THISTLE GROUP HOLDINGS CO
S-1, 1998-03-27
Previous: DUNHILL INVESTMENT TRUST, N-1A, 1998-03-27
Next: VIKING BROADCASTING CORP /NY, 10-12G, 1998-03-27





     As filed with the Securities and Exchange Commission on March 26, 1998
                          Registration No. 333-________

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                          ---------------------------
                                    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              Applied For
  ------------                                ----              -----------
(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 B. 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.[ ]
<TABLE>
<CAPTION>
                         CALCULATION OF REGISTRATION FEE
- --------------------------------------------------------------------------------------------------
     Title of Each          Amount     Proposed Maximum    Proposed Maximum         Amount of
  Class of Securities       to be       Offering Price    Aggregate Offering    Registration Fee
   To Be Registered       Registered       Per Share             Price
- --------------------------------------------------------------------------------------------------
<S>           <C>         <C>               <C>              <C>                 <C>      
Common Stock, $0.10 par   11,902,500        $10.00           $119,025,000        35,112.38
- --------------------------------------------------------------------------------------------------
</TABLE>

         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 (i) the
Exchange (as hereinafter  defined) described herein to be effected in connection
with the  Conversion (as  hereinafter  defined) of FJF  Financial,  M.H.C.  (the
"Mutual Holding  Company") and the  Reorganization  (as hereinafter  defined) in
which Thistle Group  Holdings,  Inc. (the  "Mid-Tier  Holding  Company") and the
Mutual Holding Company will be merged into  Roxborough-Manayunk  Federal Savings
Bank (the  "Bank")  with the result  that the  Company  will  become the holding
company of the Bank and (ii) the Offerings described herein.

           FOR INFORMATION ON HOW TO SUBSCRIBE, CALL THE STOCK CENTER
               AT 215-__________, OR 1-888-__________ (Toll-Free).


      FOR A DISCUSSION OF CERTAIN FACTORS THAT SHOULD BE CONSIDERED BY EACH
        PROSPECTIVE INVESTOR, SEE "RISK FACTORS" BEGINNING ON PAGE ____.


  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>

(1)      Based  on (i)  the  independent  appraisal  prepared  by  FinPro,  Inc.
         ("FinPro")  dated March __, 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."

                        SANDLER O'NEILL & PARTNERS, L.P.


<PAGE>



(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."

         The   Offerings.   In   addition  to  the   Exchange,   nontransferable
subscription  rights to  subscribe  for up to  9,034,834  shares  (which  may be
increased to 10,390,048 shares under certain  circumstances  described below) of
Common Stock (the  "Conversion  Stock") have been granted to certain  members of
the  Bank as of  specified  record  dates  and to the  ESOP  (the  "Subscription
Offering"), subject to the limitations described herein. Commencing concurrently
with the  Subscription  Offering,  and subject to the prior rights of holders of
subscription  rights,  the right of the Bank,  the Mutual Holding  Company,  the
Mid-Tier Holding Company and the Company (the "Primary  Parties") to reject such
orders in whole or in part,  and the other  limitations  described  herein,  the
Company is offering the shares of  Conversion  Stock not  subscribed  for in the
Subscription  Offering, if any, for sale to stockholders of the Mid-Tier Holding
Company as of December  31,  1997,  other than the Mutual  Holding  Company (the
"Public  Stockholders") in the "Public Stockholder  Offering".  After satisfying
those  with  subscription  rights and the Public  Stockholders,  the  Company is
offering  shares of Conversion  Stock in a community  offering  (the  "Community
Offering")  to  certain  members  of the  general  public to whom a copy of this
Prospectus and an Order Form and certification  form ("Order Form") is delivered
by or on  behalf  of the  Company,  with  preference  given to  natural  persons
residing in the  Pennsylvania  counties of  Philadelphia  and  Delaware  ("Local
Community").  (The Subscription  Offering,  Public Stockholder  Offering and the
Community Offering are referred to collectively as the "Offerings"). The Primary
Parties have engaged Sandler O'Neill & Partners, L.P. ("Sandler" or the "Agent")
to consult with and advise them in the Conversion and Reorganization and Sandler
has agreed to use its best efforts to solicit  subscriptions and purchase orders
for  shares  of  Conversion  Stock in the  Offerings.  See "THE  CONVERSION  AND
REORGANIZATION -- Marketing Arrangements."

         The Subscription Offering will terminate at Noon, Philadelphia Time, on
__________  ____ 1998 (the  "Expiration  Date"),  unless extended by the Primary
Parties,  with  approval of the OTS, if  necessary.  The  Community  Offering is
expected  to  terminate  at the  same  time as the  Subscription  Offering.  The
Community  Offering  must be  completed  within  45 days  after the close of the
Subscription  Offering,  or ________ ____, 1998,  unless extended by the Primary
Parties  with the  approval  of the  OTS,  if  necessary.  The  latest  possible
extension  date  under the  rules of the OTS is 24  months  from the date of the
approval of the Plan of  Conversion  and  Reorganization.  Orders  submitted are
irrevocable until the completion of the Conversion and Reorganization;  provided
that, if the Conversion and  Reorganization  are not completed within the 45 day
period referred to above,  unless such period has been extended with the consent
of the OTS,  if  necessary,  all  subscribers  will have  their  funds  returned
promptly with interest, and all withdrawal  authorizations will be canceled. See
"THE  CONVERSION AND  REORGANIZATION  -- The  Offerings"  and " --  Subscription
Offering."

