State  00000

Dear Mr. Smith:

We are pleased to announce  that the Boards of Directors of  Roxborough-Manayunk
Federal Savings Bank (the "Bank"), FJF Financial, M.H.C. (the "MHC") and Thistle
Group  Holdings,  Inc.(the  "Mid-Tier  Holding  Company") have adopted a Plan of
Conversion and Reorganization (the "Plan of Conversion").  As part of this plan,
we have formed Thistle Group Holdings, Co. (the "Company") which will own all of
the Mid-Tier Holding Company's stock. We are converting so that the Company will
be  structured  in a form  used by  most  other  holding  companies  of  savings
institutions  and  commercial  banks and many business  entities,  and a growing
number of savings institutions.

You are cordially  invited to join members of our senior  management  team at an
informational meeting to be held on ___________ at 7:30 p.m. to learn more about
the conversion and the stock offering.

A member of our staff will be calling to confirm your  interest in attending the
meeting.

If  you  would  like  additional   information  regarding  the  meeting  or  our
conversion,   please  call  our  Stock  Center  at  (215)  483-4212.  The  Stock
Information Center is open Monday through Friday between the hours of 10:00 a.m.
and 4:00 p.m.


                                        Sincerely,



                                        SIGNATURE

                                        TITLE















The shares of Common Stock offered in the Conversion and  Reorganization are not
savings  accounts or deposits and are not insured or  guaranteed  by the Federal
Deposit Insurance Corporation or any other government agency.

This is not an offer to sell or a solicitation  of an offer to buy Common Stock.
The offer is made only by the Prospectus.

(Printed by Stock Center)

#9



<PAGE>




                          [THISTLE GROUP HOLDINGS, CO.]






                                                   ____________________, 1998




Dear Subscriber:

We  hereby  acknowledge  receipt  of your  order for  shares of Common  Stock of
Thistle Group Holdings, Co.

At this time, we cannot confirm the number of shares of Thistle Group  Holdings,
Co.  Common Stock that will be issued to you.  Such  allocation  will be made in
accordance with the Plan of Conversion and Reorganization  following  completion
of the stock offering.

If you have any questions, please call our Stock Center at (215) 483-4212.



                                                Sincerely,

                                                Thistle Group Holdings, Co.
                                                Stock Center















The shares of Common Stock offered in the Conversion and  Reorganization are not
savings  accounts or deposits and are not insured or  guaranteed  by the Federal
Deposit Insurance Corporation or any other government agency.

(Printed by Stock Center)


#10



<PAGE>



                          [THISTLE GROUP HOLDINGS, CO.]






                                                   ____________________, 199X






Dear Shareholder:

We appreciate your interest in the stock offering of Thistle Group Holdings, Co.
Due to the excellent  response from our Eligible Account Holders,  we are unable
to fill all orders in full.  Consequently,  in accordance with the provisions of
the Plan of Conversion and Reorganization, you were allocated ______ shares at a
price of $10.00 per share. If your  subscription was paid for by check, a refund
of any balance due you with interest will be mailed to you promptly.

The purchase date and closing of the transaction occurred on Month __, 199X. The
Common  Stock  will trade on the Nasdaq  National  Market  under the symbol " on
_____, Month __, 199X. Your stock certificate will be mailed to you shortly.

We thank you for your interest in Thistle Group  Holdings,  Co., and welcome you
as a shareholder.



                                                   Sincerely,



                                                   THISTLE GROUP HOLDINGS, CO.
                                                   Stock Center















The shares of Common Stock offered in the Conversion and  Reorganization are not
savings  accounts or deposits and are not insured or  guaranteed  by the Federal
Deposit Insurance Corporation or any other government agency.
Center)


(Printed by Stock Center)


#11



<PAGE>



                         [THISTLE GROUP HOLDINGS, CO.]







                                                   ____________________, 199X





Dear Interested Investor:



We recently completed our Subscription and Community  Offerings.  Unfortunately,
due to the excellent  response from our Eligible Account Holders,  stock was not
available  for our  Supplemental  Eligible  Account  Holders,  Other  Members or
community  friends.  If your subscription was paid for by check, a refund of any
balance due you with interest will be mailed to you promptly.

We appreciate your interest in Thistle Group  Holdings,  Co. and hope you become
an owner of our stock in the future. The stock will trade on the Nasdaq National
Market under the symbol " ".



                                                Sincerely,


                                                THISTLE GROUP HOLDINGS, CO.
                                                Stock Center












The shares of Common Stock offered in the Conversion are not savings accounts or
deposits  and are not insured or  guaranteed  by the Federal  Deposit  Insurance
Corporation or any other government agency.

(Printed by Stock Center)


#12



<PAGE>



                          [THISTLE GROUP HOLDINGS, CO.]



                                                  ____________________, 199X





Welcome Shareholder:

We are pleased to enclose the stock  certificate  that  represents your share of
ownership   in  Thistle   Group   Holdings,   Co.,   the   holding   company  of
Roxborough-Manayunk Federal Savings Bank.

Please  examine  your  stock  certificate  to be  certain  that  it is  properly
registered. If you have any questions about your certificate, you should contact
the Transfer Agent immediately at the following address:

                                 TRANSFER AGENT
                                     Address
                                Telephone Number


Also,  please  remember that your  certificate  is a negotiable  security  which
should be stored in a secure  place,  such as a safe  deposit  box or on deposit
with your stockbroker.

On behalf of the Board of  Directors  of  Thistle  Group  Holdings,  Co. and the
employees of Roxborough-Manayunk Federal Savings Bank, I would like to thank you
for supporting our offering.

                                                 Sincerely,



                                                 SIGNATURE
                                                 TITLE








The shares of Common Stock offered in the Conversion and  Reorganization are not
savings  accounts or deposits and are not insured or  guaranteed  by the Federal
Deposit Insurance Corporation or any other government agency.

(Printed by Stock Center)


#13



<PAGE>



                          [THISTLE GROUP HOLDINGS, CO.]



                                                   ____________________, 199X








Dear Interested Subscriber:

We regret to inform  you that  Roxborough-Manayunk  Federal  Savings  Bank,  FJF
Financial, M.H.C., Thistle Group Holdings, Inc. and Thistle Group Holdings, Co.,
have decided not to accept your order for shares of Thistle Group Holdings,  Co.
Common Stock in our Community  Offering.  This action is in accordance  with our
Plan of  Conversion  and  Reorganization  which  gives the Bank and the  Holding
Company,  the Mid-Tier  Holding  Company and the Company the  absolute  right to
reject the  subscription  of any Community  Member,  in whole or in part, in the
Community Offering.