         The Exchange.  Pursuant to a Plan of Conversion and Reorganization (the
"Plan"  or "Plan of  Conversion  and  Reorganization")  adopted  by the  Primary
Parties,  the Mutual  Holding  Company will be  converted to an interim  federal
stock association and immediately merged into the Bank upon


<PAGE>



consummation of a series of transactions  described herein  (collectively,  with
the  Offerings,  the  "Conversion  and  Reorganization").  As a  result  of  the
Conversion and  Reorganization,  each of the 1,415,000 shares of common stock of
the  Mid-Tier  Holding  Company  ("Mid-Tier  Common  Stock")  held by the Mutual
Holding Company  immediately prior to the Conversion and  Reorganization -- will
be canceled  and each of the 206,000  shares of  Mid-Tier  Common  Stock held by
stockholders other than the Mutual Holding Company (the "Public Mid-Tier Shares"
held by the Public Stockholders),  will 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.  See "THE  CONVERSION  AND  REORGANIZATION  -- The Exchange
Ratio."

         Restrictions on Transfer of Subscription  Rights and Shares.  No person
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 Common Stock to be issued upon their exercise.  Each person exercising
subscription  rights will be required to certify that a purchase of Common Stock
is solely for the  purchaser's  own  account and that there is no  agreement  or
understanding regarding the sale or transfer of such shares. See "THE CONVERSION
AND  REORGANIZATION  --  Restrictions  on  Transfer of  Subscription  Rights and
Shares."  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.

         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). The
Plan also provides that the maximum  number of shares of Conversion  Stock which
may be subscribed  for or purchased in all  categories in the  Conversion 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) except for the Tax
Qualified Employee Benefit Plans which in the aggregate may subscribe for 10% of
the Conversion  Stock.  Directors and officers may not purchase in the aggregate
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 unless otherwise  required by the OTS, Public  Stockholders will
not have to sell  Mid-Tier  Common  Stock or be  limited in  receiving  Exchange
Shares even if their  ownership of Common  Stock when  converted  into  Exchange
Shares would exceed an applicable limitation.

         Required   Approvals.   The   consummation   of  the   Conversion   and
Reorganization is subject to the receipt of various regulatory approvals and the
approval of the members of the Mutual Holding  Company and the  stockholders  of
the Mid-Tier Holding Company in the manner set forth herein. See "THE CONVERSION
AND REORGANIZATION - -- Required Approvals."

         Market for Common Stock.  The Public  Mid-Tier Shares are 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
("__________"). See "MARKET FOR COMMON STOCK."



<PAGE>



         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 ____ 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 May 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.


                                       (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, (i)
the Mid-Tier  Holding  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) the Mutual Holding Company will convert
to 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  Mid-Tier Common Stock held by the
Mutual  Holding  Company will be  canceled.  The Bank will then be acquired by a
newly created Pennsylvania chartered holding company

                                      (ii)

<PAGE>



(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 the  Conversion  and  Reorganization.  See  "THE  CONVERSION  AND
REORGANIZATION -- The Exchange Ratio."

         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                   |
                  ------------------------------------------


         Specifically,  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

                                      (iii)

<PAGE>



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  CONVERSION  AND
REORGANIZATION -- 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  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 __________ ____, 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. 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

                                      (iv)

<PAGE>



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.

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  original order form
with a  certification  form and 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  31, 1996) or the  Supplemental  Eligibility  Record Date
(March 31,  1998) and Voting  Record  Date  (__________,  1998) must list on the
order form all accounts

                                       (v)

<PAGE>



in which they have an ownership  interest at the  applicable  eligibility  date,
giving all names in each account and the account numbers. Members qualifying for
a stock  purchase  priority  who add  individuals  with a  lower,  or no,  stock
purchase priority as subscribers on an order form will have their stock purchase
priority reduced or eliminated based on the lower priority.

         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 may in their sole discretion
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  of deposit  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 of deposit accounts.
If the remaining  balance in a certificate  of deposit  account is reduced below
the applicable  minimum balance  requirement at the time that the funds actually
are  transferred  under the  authorization,  the  certificate of deposit 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
the Company to lend to the ESOP, at such time, for the aggregate  purchase price
of the shares for which it subscribed.

         A depositor  interested  in using his IRA funds to purchase  Conversion
Stock must do so through a self-directed IRA. The Bank will allow a depositor to
make  a  trustee-to-trustee  transfer  of  the  IRA  funds  to  an  unaffiliated
institution  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.