Enclosed,  therefore,  is a check  representing  your  subscription and interest
earned thereon.


                                                    Sincerely,


                                                    THISTLE GROUP HOLDINGS, CO.
                                                    Stock Center













(Printed by Stock Center)


#14



<PAGE>


                  [SANDLER O'NEILL & PARTNERS, L.P. LETTERHEAD]






                                                  ____________________, 1998




To Our Friends:

We are  enclosing  the offering  material  for Thistle  Group  Holdings,  Co. in
connection with the reorganization of Roxborough-Manayunk  Federal Savings Bank,
FJF Financial,  M.H.C. and Thistle Group Holdings,  Inc., into the stock holding
company structure.

Sandler  O'Neill & Partners,  L.P.  is  managing  Thistle  Group  Holdings,  Co.
Subscription  and  Community  Offerings,  which  will  conclude  at 12:00  noon,
Philadelphia Time on , 1998. Sandler O'Neill is also providing  conversion agent
and  proxy  solicitation  services.  In the  event  that  all the  stock  is not
subscribed for in the Subscription and Community Offerings, Sandler O'Neill will
form and manage a syndicate of broker/dealers to sell the remaining stock.

Members  of the  general  public,  other than  residents  of , are  eligible  to
participate.  If you have any questions  about this  transaction,  please do not
hesitate to call or write.

                                                Sincerely,


                                                SANDLER O'NEILL & PARTNERS, L.P.






The shares of Common Stock offered in the Conversion and  Reorganization are not
savings  accounts or deposits and are not insured or  guaranteed  by the Federal
Deposit Insurance Corporation or any other government agency.

This is not an offer to sell or a solicitation  of an offer to buy Common Stock.
The offer is made only by the Prospectus.


(Printed by Sandler O'Neill)


#15














                                  Exhibit 99.2

<PAGE>


                          THISTLE GROUP HOLDINGS, INC.
                                6060 Ridge Avenue
                        Philadelphia, Pennsylvania 19128
                                 (215) 483-2800

                    -----------------------------------------
                    NOTICE OF SPECIAL MEETING OF STOCKHOLDERS
                    -----------------------------------------

      Notice is  hereby  given  that a  Special  Meeting  of  Stockholders  (the
"Special  Meeting") of Thistle  Group  Holdings,  Inc.  (the  "Mid-Tier  Holding
Company") will be held at the office of the Mid-Tier Holding Company, located at
6060 Ridge Avenue,  Philadelphia,  Pennsylvania on ___day,  ________ __, 1998 at
_:__ _.m.,  Pennsylvania  Time.  Business to be taken up at said special meeting
shall be to consider and vote upon:


      (1) A Plan of Conversion and Reorganization  (the "Plan") and transactions
incident  to the Plan,  pursuant  to which (i) the Bank will  establish  Thistle
Group  Holdings,  Co. (the  "Company")  as a first-tier  Pennsylvania  chartered
corporation  subsidiary;  (ii) the  Company  will  charter  an  interim  federal
association  ("Interim");  (iii) the Mutual Holding  Company will merge with and
into the Mid-Tier  Holding  Company (upon its  conversion to a mid-tier  federal
corporation),  shares  of the  common  stock of the Mid-  Tier  Holding  Company
("Mid-Tier  Common Stock") held by the Mutual  Holding  Company will be canceled
and certain  depositors  of the Bank will  receive an interest in a  liquidation
account  of the Mid- Tier  Holding  Company  in  exchange  for such  depositors'
interest in the Mutual Holding  Company;  (iv) the Mid-Tier Holding Company will
convert into an interim  federal savings  association  which will merge with and
into the Bank (the "Mid-Tier  Merger") with the Bank as the resulting entity and
stockholders  of the  Mid-Tier  Holding  Company  other than the Mutual  Holding
Company  ("Minority  Stockholders")  will  constructively  receive shares of the
Bank's  common  stock in exchange  for their  Mid-Tier  Common Stock and certain
depositors  will  receive an  interest in a  liquidation  account of the Bank in
exchange for such  depositors'  interest in the Mid-Tier  Holding  Company;  (v)
contemporaneously with the Mid-Tier Merger, Interim will merge with and into the
Bank with the Bank as the  surviving  entity (the "Bank  Merger")  and  Minority
Stockholders  will  exchange  the  shares of the Bank's  common  stock that they
constructively  received in the Mid-Tier  Merger for the Company's  common stock
pursuant to the "Exchange  Ratio" as defined in the Proxy  Statement/Prospectus;
(vi)  contemporaneously  with the Bank  Merger,  the Company will offer for sale
shares of  common  stock in a  subscription  offering  and;  (vii) the Bank will
change its name to "Roxborough-Manayunk Bank"; and

      (2) Any other matters that may lawfully  come before the Special  Meeting.
As of the date of mailing of this Notice, the Board of Directors is not aware of
any other matters that may come before the Special Meeting.

      Stockholders of the Mid-Tier Holding Company,  at the close of business on
May 6, 1998, are entitled to notice of and to vote at the Special Meeting.



__________, 1998                                      Jerry Naessens
Philadelphia, Pennsylvania                            Secretary
                            -------------------------
      Your vote is very  important.  The  Prospectus  provides  a more  detailed
description of the proposed transaction and is incorporated by reference hereto.
If you have any questions, call our stock center at (215) 483-4212.

      Your Board of Directors unanimously  recommends that you vote for approval
of the Plan by completing the enclosed  proxy card and promptly  returning it in
the  enclosed  postage-paid  envelope  as soon as  possible.  Your  vote is very
important.  Any proxy given by a  stockholder  may be revoked by filing with the
secretary  of the  Mid-Tier  Holding  Company  a  written  revocation  or a duly
executed proxy bearing a later date. Any stockholder  present at the meeting may
revoke  his or her proxy and vote in person on each  matter  brought  before the
Special Meeting.


<PAGE>



                          Thistle Group Holdings, Inc.
                                6060 Ridge Avenue
                        Philadelphia, Pennsylvania 19128
                                 (215) 483-2800

                           PROXY STATEMENT/PROSPECTUS
                                                             ___________, 1998

      YOUR PROXY,  IN THE FORM ENCLOSED,  IS SOLICITED BY THE BOARD OF DIRECTORS
OF THE Mid-TIER HOLDING COMPANY,  FOR USE AT THE SPECIAL MEETING OF STOCKHOLDERS
TO BE HELD ON JUNE __, 1998,  AND AT ANY  ADJOURNMENT  OF THAT MEETING,  FOR THE
PURPOSES SET FORTH IN THE FOREGOING NOTICE OF SPECIAL MEETING.

      VOTING  IN FAVOR OF THE PLAN WILL NOT  OBLIGATE  ANY  PERSON  TO  PURCHASE
CONVERSION  STOCK.  SHARES OF  CONVERSION  STOCK ARE BEING  OFFERED  ONLY BY THE
PROSPECTUS.

      THIS PROXY STATEMENT IS A SUMMARY OF INFORMATION ABOUT THE PARTIES AND THE
PROPOSED  CONVERSION  AND  REORGANIZATION.  A MORE DETAILED  DESCRIPTION  OF THE
MUTUAL  HOLDING   COMPANY,   THE  MID-TIER   HOLDING  COMPANY  AND  THE  COMPANY
(COLLECTIVELY,  THE "PRIMARY PARTIES"), AND THE CONVERSION AND REORGANIZATION IS
INCLUDED IN THE PROSPECTUS WHICH IS INCORPORATED BY REFERENCE HEREIN.


                  VOTING RIGHTS AND VOTE REQUIRED FOR APPROVAL

      Only  stockholders  of record at the close of business on May 6, 1998 (the
"Voting  Record  Date")  are  entitled  to notice of and to vote at the  Special
Meeting.   Pursuant  to  Office  of  Thrift  Supervision  ("OTS")   regulations,
consummation  of the  Conversion and  Reorganization  are  conditioned  upon the
approval  of the  Plan by the  OTS,  as well as (1)  the  approval  of at  least
two-thirds of the total number of votes eligible to be cast by the  stockholders
of the Mid-Tier Holding Company, and a majority of the votes cast at the Special
Meeting by the  stockholders  of the  Mid-Tier  Holding  Company  other than the
Mutual Holding Company (the "Public Stockholders"),  as of the close of business
on the Voting  Record  Date,  and (2) the  approval of at least  majority of the
votes entitled to be cast by the members of the Mutual Holding Company as of the
voting record date for the special  meeting of members called for the purpose of
considering  the Plan. The Mutual Holding  Company intends to vote its shares of
the  Mid-Tier  Holding  Company  Common  Stock,  which  amounted to 87.29 of the
outstanding shares, in favor of the Plan at the Special Meeting.

      This Proxy Statement,  including the Prospectus dated  ___________,  1998,
which is incorporated by reference, and related materials are first being mailed
to stockholders of the Mid-Tier Holding Company on or about ___________, 1998.

      THE BOARD OF DIRECTORS OF THE MID-TIER  HOLDING  COMPANY URGES YOU TO VOTE
FOR THE  PLAN AND TO  SIGN,  DATE AND  RETURN  THE  ENCLOSED  PROXY  CARD IN THE
ENCLOSED POSTAGE-PAID ENVELOPE AS SOON AS POSSIBLE, EVEN IF YOU DO NOT INTEND TO
PURCHASE COMMON STOCK. THIS WILL ENSURE THAT YOUR VOTE WILL BE COUNTED.


                                       -1-

<PAGE>




      THE OTS HAS APPROVED THE PLAN SUBJECT TO THE APPROVAL OF THE  STOCKHOLDERS
OF  THE  MID-TIER   HOLDING  COMPANY  AND  THE  SATISFACTION  OF  CERTAIN  OTHER
CONDITIONS.  HOWEVER,  SUCH APPROVAL  DOES NOT  CONSTITUTE A  RECOMMENDATION  OR
ENDORSEMENT OF THE PLAN BY THE OTS.


                                     PROXIES

      The Board of Directors of the Mid-Tier  Holding  Company is soliciting the
proxy which  accompanies  this Proxy  Statement for use at the Special  Meeting.
Stockholders  may vote at the  Special  Meeting  or any  adjournment  thereof in
person or by proxy.  All  properly  executed  proxies  received  by the Board of
Directors of the Mid-Tier  Holding  Company will be voted in accordance with the
instructions  indicated thereon by the stockholders  giving such proxies.  If no
contrary instructions are given, such proxies will be voted in favor of the Plan
as described  herein.  If any other  matters are properly  presented  before the
Special  Meeting and may properly be voted upon,  the proxies  solicited  hereby
will be voted on such matters in accordance  with the best judgment of the proxy
holders named  therein.  Any member giving a proxy will have the right to revoke
his proxy at any time before it is voted by delivering  written notice or a duly
executed  proxy  bearing a later date to the  Secretary of the Mid-Tier  Holding
Company,  provided that such notice or proxy is received by the Secretary  prior
to the Special Meeting or any adjournment  thereof,  or by attending the Special
Meeting and voting in person.  If there are not sufficient votes for approval of
the  Plan  at the  time of the  Special  Meeting,  the  Special  Meeting  may be
adjourned to permit further solicitation of proxies.

      Proxies may be solicited by officers,  directors or other employees of the
Mutual  Holding  Company in person,  by  telephone  or  through  other  forms of
communication. Such persons will be reimbursed by the Mutual Holding Company for
their expenses incurred in connection with such solicitation.  Sandler O'Neill &
Partners, L.L.P. ("Sandler") will assist in the solicitation of proxies. Sandler
will  receive  a $25,000 management  fee  plus  out-of-pocket  expenses  for its
management and proxy solicitation services in connection with the Conversion and
Reorganization.

      The proxies  solicited hereby will be used only at the Special Meeting and
at any adjournment thereof; they will not be used at any other meeting.

      The  approval of the Plan will  require the  affirmative  vote of at least
two-thirds  of the total votes  eligible to be cast by all  stockholders  of the
Mid-Tier  Holding  Company,  including  the  Mutual  Holding  Company,  and  the
affirmative  vote of at least a majority  of the total  votes cast by the Public
Stockholders.

               VOTING SECURITIES AND BENEFICIAL OWNERSHIP THEREOF

      On the Voting  Record Date,  there were 1,621,000  shares  of the Mid-Tier
Holding Company Common Stock  outstanding,  and the Mid-Tier Holding Company had
no other  class of equity  securities  outstanding.  Each share of the  Mid-Tier
Holding  Company Common Stock  outstanding on the Voting Record Date is entitled
to one vote at the Special  Meeting on all  matters  properly  presented  at the
Special Meeting.

      A majority of the  outstanding  shares of Mid-Tier  Holding Company Common
Stock entitled to vote,  represented in person or by proxy,  shall  constitute a
quorum at the Special  Meeting.  Shares as to which the  "ABSTAIN"  box has been
marked on the proxy and any shares held by brokers in street name for  customers
which are not voted in the absence of instructions  from the customers  ("broker
non-votes")  will be counted as present for  determining if a quorum is present.
Because the Plan must be approved

                                       -2-

<PAGE>



by the vote of at least  two-thirds of the outstanding  Mid-Tier Holding Company
Common Stock,  abstentions  and broker  non-votes will have the same effect as a
vote against such proposal.