         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."



                                      (vi)

<PAGE>



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 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

                                      (vii)

<PAGE>



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  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.

                                     (viii)

<PAGE>


<TABLE>
<CAPTION>
                                          Subscription Shares                  Exchange Shares         Total Shares
                                             to be Issued                       to be Issued            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 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 are  substantially  similar to that of
the Mid-Tier Holding Company.  Differences in the Articles of Incorporation  are
related  primarily to issues related to the  Reorganization.  See "COMPARISON OF
STOCKHOLDERS' RIGHTS."



                                      (ix)

<PAGE>



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 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 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. If,  however,  it is
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  __________%  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

                                      (x)

<PAGE>



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."

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,

                                      (xi)

<PAGE>



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

         Pursuant to Pennsylvania  Business Corporation Law, Public Stockholders
will have  dissenters'  rights or rights of  appraisal  in  connection  with the
Conversion and Reorganization.

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."



                                      (xii)

<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
                                                          ======     =======          ======       =======          =======
Cash dividends per share........................         $   .80    $    .80         $   .80       $   .80          $   .70
                                                          ======      ======          ======       =======          =======
</TABLE>


                                      (xiii)

<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
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             2.35           1.40       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 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)  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.

                                      (xiv)

<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. On December 31, 1997, the book value of the
Public Mid-Tier Shares was $17.56. 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 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

                                       -1-

<PAGE>



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
Activitites -- Multi-Family and Commercial Real Estate Loans."

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

                                       -2-

<PAGE>



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



                                       -3-

<PAGE>



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.

Return on Equity

         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.  It is impossible to
determine at this time the extent of such impact on future net income.  See "PRO
FORMA DATA."

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

                                       -4-

<PAGE>



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." [to be updated]

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 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,
stockholders  would  experience  dilution of their  ownership  interests 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).  See "PRO FORMA DATA" and "MANAGEMENT OF THE BANK -- Benefit Plans," and
" -- Stock Option Plan."


                                       -5-

<PAGE>



         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  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.

                                       -6-

<PAGE>




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.

                           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  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

                                       -7-

<PAGE>



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-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")

                                       -8-

<PAGE>



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.

                                 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

                                       -9-

<PAGE>



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.  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."

                                      -10-

<PAGE>




         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  "__________".  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  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."


                                      -11-

<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
                                                             ---------------------------------------------------------------------
                                                                 Shares            Shares             Shares         Shares
                                                               (Minimum           (Midpoint          (Maximum     15% above Max
                                              Bank           of Estimated       of Estimated       of Estimated   of Estimated
                                            Historical        Price Range)       Price Range)       Price Range)   Price Range)
                                            ----------        ------------       ------------       ------------   ------------
                                                                                 (In Thousands)

<S>                                          <C>                <C>                <C>                <C>               <C>     
Deposits...................................  $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................................        --                 --                 --                 --                --
  Common...................................       162                 67                 79                 90               104
  APIC.....................................    18,455             65,549             77,187             88,824           102,206
  Retained Earnings........................     8,463              8,463              8,463              8,463             8,463
Less:
  Expense of foundation....................        --                 --                 --                 --                --
Plus:
  Tax effect of foundation.................        --                 --                 --                 --                --
  Net unrealized g/(1) on AFS, net.........     1,390              1,390              1,390              1,390             1,390
Less:
  Common Stock acquired by ESOP............        --              5,342              6,285              7,228             8,312
  Common Stock acquired by MRP.............        --              2,671              3,143              3,614             4,156
                                              -------             ------             ------            -------           -------

Total Stockholders' equity.................   $28,470            $67,456            $77,691            $87,925           $99,695
                                               ======             ======             ======             ======            ======
</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)      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 issued by the Company. 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."
(4)      The  Mid-Tier  Holding  Company has  10,000,000  shares of common stock
         authorized  with a par  value of  $0.10  per  share.  The  Company  has
         40,000,000  shares of Common Stock authorized with a par value of $0.10
         per share.

                                      -12-

<PAGE>



(5)  The  Mid-Tier  Holding  Company has  2,000,000  shares of  Preferred  Stock
     authorized with no par value, none of which is outstanding. The Company has
     2,000,000  shares of Preferred  Stock  authorized,  no par value per share,
     none of which are currently  outstanding or will be  outstanding  after the
     completion of the Conversion and Reorganization.
(6)  The pro forma retained earnings include  $3,053,000 of assets of the Mutual
     Holding Company. The retained earnings of the Mid-Tier Holding 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."
(7)  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 __________%.  There can be no assurance that approval of the Recognition
     Plan will be  obtained.  See  "MANAGEMENT  OF THE BANK --  Potential  Stock
     Benefit Plans."