                               DISSENTERS' RIGHTS

      Under  Pennsylvania  Law,  PSFC  stockholders  have a right to dissent and
obtain the fair value of their shares by complying  with the terms of Subchapter
D of the  PBCL.  The  full  text of  Subchapter  D of the  PBCL  can be found at
Appendix II to this Prospectus/Joint Prosy Statement.

      The  PBCL  generally   provides  that  a  stockholder  of  a  Pennsylvania
corporation that engages in a merger  transaction shall have the right to demand
from the  corporation the payment of the fair or appraised value of his stock in
the   corporation,   subject  to  the   satisfaction  of  specified   procedural
requirements. There are certain exceptions to dissenter's rights under the PBCL,
however,  none are  applicable  in the  Merger.  Therefore  stockholders  of the
Mid-Tier Holding Company have dissenters' rights of appraisal in connection with
the Merger.

      Holders of Mid-Tier Holding Company Common Stock are entitled to dissenter
rights  under  Subchapter  D of the PBCL as a result of the Merger.  A holder of
shares of Mid-Tier Holding Company wishing to exercise his dissenter rights must
deliver to the Secretary of the Mid-Tier Holding Company, before the vote on the
Plan of Reorganization  at the PSFC Special Meeting,  a writing which identifies
such  stockholder  and which states his  intention to demand that he be paid the
fair value for his shares if the proposed  Merger is  effectuated.  Furthermore,
the stockholder must effect no change in the beneficial  ownership of his shares
from the date of such  filing  continuously  through the  effective  date of the
proposed action (the Merger) and must refrain from voting his shares in approval
of such action.  A dissenter who fails to satisfy the statutory  requirements in
any  respect  shall not  acquire  any right to  payment of the fair value of his
shares under  Subchapter D of the PBCL. A vote against it shall  constitute  the
written notice require by the PBCL. Any such  stockholder who wishes to exercise
such dissenter  rights should review  carefully the discussion of such rights in
this Proxy Statement,  including  Appendix II hereto,  because failure to timely
and properly  comply with the  procedures  specified  will result in the loss of
dissenter  rights under the PBCL.  All written  demands for appraisal  should be
sent or delivered to the attention of Jerry Naessens,  Secretary,  Thistle Group
Holdings, Inc., 6060 Ridge Avenue, Philadelphia, Pennsylvania 19128, so as to be
received prior to the vote at the Mid- Tier Holding Company Special Meeting with
respect to the Plan of Reorganization,  the Articles Amendment, and the proposal
to adjourn the PSFC Special Meeting to solicit additional proxies.

      If the Plan of  Reorganization  is  approved by the  required  vote at the
Mid-Tier  Holding Company Special  Meeting,  the Mid-Tier  Holding Company shall
mail a further  notice to all  dissenters  who gave due notice of  intention  to
demand  payment of the fair value of their shares and who refrained  from voting
in favor of the proposed action setting forth the following: (i) state where and
when a demand for payment must be sent and certificates for certificated  shares
must be deposited in order to obtain  payment;  (ii) supply a form for demanding
payment  that  includes  a request  for  certification  of the date on which the
stockholder,  or the person on whose behalf the stockholder  dissents,  acquired
beneficial  ownership  of the  shares;  and  (iv)  be  accompanied  by a copy of
Subchapter D of the PBCL.  The time set for receipt of the demand and deposit of
certificated  shares  shall be not less  than 30 days  from the  mailing  of the
notice.

      In  determining  whether  or not to  exercise  dissenter  rights,  current
stockholders  should review the comparison of their rights as a Mid-Tier Holding
Company stockholder with their right as stockholders

                                       -3-

<PAGE>



of the Company  following  consummation  of the  Conversion  and  Reorganization
and/or the proposed cash payment.  See "COMPARISON OF  STOCKHOLDERS'  RIGHTS" in
the Prospectus.

                    INCORPORATION OF INFORMATION BY REFERENCE

      The Prospectus of the Company which  accompanies  this Proxy  Statement is
incorporated  herein by reference in its entirety.  The Mid-Tier Holding Company
urges you to carefully read the Prospectus prior to voting on the proposal to be
presented at the Special Meeting. The Prospectus sets forth a description of the
Conversion and  Reorganization  and the related offering of Company Common Stock
under the  section  "THE  CONVERSION  AND  REORGANIZATION."  Such  section  also
describes the effects of the Conversion and  Reorganization  on the stockholders
of the Mid-Tier Holding Company, including the tax consequences thereof.

      Information  regarding the Primary  Parties is set forth in the Prospectus
under the captions  "SUMMARY -- Thistle Group Holdings,  Co.," "-- Thistle Group
Holdings,  Inc.," "-- FJF Financial,  MHC," and "-- Roxborough-Manayunk  Federal
Savings Bank" as well as under  "THISTLE  GROUP  HOLDINGS,  CO.," "THISTLE GROUP
HOLDINGS, INC.," "FJF FINANCIAL, MHC," and "ROXBOROUGH-MANAYUNK  FEDERAL SAVINGS
BANK" " The Prospectus  also  describes the business and financial  condition of
the Bank under the captions "BUSINESS OF THE BANK," "MANAGEMENT'S DISCUSSION AND
ANALYSIS  OF  FINANCIAL   CONDITION  AND  RESULTS  OF  OPERATIONS"  and  "RECENT
DEVELOPMENTS".  The Capital Stock of the Company is described in the  Prospectus
in  "DESCRIPTION  OF CAPITAL STOCK OF THE COMPANY." A discussion of the material
differences  between the corporate documents of the Mid-Tier Holding Company and
the Company  can be found in the  Prospectus  at  "COMPARISON  OF  STOCKHOLDERS'
RIGHTS" and  "RESTRICTIONS  ON  ACQUISITIONS  OF THE COMPANY." In addition,  the
historical,  consolidated  financial  statements of the Bank are included in the
Prospectus.  Information  regarding the use of proceeds from the sale of Company
Common  Stock  in  connection  with  the  Conversion  and  Reorganization,   the
historical  capitalization  and the pro forma  capitalization of the Bank, other
pro forma data, as well as information  pertaining to regulation,  employees and
legal  proceedings  are set forth in the  Prospectus  under the captions "USE OF
PROCEEDS," "CAPITALIZATION," "HISTORICAL AND PRO FORMA CAPITAL COMPLIANCE," "PRO
FORMA  DATA,"  "REGULATION,"  "BUSINESS  OF THE BANK -  Employees"  and "- Legal
Proceedings,"  respectively.  The  Pro  Forma  Data  shows  the  effects  of the
Conversion and Reorganization on the Bank's total  stockholders'  equity and net
income, on both an aggregate and per share basis, based upon the assumptions set
forth therein.  The consents of certain  experts are discussed in the Prospectus
in "LEGAL AND TAX MATTERS" and "EXPERTS."

      The Prospectus also sets forth a description of the current  management of
the  Mutual  Holding  Company  and the Bank,  as well as the  management  of the
Company after the Conversion and Reorganization,  including current compensation
and benefits as well as proposed future stock benefit plans.  See "MANAGEMENT OF
THE COMPANY" and "MANAGEMENT OF THE BANK" in the Prospectus.

            PROPOSAL TO APPROVE PLAN OF CONVERSION AND REORGANIZATION

      The  Boards of  Directors  of the Mutual  Holding  Company,  the  Mid-Tier
Holding Company and the Company have approved the Plan, as has the OTS,  subject
to approval by the members of the Mutual Holding Company and the stockholders of
the Mid-Tier Holding Company entitled to vote on the matter,  and subject to the
satisfaction of certain other conditions.  Such OTS approval,  however, does not
constitute a recommendation or endorsement of the Plan by such agency.

                                       -4-

<PAGE>




                    RECOMMENDATION OF THE BOARD OF DIRECTORS

      THE  BOARD  OF  DIRECTORS  OF THE  MID-TIER  HOLDING  COMPANY  UNANIMOUSLY
RECOMMENDS  THAT YOU VOTE FOR THE PLAN.  NOT VOTING WILL HAVE THE SAME EFFECT AS
VOTING  AGAINST  THE PLAN.  VOTING FOR THE PLAN WILL NOT  OBLIGATE  ANY VOTER TO
PURCHASE ANY SHARES OF COMPANY COMMON STOCK.  SHARES OF COMPANY COMMON STOCK ARE
BEING OFFERED ONLY BY THE PROSPECTUS, WHICH IS INCORPORATED BY REFERENCE HERETO.

                             ADDITIONAL INFORMATION

      The information contained in the accompanying Prospectus, including a more
detailed  description of the Plan, certain financial  statements of the Mid-Tier
Holding Company and the Company, a description of the capitalization,  business,
the directors and officers of the Company,  the Mid-Tier Holding Company and the
Mutual Holding Company, and the compensation and other benefits of directors and
officers,  the  anticipated use of the net proceeds from the sale of the Company
Common Stock and a description of the Company Common Stock,  is intended to help
you evaluate the Conversion and  Reorganization  and is  incorporated  herein by
reference.

      Public  Stockholders  whose  shares are held in street  name may obtain an
order  form  and   instructions  for  the  purchase  of  shares  in  the  Public
Stockholders Offering by contacting our Stock Center at (215) 483-4212.

      The Plan is attached  hereto as Appendix  1. The  Certificate  and Company
Bylaws are available at no cost by contacting  the Mid-Tier  Holding  Company at
(215)  483-2800,  stopping by any Mid-Tier  Holding Company office or writing to
the Corporate Secretary at 6060 Ridge Avenue, Philadelphia,  Pennsylvania 19128.
Adoption of the Plan by the Members  authorizes  the Board of  Directors  of the
Mutual Holding  Company,  to amend or terminate the Plan. All statements made in
this  document are hereby  qualified  by the  contents of such  documents as set
forth above.

      All persons  eligible to vote at the Special  Meeting  should  review both
this Proxy Statement and the  accompanying  Prospectus  carefully.  However,  no
person is obligated to purchase any Company Common Stock.

      YOUR  BOARD OF  DIRECTORS  URGES  YOU TO  CONSIDER  CAREFULLY  THIS  PROXY
STATEMENT AND THE  PROSPECTUS AND URGES YOU TO VOTE. NO PERSON WILL BE OBLIGATED
TO ORDER ANY COMPANY COMMON STOCK.

      THIS PROXY  STATEMENT  IS NOT AN OFFER TO SELL OR THE  SOLICITATION  OF AN
OFFER TO BUY COMPANY  COMMON STOCK.  THE OFFER WILL BE MADE ONLY BY MEANS OF THE
PROSPECTUS MEETING THE REQUIREMENTS OF SECTION 10 OF THE SECURITIES ACT OF 1933,
AS AMENDED,  AND THE RULES  PROMULGATED  THEREUNDER AND  ACCOMPANIED BY AN ORDER
FORM.

                                 STOCK CENTER:

                                (215) 483-4212


                                     -5-

<PAGE>
                                    ANNEX II

                      PENNSYLVANIA Business Corporation Law
                         Subchapter D, Dissenters Rights