                                      -13-

<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
                                                            ------------------------------------------------------------------------
                                                                                                                    $119,025,000
                                       Historical, as of    $76,500,000         $90,000,000        $103,500,000        Maximum
                                       December 31, 1997      Minimum             Midpoint           Maximum         as adjusted
                                       -----------------  ------------------  -----------------  ----------------  -----------------
                                                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.
(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 $__________ million of general allowance for loan losses
     that was included in risk-based capital as of December 31, 1997.

                                      -14-

<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.

                                      -15-

<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
Pro forma equity as a percent of pro forma assets ...               %                %                %                %
</TABLE>
                                                   (footnotes on following page)

                                      -16-
<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  __________%.  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  $__________.  Absent  such  $__________,
     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.
     Assuming stockholder approval of the 1998 Option Plan, that all

                                      -17-

<PAGE>



     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.



                                      -18-

<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
                                                            ============    ============    ============
Diluted Earnings (Loss) Per Share                           $       2.04    $      (0.22)   $       0.88
                                                            ============    ============    ============
</TABLE>
                                      -19-
<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

                                      -20-

<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  $4,847,000 or 1.68% 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  $5,414,000  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.



                                      -21-

<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.

                                      -22-

<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>


- ---------------------
Note:The rate/volume variances should be allocated on a consistent basis between
rate and variance and the basis of allocation disclosed in a note to this 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%.

                                      -23-

<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 1.3% 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.


                                      -24-

<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-off of commercial  leases 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

                                      -25-

<PAGE>



SAIF by January  1, 1999  provided  there are no  financial  institutions  still
chartered as savings  associations  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.


                                      -26-

<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  ratios 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 $20,157,000.

         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.


                                      -27-

<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.


                                      -28-

<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

                                      -29-

<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

                                      -30-

<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.

                                      -31-
<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   one-  to  four-family   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 one- to four-family  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.



                                      -32-

<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       4.90    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".


                                      -33-

<PAGE>



         One- to  Four-Family  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

                                      -34-

<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 Mid-Tier  Holding
Company  previously  invested in loans secured by commercial  equipment  leases.
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.

         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
compared  to  residential   mortgage   lending.   Commercial   real  estate  and
construction mortgage loans may

                                      -35-
<PAGE>



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.




                                      -36-

<PAGE>
<TABLE>
<CAPTION>
                                                 Multi-Family
                                                      and
                              1-4 Family 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>    
One-to four-family 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

                                      -37-

<PAGE>



Officer,  approve all home equity loans up to $100,000.  All loans  purchased by
the Bank are reviewed 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.


                                      -38-

<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
  1 to 4 family 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:
  1 to 4 family ...............   $   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

                                      -39-

<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:
  1-4 family 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

                                      -40-

<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 mortgage 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
charged-off (recovered) $(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.



                                      -41-

<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    $  95,523    $  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:
  1-4 family ...........................          37            --           24           49           76
  Multi-family and commercial
    real estate ........................          83           139           27            9           14
  Consumer .............................          --            --           84            2            4
Net Charge-offs (recoveries):
  1-4 family ...........................         (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.



                                      -42-

<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>    
1-4 family 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.

                                      -43-

<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.


                                      -44-

<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.

                                      -45-

<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.



                                      -46-

<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.

                                      -47-

<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.


                                      -48-

<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>



                                      -49-

<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
                                                        =======





                                      -50-

<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..................................            $337,164        $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........................            $(25,988)       $  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>


                                      -51-

<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

                                      -52-

<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.

                                      -53-

<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 their 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.



                                      -54-

<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)

                                      -55-

<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.


                                      -56-

<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

                                      -57-

<PAGE>



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

                                      -58-

<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 us, 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.


                                      -59-

<PAGE>



         The  percentage of specially  computed  taxable income that was used to
compute a savings  institution's bad debt reserve deduction under the percentage
of taxable  income  method (the  "percentage  bad debt  deduction")  was 8%. The
percentage of taxable income bad debt deduction thus computed was reduced by the
amount  permitted as a deduction for  non-qualifying  loans under the experience
method.  In the past the availability of the percentage of taxable income method
permitted  qualifying  savings  institutions  to be taxed  at a lower  effective
federal  income  tax  rate  than  that  applicable  to  corporations   generally
(approximately 31.3% assuming the maximum percentage bad debt deduction).

         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.


                                      -60-

<PAGE>



         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.

         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 Joseph P. Healy 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.

                                      -61-

<PAGE>




         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."

                             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

Joseph P. Healy                         71        Director                                    1989             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.



                                      -62-

<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.

         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.

         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.

         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.

         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. He is a member of the Board of Trustees of Roxborough Memorial Hospital.

         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.


                                      -63-

<PAGE>



         Joseph  P.  Healy  serves  as  Chairman  of the  Board of  Trustees  of
Roxborough Memorial Hospital.  He was a partner in Deloitte and Touche from 1965
to 1989,  and prior to that time was  employed by Deloitte and Touche in various
positions, including staff accountant and manager, commencing in 1948.

         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.