  1571  APPLICATION  AND EFFECT OF  SUBCHAPTER.--(a)  General  rule.--Except  as
otherwise provided in
subsection (b), any shareholder of a business  corporation  shall have the right
to dissent  from,  and to obtain  payment of the fair value of his shares in the
event of,  any  corporate  action,  or to  otherwise  obtain  fair value for his
shares,  where this lpart expressly  provides that a shareholder  shall have the
rights and remedies provided in this subchapter.
See:
   Section  1906(c)  (relating to  dissenters  rights upon  special  treatment).
   Section 1930 (relating to dissenters  rights).  Section 1931(d)  (relating to
   dissenters  rights  in  share   exchanges).   Section  1932(c)  (relating  to
   dissenters  rights  in  asset   transfers).   Section  1952(d)  (relating  to
   dissenters  rights in  division).  Section  1962(c)  (relating to  dissenters
   rights in conversion).
   Section 2104(b) (relating to procedure).
   Section 2324 (relating to corporation  option where a restriction on transfer
   of a security is held  invalid).  Section  2325(b)  (relating to minimum vote
   requirement).
   Section  2704(c)  (relating  to  dissenters  rights upon  election).  Section
   2705(d)  (relating to dissenters  rights upon renewal of  election).  Section
   2907(a)   (relating  to  proceedings   to  terminate   breach  of  qualifying
   conditions).
   Section 7104(b)(3) (relating to procedure).
      (b)  Exceptions.--(1)  Except as otherwise  provided in paragraph (2), the
holders of the shares of any class or series of shares that,  at the record date
fixed to  determine  the  shareholders  entitled to notice of and to vote at the
meeting at which a plan specified in any of section 1930, 193 1 (d),  1932(c) or
1952(d) is to be voted on, are either:
      (i) listed on a national  securities  exchange;  or (ii) held of record by
      more than 2,000 shareholders;
shall not have the right to obtain  payment of the fair value of any such shares
      under this subchapter. (2) Paragraph (1) shall not apply to and dissenters
      rights shall be available without regard to the exception
provided in that paragraph in the case of.
      (i) Shares converted by a plan if the shares are not converted solely into
shares of the acquiring, surviving, new or other corporation or solely into such
shares and money in lieu of fractional shares.
      (ii) Shares of any  preferred or special  class unless the  articles,  the
plan or the terms of the  transaction  entitle all  shareholders of the class to
vote thereon and require for the adoption of the plan or the effectuation of the
transaction  the  affirmative  vote  of a  majority  of the  votes  cast  by all
shareholders of the class.
      (iii) Shares entitled to dissenters rights under section 1906(c) (relating
to dissenters rights upon special treatment).
      (3) The  shareholders of a corporation  that acquires by purchase,  lease,
exchange or other disposition all or substantially  all of the shares,  property
or assets of another  corporation  by the  issuance  of shares,  obligations  or
otherwise, with or without assuming the liabilities of the other corporation and
with or without the intervention of another  corporation or other person,  shall
not be entitled to the rights and remedies of dissenting  shareholders  provided
in  this  subchapter  regardless  of the  fact,  if it be  the  case,  that  the
acquisition was accomplished by the issuance of voting shares of the corporation
to be  outstanding  immediately  after  the  acquisition  sufficient  to elect a
majority or more of the directors of the corporation.
      (c) Grant of optional  dissenters  rights.--The  bylaws or a resolution of
the board of directors may direct that all or a part of the  shareholders  shall
have  dissenters  rights  in  connection  with  any  corporate  action  or other
transaction  that would  otherwise  not entitle such  shareholder  to dissenters
rights.
      (d) Notice of dissenters rights.--Unless otherwise provided by statute, if
a proposed corporate action that would give rise to dissenters rights under this
subpart is  submitted  to a vote at a meeting of  shareholders,  there  shall be
included in or enclosed with the notice of meeting:
      (1)  A  statement  of  the  proposed  action  and  a  statement  that  the
shareholders  have a right to dissent  and  obtain  payment of the fair value of
their shares by complying with the terms of this subchapter; and


                                      II-1

<PAGE>
      (2) A copy of this subchapter.
      (e) Other  statutes.--The  procedures  of this  subchapter  shall  also be
applicable to any transaction described in any statute other than this part that
makes  reference  to this  subchapter  for the  purpose of  granting  dissenters
rights.
      (f) Certain provisions of articles  ineffective.--This  subchapter may not
be relaxed by any provision of the articles.
      (g) Cross  references.--See  sections  1105  (relating to  restriction  on
equitable relief),  1904 (relating to de facto transaction  doctrine  abolished)
and 2512 (relating to dissenters rights procedure).

      1572  DEFINITIONS.--The  following  words  and  phrases  when used in this
subchapter  shall have the  meanings  given to them in this  section  unless the
context clearly indicates otherwise:
      "Corporation."  The  issuer of the shares  held or owned by the  dissenter
before the corporate action or the successor by merger, consolidation, division,
conversion or otherwise of that issuer.  A plan of division may designate  which
of the resulting  corporations is the successor  corporation for the purposes of
this  subchapter.  The  successor  corporation  in a  division  shall  have sole
responsibility  for  payments to  dissenters  and other  liabilities  under this
subchapter except as otherwise provided in the plan of division.
      "Dissenter." A shareholder or beneficial owner who is entitled to and does
assert  dissenters  rights under this subchapter and who has performed every act
required up to the time involved for the assertion of those rights.
      "Fair value." The fair value of shares immediately before the effectuation
of the corporate action to which the dissenter objects,  taking into account all
relevant factors, but excluding any appreciation or depreciation in anticipation
of the corporate action.
      "Interest." Interest from the effective date of the corporate action until
the  date of  payment  at  such  rate as is fair  and  equitable  under  all the
circumstances,  taking into account all relevant factors,  including the average
rate currently paid by the corporation on its principal bank loans.

      1573 RECORD AND  BENEFICIAL  HOLDERS AND  OWNERS.--(a)  Record  holders of
shares--A  record  holder  of  shares  of  a  business  corporation  may  assert
dissenters rights as to fewer than all of the shares registered in his name only
if he  dissents  with  respect  to all the  shares  of the same  class or series
beneficial  owned by any one person and  discloses  the name and  address of the
person. or persons on whose behalf he dissents.  In that event, his rights shall
be determined as if the shares as to which he has dissented and his other shares
were registered in the names of different shareholders.
      (b)  Beneficial  owners  of  shares.--A  beneficial  owner of  shares of a
business  corporation who is not the record holder may assert  dissenters rights
with  respect to shares held on his behalf and shall be treated as a  dissenting
shareholder  under the terms of this subchapter if he submits to the corporation
not later than the time of the assertion of dissenters  rights a written consent
of the record holder.  A beneficial owner may not dissent with respect to some I
but less than all shares of the same class or series owned by the owner, whether
or not the shares so owned by him are registered in his name.

      1574 NOTICE OF INTENTION TO DISSENT.--If the proposed  corporate action is
submitted to a vote at a meeting of shareholders of a business corporation,  any
person who wishes to dissent and obtain  payment of the fair value of his shares
must file with the corporation, prior to the vote, a written notice of intention
to demand that he be paid the fair value for his shares if the  proposed  action
is effectuated,  must effect no change in the beneficial ownership of his shares
from the date of such  filing  continuously  through the  effective  date of the
proposed  action and must  refrain  from  voting his shares in  approval of such
action.  A  dissenter  who fails in any  respect  shall not acquire any right to
payment of the fair value of his shares under this  subchapter.  Neither a proxy
nor a vote against the proposed  corporate  action shall  constitute the written
notice required by this section.

      1575  NOTICE  OF  DEMAND  PAYMENT.--(a)  General  rule.--If  the  proposed
corporate  action is approved by the required vote at a meeting of  shareholders
of a business  corporation,  the corporation  shall mail a further notice to all
dissenters  who gave due notice of intention to demand payment of the fair value
of their shares and who refrained  from voting in favor of the proposed  action.
If the proposed  corporate action is to be taken without a vote of shareholders,
the corporation  shall send to all  shareholders who are entitled to dissent and
demand payment of the fair value of their shares a notice of the adoption of the
plan or other corporate action. In either case, the notice shall:

                                      II-2

<PAGE>
      (1)  State  where  and  when  a  demand  for  payment  must  be  sent  and
certificates  for  certificated  shares  must be  deposited  in order to  obtain
payment.
      (2) Inform  holders of  uncertificated  shares to what extent  transfer of
shares will be restricted from the time that demand for payment is received.
      (3)  Supply  a form  for  demand  payment  that  includes  a  request  for
certification  of the date on which  the  shareholder,  or the  person  on whose
behalf the shareholder dissents, acquired beneficial ownership of the shares.
      (4) Be accompanied by a copy of this subchapter.
      (b) Time for receipt of demand for  payment.--The  time set for receipt of
the demand and  deposit of  certificated  shares  shall be not less than 30 days
from the mailing of the notice.

      1576 FAILURE TO COMPLY WITH NOTICE TO DEMAND PAYMENT,  ETC.--(a) Effect of
failure  of  shareholder  to  act.--A  shareholder  who fails to timely  deposit
certificates,  as required by a notice  pursuant to section  1575  (relating  to
notice to demand  payment)  shall not have any right  under this  subchapter  to
receive payment of the fair value of his shares.
      (b)  Restriction  on   uncertificated   shares.--If  the  shares  are  not
represented  by  certificates,  the  business  corporation  may  restrict  their
transfer  from the time of receipt of demand for payment until  effectuation  of
the proposed  corporate action or the release of restrictions under the terms of
section 1577(a) (relating to failure to effectuate corporate action).
      (c) Rights retained by shareholder.--The  dissenter shall retain all other
rights of a shareholder  until those rights are modified by  effectuation of the
proposed corporate action.

      1577  RELEASE OF  RESTRICTIONS  OR  PAYMENT  FOR  SHARES.--(a)  Failure to
effectuate  corporate  action.  Within 6O days after the date set for  demanding
payment  and  depositing  certificates,  if the  business  corporation  has  not
effectuated the proposed corporate action, it shall return any certificates that
have  been  deposited  and  release  uncertificated  shares  from  any  transfer
restrictions imposed by reason of the demand for payment.
      (b) Renewal of notice to demand payment.--When  uncertificated shares have
been have been released from transfer  restrictions  and deposited  certificates
have been  returned,  the  corporation  may at any later  time send a new notice
conforming  to the  requirements  of section 1575  (relating to notice to demand
payment), with like effect.
      (c) Payment of fair value of  shares.--Promptly  after effectuation of the
proposed  corporate  action, or upon timely receipt of demand for payment if the
corporate  action has already been  effectuated,  the  corporation  shall either
remit to dissenters who have made demand and (if their shares are  certificated)
have deposited their  certificates the amount that the corporation  estimates to
be the fair value of the shares, or give written notice that no remittance under
this section will be made. The remittance or notice shall be accompanied by:
      (1) The closing balance sheet and statement of income of the issuer of the
shares held or owned by the  dissenter for a fiscal year ending not more than 16
months  before  the date of  remittance  or  notice  together  with  the  latest
available interim financial statements.
      (2) A  statement  of the  corporation's  estimate of the fair value of the
shares.
      (3) A  notice  of  the  right  of  the  dissenter  to  demand  payment  or
supplemental  payment,  as the  case  may  be,  accompanied  by a copy  of  this
subchapter.
      (d) Failure to make payment.--If the corporation does not remit the amount
of its estimate of the fair value of the shares as provided by  subsection  (c),
it  shall  return  any  certificates   that  have  been  deposited  and  release
uncertificated  shares from any transfer  restrictions  imposed by reason of the
demand for payment.  The corporation may make a notation on any such certificate
or on the records of the corporation relating to any such uncertificated  shares
that such demand has been made.  If shares with  respect to which  notation  has
been so made shall be transferred,  each new certificate  issued therefor or the
records relating to any transferred  uncertiftcated  shares shall bear a similar
notation,  together with the name of the original  dissenting holder or owner of
such shares.  A transferee of such shares shall not acquire by such transfer any
rights in the corporation other than those that the original dissenter had after
making demand for payment of their fair value.

      1578 ESTIMATE BY DISSENTER OF FAIR VALUE OF SHARES.--(a) General rule.--If
the business  corporation  gives notice of its estimate of the fair value of the
shares,  without remitting such amount, or remits payment of its estimate of the
fair value of a dissenter's  shares as permitted by section 1577(c) (relating to
payment  of fair  value of shares  and the  dissenter  believes  that the amount
stated or remitted is less than the fair value of his

                                      II-3

<PAGE>
 shares, he may send to the
corporation  his own  estimate of the fair value of the  shares,  which shall be
deemed a demand for payment of the amount or the deficiency.
      (b) Effect of failure to file estimate.--Where the dissenter does not file
his own estimate  under  subsection  (a) within 30 days after the mailing by the
corporation of its remittance or notice,  the dissenter  shall be entitled to no
more than the amount stated in the notice or remitted to him by the corporation.

      1579 VALUATION PROCEEDINGS  GENERALLY.--(a)  General rule.--Within 60 days
after the latest of:
      (1)  Effectuation of the proposed corporate action;

      (2)  Timely  receipt  of  any  demands  for  payment  under  section  1575
(relating to notice to demand payment); or
      (3) Timely receipt of any estimates  pursuant to section 1578 (relating to
estimate  by  dissenter  of fair value of  shares);  If any  demands for payment
remain unsettled,  the business corporation may file in court an application for
relief requesting that the fair value of the shares be determined by the court.
      (b) Mandatory joinder of dissenters.--All  dissenters,  wherever residing,
whose demands have not been settled  shall be made parties to the  proceeding as
in an action against their shares. A copy of the application  shall be served on
each such dissenter. If a dissenter is a nonresident,  the copy may be served on
him in the manner  provided or  prescribed  by or pursuant to 42 Pa.C.S.  Ch. 53
(relating to bases of jurisdiction and interstate and international procedure).
      (c)  Jurisdiction  of the  court.--The  jurisdiction of the court shall be
plenary and  exclusive.  The court may appoint an appraiser to receive  evidence
and recommend a decision on the issue of fair value.  The  appraiser  shall have
such power and authority as may be specified in the order of  appointment  or in
any amendment thereof.
      (d)  Measure of  recovery.--Each  dissenter  who is made a party  shall be
entitled to recover the amount by which the fair value of his shares is found to
exceed the amount, if any, previously remitted, plus interest.
      (e)  Effect  of  corporation's   failure  to  file   application.--If  the
corporation  fails to file an  application  as provided in  subsection  (a), any
dissenter  who made a demand and who has not already  settled his claim  against
the  corporation  may do so in the name of the corporation at any time within 30
days after the expiration of the 60-day period.  If a dissenter does not file an
application  within  the  30-day  period,  each  dissenter  entitled  to file an
application  shall be paid the  corporation's  estimate of the fair value of the
shares and no more, and may bring an action to recover any amount not previously
remitted.