         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.

         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.

         Michael G. Crofton is Vice  President and Senior  Portfolio  Manager of
Rittenhouse  Financial Services,  Inc., a 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.

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.

         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

                                      -64-

<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)         ($)(4)
- ------------------        ----        ---------       -----        ----------       ----------      ------------

<S>                       <C>         <C>            <C>               <C>               <C>              <C>    
John F. McGill            1997        270,000        65,000            --             15,000           168,111
Chairman

John F. McGill, Jr.       1997        200,000        35,000            --             11,000            26,046
President and Chief
Executive Officer

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

- ---------------
(1)  Includes salary and director's fees.
(2)  Includes  awards  of stock  options  under the 1992 and 1994  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.

                                      -65-

<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 of
65 is  attained.  The  Pension  Plan is  intended  to comply  with the  Employee
Retirement Income Security Act of 1974, as amended ("ERISA").

         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.  Effective January 1, 1997,
the maximum level of  compensation  subject to pension plan benefits is $160,000
per year, as adjusted. Benefits under the Pension Plan are subject to offset for
Social Security benefits.

<TABLE>
<CAPTION>
                                                 Years of Benefit Service
                   -------------------------------------------------------------------------------------
                      15                 20                 25                 30                35
                     ----               ----               ----               ----              ---

<S>                <C>                <C>                <C>                <C>               <C>    
$ 60,000........   $ 8,352            $11,136            $13,920            $16,704           $19,488
  80,000........    11,952             15,936             19,920             23,904            27,888
 100,000........    15,552             20,736             25,920             31,104            36,288
 125,000........    20,052             26,736             33,420             40,104            46,788
 150,000........    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 1.2% of Final Average  Compensation ("FAC") times years
of service,  but not in excess of 48%, less 1.25% of the Primary Social Security
Benefit times years of service,  but not in excess of 50%. A participant  who is
vested in the Pension Plan may elect an early retirement at age 55 with 20 years
of service, and may elect to

                                      -66-

<PAGE>



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  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

                                      -67-

<PAGE>



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.

         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

                                      -68-

<PAGE>



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 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.

                                      -69-

<PAGE>




         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.

         AGGREGATED OPTION/SAR EXERCISES IN LAST FISCAL YEAR AND FY-END
                                OPTION/SAR VALUES
<TABLE>
<CAPTION>
                                                                           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, 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.


                                      -70-

<PAGE>



         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 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

                                      -71-

<PAGE>



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 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.


                                      -72-

<PAGE>



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.

         Indebtedness  of  Management.  The Bank grants  loans to its  officers,
directors and employees. These loans are made in the ordinary course of business
and upon the same terms,  including collateral,  as those prevailing at the time
for  comparable  transactions  and do not  involve  more than the normal risk of
collectibility or present any 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 __% 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.

                                      -73-

<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
Joseph P. Healy                               2,300(3)                                 .93                     .14
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)                              136,500                                  55.49                    8.22
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 Savings Bank 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."

                                      -74-

<PAGE>

<TABLE>
<CAPTION>

                              Number         Proposed Purchases of           Total Common Stock
                           of Exchange        Conversion Stock(1)                To Be Held
                           Shares To Be                       Number      Number          Percentage
                           Held(2)(3)(4)   Amount            of Shares   of Shares         of Total
                           -------------   ------            ---------   ---------         --------

<S>                              <C>    
John F. McGill                   213,736
Jerry Naessens                   118,804
Michael G. Crofton                22,206
John F. McGill, Jr.              143,231
Joseph P. Healy                   12,768
Francis E. McGill, III            26,647
Add B. Anderson, Jr.              87,715
Pietro M. Jacovini, Jr.           62,733
William A. Lamb, Sr.              34,975
Robert E. Domanski, M.D.          34,975
</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.


                                      -75-

<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.

                                      -76-

<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
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 be converted into and become shares of Common Stock.  See "--The
Exchange Ratio."

         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 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.


                                      -77-

<PAGE>



         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.

         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

                                      -78-

<PAGE>



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 __________ ____,  199____,  ("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

                                      -79-

<PAGE>



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  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.


                                      -80-

<PAGE>



         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 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

                                      -81-

<PAGE>



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 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.


                                      -82-

<PAGE>



          (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;  (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.

         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.


                                      -83-

<PAGE>



         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 __________ ____, 199____, 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 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 __, 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

                                      -84-

<PAGE>



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.

         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.

                                      -85-

<PAGE>




         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 ____,  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  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

                                      -86-

<PAGE>



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.

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 $____  million and $____  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.


                                      -87-

<PAGE>



         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.

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.

                                      -88-

<PAGE>




         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 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.

                                      -89-

<PAGE>




         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.

         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  $__________  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
__________  ____,  199___ 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, 199____ 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, 199____,
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

                                      -90-

<PAGE>



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
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 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 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.


                                      -91-

<PAGE>



         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.

         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

                                      -92-

<PAGE>



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 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.