      1580 COSTS AND EXPENSES OF VALUATION  PROCEEDINGS.--(a) General rule.--The
costs and expenses of any  proceeding  under section 1579 (relating to valuation
proceedings  generally),  including the reasonable  compensation and expenses of
the  appraiser  appointed  by the court,  shall be  determined  by the court and
assessed against the business  corporation except that any part of the costs and
expenses may be apportioned and assessed as the court deems appropriate  against
all or some of the  dissenters  who are  parties and whose  action in  demanding
supplemental  payment under  section 1578  (relating to estimate by dissenter of
fair value of  shares)  the court  finds to be  dilatory,  obdurate,  arbitrary,
vexatious or in bad faith.
      (b)  Assessment  of counsel  fees and expert fees where lack of good faith
appears.--Fees and expenses of counsel and of experts for the respective parties
may be assessed as the court deems  appropriate  against the  corporation and in
favor of any or all dissenters if the corporation failed to comply substantially
with the  requirements of this subchapter and may be assessed against either the
corporation or a dissenter, in favor of any other party, if the court finds that
the party against whom the fees and expenses are assessed  acted in bad faith or
in a dilatory,  obdurate, arbitrary or vexatious manner in respect to the rights
provided by this subchapter.
      (c) Award of fees for  benefits to other  dissenters.--If  the court finds
that the services of counsel for any dissenter  were of  substantial  benefit to
other  dissenters  similarly  situated  and should not be  assessed  against the
corporation, it may award to those counsel reasonable fees to be paid out of the
amounts awarded to the dissenters who were benefitted.

                                      II-4

<PAGE>
                                    

                                 REVOCABLE PROXY

                SOLICITED ON BEHALF OF THE BOARD OF DIRECTORS OF
                          THISTLE GROUP HOLDINGS, INC.
                      FOR A SPECIAL MEETING OF STOCKHOLDERS
                         TO BE HELD ON ________ __, 1998

        The undersigned stockholder of Thistle Group Holding, Inc. ("the
Mid-Tier  Holding  Company")  hereby appoints the full Board of Directors,  with
full powers of substitution, as attorneys-in-fact and agents for and in the name
of the  undersigned,  to vote such votes as the  undersigned  may be entitled to
vote at the special meeting of  stockholders of the Mid-Tier  Holding Company to
be  held at  ________________________  located  at  ___________________________,
_____________,  Pennsylvania  on _______ __, 1998, at __:__ __.m.,  Pennsylvania
Time, and at any and all adjournments thereof (the "Special Meeting").  They are
authorized to cast all votes to which the undersigned is entitled as follows:

1.       The approval of the Plan of Conversion and Reorganization (the
         "Plan") and transactions incident to the Plan, pursuant to
         which (i) the Roxborough-Manayunk Federal Savings Bank (the
         "Bank") will establish Thistle Group Holdings, Co. (the
         "Company") as a first-tier Pennsylvania chartered corporation
         subsidiary; (ii) the Company will charter an interim federal
         association ("Interim"); (iii) FJF Financial, M.H.C. (the
         "Mutual Holding Company") will merge with and into the Mid-
         Tier Holding Company (upon its conversion to a mid-tier
         federal corporation), shares of the common stock of the Mid-
         Tier Holding Company ("Mid-Tier Common Stock") held by the
         Mutual Holding Company will be canceled and certain depositors
         of the Bank will receive an interest in a liquidation account
         of the Mid-Tier Holding Company in exchange for such
         depositors' interest in the Mutual Holding Company; (iv) the
         Mid-Tier Holding Company will convert into an interim federal
         savings association which will merge with and into the Bank
         (the "Mid-Tier Merger") with the Bank as the resulting entity
         and stockholders of the Mid-Tier Holding Company other than
         the Mutual Holding Company ("Minority Stockholders") will
         constructively receive shares of the Bank's common stock in
         exchange for their Mid-Tier Common Stock and certain
         depositors will receive an interest in a liquidation account
         of the Bank in exchange for such depositors' interest in the
         Mid-Tier Holding Company; (v) contemporaneously with the Mid-
         Tier Merger, Interim will merge with and into the Bank with
         the Bank as the surviving entity (the "Bank Merger") and
         Minority Stockholders will exchange the shares of the Bank's
         common stock that they constructively received in the Mid-Tier
         Merger for the Company's common stock pursuant to the
         "Exchange Ratio" as defined in the Proxy Statement/Prospectus;
         (vi) contemporaneously with the Bank Merger, the Company will
         offer for sale shares of common stock in a subscription


<PAGE>



         offering and; (vii) the Bank will change its name to
         "Roxborough- Manayunk Bank."


                    FOR                 AGAINST             ABSTAIN
                    ---                 -------             -------

                    |_|                     |_|                |_|


In their  discretion  upon such other  matters that may lawfully come before the
Special Meeting or any adjournments thereof. The Board of Directors is not aware
of any other matter that may come before the Special Meeting.

         IMPORTANT:  PLEASE DATE AND SIGN THE PROXY ON THE REVERSE
         SIDE.  VOTING FOR THE MERGER AND SIGNING THIS PROXY CARD DOES
         NOT OBLIGATE YOU TO BUY ANY STOCK.


<PAGE>


                  THIS PROXY WILL BE VOTED FOR THE PROPOSITION
                       STATED IF NO CHOICE IS MADE HEREON


         All votes  will be cast in  accordance  with  this  Proxy.  Should  the
undersigned  be  present  and  elect to vote at the  Special  Meeting  or at any
adjournment  thereof and after notification to the Secretary of the Bank at said
meeting of the stockholder's decision to terminate this Proxy, then the power of
said  attorney-in-fact  or agents shall be deemed  terminated  and of no further
force and effect.

         The undersigned  acknowledges receipt of a Notice of Special Meeting of
Stockholders,  a Proxy Statement dated ________ __, 1998 and a Prospectus  dated
_______ __, 1998, prior to the execution of this Proxy.




                                                       Date




                                                    Signature




                                                    Signature



         NOTE: Please sign your name exactly as it appears hereon. If shares are
         held  jointly,  each  stockholder  should  sign.  When  signing  as  an
         attorney,   administrator,   agent,  corporation,   officer,  executor,
         trustee,  guardian or similar  position,  please add your full title to
         your signature.





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