                                      -93-

<PAGE>



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 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.

Interpretation and Amendment of the Plan


                                      -94-

<PAGE>



         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 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.

                                      -95-

<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 identical 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

                                      -96-

<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

                                      -97-

<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

                                      -98-

<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.

         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 Company's
board of directors with as much  flexibility as possible to effect,  among other
transactions,

                                      -99-

<PAGE>



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.

         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;   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 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

                                      -100-

<PAGE>



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.

         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

                                      -101-

<PAGE>



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.

         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,

                                      -102-

<PAGE>



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 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

                                      -103-

<PAGE>



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.

                                      -104-



<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                                   19

   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.





<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

<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
    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                  5,273,671    (2,988,401)       25,228 
                                                                             ------------  ------------  ------------ 
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
    Sale of loans                                                               1,054,638       687,873     1,527,832
    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                 (2,119,324)    2,770,118     7,272,118 
                                                                             ------------  ------------  ------------ 
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>        
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:
<TABLE>
<CAPTION>
<S>                <C>    <C>   
                   (a)     List of Exhibits:

                   1       Agency Agreement with Sandler O'Neill & Partners, L.P.*

                   2       Amended Plan of Conversion of FJF Financial, M.H.C. and Agreement and Plan
                           of Reorganization between Guaranty Federal Bancshares, M.H.C. and Guaranty
                           Federal Savings Bank

                   3(i)    Certificate 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

                  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

</TABLE>

<PAGE>




                  23.3     Consent of FinPro Financial, Inc.

                  24       Power of Attorney (included with signature page)

                  99.1     Marketing Materials*

- -------------------
*        To be filed by amendment

                  (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.

         (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


<PAGE>



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 March 26, 1998.

                                           THISTLE GROUP HOLDINGS, CO.


                                           /s/John F. McGill, Jr.
                                           -------------------------------------
                                           John F. McGill, Jr.
                                           President and Chief Executive Officer
                                           (Duly Authorized Representative)


          We the  undersigned  directors and officers of Thistle Group Holdings,
Co. do hereby severally  constitute and appoint John F. McGill, Jr. and Jerry A.
Naessens our true and lawful attorneys and agents,  to do any and all things and
acts  in our  names  in the  capacities  indicated  below  and  to  execute  all
instruments for us and in our names in the capacities indicated below which said
John F. McGill,  Jr. and Jerry A.  Naessens  may deem  necessary or advisable to
enable Thistle Group Holdings, Co. to comply with the Securities Act of 1933, as
amended,  and any rules,  regulations  and  requirements  of the  Securities and
Exchange Commission,  in connection with the registration  statement on Form S-1
relating  to the  offering  of  Thistle  Group  Holdings,  Co.'s  common  stock,
including specifically but not limited to, power and authority to sign for us or
any of us in our  names  in the  capacities  indicated  below  the  registration
statement  and any  and all  amendments  (including  post-effective  amendments)
thereto; and we hereby ratify and confirm all that John F. McGill, Jr. and Jerry
A. Naessens shall do or cause to be done by virtue hereof.

          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 March 26, 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                               /s/Joseph P. Healy
- --------------------------------------------    --------------------------------
John F. McGill                                  Joseph P. Healy
Chairman of the Board and Director              Director






<PAGE>



                          INDEX TO EXHIBITS TO FORM S-1


Exhibit
- -------
<TABLE>
<CAPTION>
<S>      <C>
(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)     Certificate 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

23.1     Consent of Malizia, Spidi, Sloane & Fisch, P.C. (included with Exhibits 5, 8.1 and 8.2)

23.2     Consent of Deloitte & Touch LLP

23.3     Consent of FinPro Financial, Inc.

24       Power of Attorney (included with signature page)

99.1     Marketing Materials*
</TABLE>

- -------------------
*        To be filed by amendment





                                   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


<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...............................................   10
    5.   Subscription Rights of Eligible Account Holders (First Priority).   12
    6.   Subscription Rights of the Tax-Qualified Employee Stock
           Benefit Plans (Second Priority)................................   12
    7.   Subscription Rights of Supplemental Eligible Account Holders
           (Third Priority)...............................................   13
    8.   Subscription Rights of Other Members (Fourth Priority)...........   13
    9.   Public Stockholders' Offering ...................................   14
    10.  Community Offering, Syndicated Community Offering
           and Other Offerings............................................   15
    11.  Limitations on Subscriptions and Purchases of Conversion Stock...   16
    12.  Timing of Subscription Offering; Manner of Exercising
           Subscription Rights and Order Forms............................   18
    13.  Payment for Conversion Stock.....................................   19
    14.  Account Holders in Nonqualified States or Foreign Countries......   21
    15.  Voting Rights of Stockholders....................................   21
    16.  Liquidation Account..............................................   21
    17.  Transfer of Deposit Accounts.....................................   23
    18.  Requirements Following Conversion and Reorganization for
           Registration, Market Making and Stock Exchange Listing.........   23
    19.  Directors and Officers of the Bank and Holding Company...........   23
    20.  Requirements for Stock Purchases by Directors and Officers
          Following the Conversion and Merger.............................   23
    21.  Restrictions on Transfer of Stock................................   24
    22.  Restrictions on Acquisition of Stock of the Holding Company......   25
    23.  Tax Rulings or Opinions..........................................   25
    24.  Stock Compensation Plans.........................................   25
    25.  Dividend and Repurchase Restrictions on Stock....................   26
    26.  Payment of Fees to Brokers.......................................   26
    27.  Effective Date...................................................   26
    28.  Amendment or Termination of the Plan.............................   27
    29.  Interpretation of the Plan.......................................   27

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 and the Public  Stockholders  owned an aggregate of
87.62%  and  12.38% of the  outstanding  Bank  Common  Stock,  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. ("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 (87.62%)
and 206,000  (12.38%) 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>




    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 or the Middle Tier Holding  Company or  Roxborough-Manayunk
Federal  Savings  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 or
Public  Stockholders'  Offering  to (i)  natural  persons  residing in the Local
Community,  and (ii) 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.

    Public  Stockholders'  Offering  means the  offering for sale by the Holding
Company of any shares of Conversion Stock not subscribed for in the Subscription
Offering to Public Stockholders,  at the sole discretion of the Bank and Holding
Company.

    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.


                                        7

<PAGE>



    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 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

                                        8

<PAGE>



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.

    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

                                        9

<PAGE>



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.

     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.
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.


                                       10

<PAGE>



     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.

          (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

                                       11

<PAGE>



investment  bankers for assisting  Persons in completing and/or submitting Order
Forms. All fees, expenses, retainers and similar items shall be reasonable.

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.



                                       12

<PAGE>



     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 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

                                       13

<PAGE>



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 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.


                                       14

<PAGE>



     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  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.

                                       15

<PAGE>




9.        PUBLIC STOCKHOLDERS' OFFERING
          -----------------------------

     A. If less than the total number of shares of Conversion  Stock are sold in
the  Subscription  Offering,  all remaining  shares of  Conversion  Stock shall,
subject to the  further  limitations  of  Section  11 hereof,  be sold to Public
Stockholders  as of the  Stockholder  Voting  Record Date in an amount up to the
greater of (i) the maximum  purchase  limitation  established  for the Community
Offering and/or  Syndicated  Community  Offering 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,  Supplemental  Eligible  Account  Holders and Other Members.  The
Public  Stockholders'  Offering  may  commence  concurrently  with,  at any time
during,  or as soon as practicable  after the end of the Subscription  Offering.
The Public  Stockholders'  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.  The ability of Public  Stockholders to
purchase stock in the Public  Stockholders'  Offering is 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 Public Stockholders' Offering.

     B. If, pursuant to this Section,  Public Stockholders as of the Stockholder
Voting  Record  Date  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  Public  Stockholders  as of the
Stockholder Voting Record Date in an equitable manner as determined by the Board
of Directors, provided that no fractional shares shall be issued.


                                       16

<PAGE>



10.  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 and Public Stockholders'  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  and  Public
Stockholders'  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 and Public  Stockholders'  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  given 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

                                       17

<PAGE>



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  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.

11.  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.


                                       18

<PAGE>



     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.

     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

                                       19

<PAGE>



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 Bank Common Stock or be limited in receiving Exchange Shares even if
their  ownership  of Bank  Common  Stock when  converted  into  Exchange  Shares
pursuant  to the MHC Merger  would  exceed an  applicable  purchase  limitation;
however,  they might be precluded from  purchasing  any Conversion  Stock in the
Offerings.

12.  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.


                                       20

<PAGE>



     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.

     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.


                                       21

<PAGE>



13.  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 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.


                                       22

<PAGE>



     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.

14.  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  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;   and  (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.

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

                                       23

<PAGE>



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.

     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

                                       24

<PAGE>



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.

     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.

                                       25

<PAGE>




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.

     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.


                                       26

<PAGE>



     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  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.


                                       27

<PAGE>



     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.

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.


                                       28

<PAGE>




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,  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.





                                       29

<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 87.62% of the Bank's  Common  Stock,  and  reorganized
itself into a federally  chartered mutual holding company,  and (ii) sold 12.38%
of the 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;


                                      A - 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. 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 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

                                      A - 2

<PAGE>



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  Middle  Tier  Holding  Company  and the Bank shall have any
dissenter or appraisal rights in connection with the Conversion.

     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.


                                      A - 3

<PAGE>



     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>




                                                                      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 87.62% of the Bank's  Common  Stock,  and  reorganized
itself into a federally  chartered mutual holding company,  and (ii) sold 12.38%
of the 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.

     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

                                      B - 2

<PAGE>



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  Middle  Tier  Holding  Company  and the Bank shall have any
dissenter or appraisal rights in connection with the Conversion.

     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.


                                      B - 3

<PAGE>



     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>



                                                                      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 87.62% of the Bank's  Common  Stock,  and  reorganized
itself into a federally  chartered mutual holding company,  and (ii) sold 12.38%
of the 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.

     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

                                      C - 2

<PAGE>



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  Middle  Tier  Holding  Company  and the Bank shall have any
dissenter or appraisal rights in connection with the Conversion.

     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.


                                      C - 3

<PAGE>



     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







                                  EXHIBIT 3.(i)
<PAGE>

                            ARTICLES OF INCORPORATION

                                       OF

                           THISTLE GROUP HOLDINGS, CO.


         Article 1. Name. The name of the corporation is Thistle Group Holdings,
Co. (hereinafter, the "Company").

         Article 2.  Registered  Office.  The address of the initial  registered
office of the Company in the  Commonwealth of Pennsylvania is 6060 Ridge Avenue,
Philadelphia, Pennsylvania 19128.

         Article 3.  Nature of  Business.  The  Company is  organized  under the
Business   Corporation  Law  of  1988,  as  amended,   of  the  Commonwealth  of
Pennsylvania  (the  "BCL")  for the  purpose  of  engaging  in any lawful act or
activity  for  which  a  corporation  may be  organized  under  the  laws of the
Commonwealth of Pennsylvania.

         Article 4. Duration.  The term of the existence of the Company shall be
perpetual.

         Article 5. Capital Stock.

         A. Authorized  Amount. The total number of shares of capital stock that
the Company has authority to issue is 50,000,000  of which  10,000,000  shall be
serial preferred stock, no par value  (hereinafter,  the "Preferred  Stock") and
40,000,000  shall be common stock, par value $0.10 per share  (hereinafter,  the
"Common  Stock").  Except to the extent  required by  governing  law,  rule,  or
regulation,  the shares of capital  stock may be issued from time to time by the
board of  directors  of the  Company  (hereinafter,  the  "Board of  Directors")
without further approval of  stockholders.  The Company shall have the authority
to purchase its capital stock out of funds lawfully available therefor.

         B.  Common  Stock.  Except  as  provided  in this  Article 5 (or in any
resolution or resolutions  adopted by the Board of Directors  pursuant  hereto),
the exclusive voting power shall be vested in the Common Stock, with each holder
thereof being  entitled to one vote for each share of such Common Stock standing
in the  holder's  name on the books of the  Company.  Subject  to any rights and
preferences  of any class of stock  having  preference  over the  Common  Stock,
holders of Common  Stock shall be entitled to such  dividends as may be declared
by the Board of Directors out of funds  lawfully  available  therefor.  Upon any
liquidation,  dissolution,  or winding up of the affairs of the Company, whether
voluntary or  involuntary,  holders of Common Stock shall be entitled to receive
pro rata the  remaining  assets of the Company after the holders of any class of
stock having preference over the Common Stock have been paid in full any sums to
which they may be entitled.




<PAGE>



         C. Authority of Board to Fix Terms of Preferred Stock. A description of
each  class of  shares  and a  statement  of the  voting  rights,  designations,
preferences,   qualifications,   privileges,  limitations,  options,  conversion
rights,  and other special  rights granted to or imposed upon the shares of each
class and of the authority  vested in the Board of Directors to establish series
of Preferred  Stock or to  determine  that  Preferred  Stock will be issued as a
class without series and to fix and determine the voting  rights,  designations,
preferences,  and other special  rights of the Preferred  Stock as a class or of
the series thereof are as follows:

         Preferred  Stock  may be issued  from  time to time as a class  without
series  or  in  one  or  more  series.   Each  series  shall  be  designated  in
supplementary  sections or amendments to these Articles of  Incorporation by the
Board of Directors so as to  distinguish  the shares  thereof from the shares of
all other  series and  classes.  The Board of Directors  may by  resolution  and
amendment to these Articles of Incorporation  from time to time divide shares of
Preferred  Stock into series,  or determine  that the  Preferred  Stock shall be
issued as a class  without  series,  fix and determine the number of shares in a
series and the terms and  conditions of the issuance of the class or the series,
and,  subject to the provisions of this Article 5, fix and determine the rights,
preferences, qualifications,  privileges, limitations, and other special rights,
if any, of the class (if none of such  shares of the class have been  issued) or
of any series so established, including but not limited to, voting rights (which
may be  limited,  multiple,  fractional,  or  non-voting  rights),  the  rate of
dividend, if any, and whether or to what extent, if any, such dividends shall be
cumulative  (including the date from which  dividends  shall be  cumulative,  if
any), the price at and the terms and conditions on which shares may be redeemed,
if any,  the  preference  and the  amounts  payable  on  shares  in the event of
voluntary or involuntary liquidation, sinking fund provisions for the redemption
or  purchase  of shares in the event  shares of the class or of any  series  are
issued with sinking fund  provisions,  and the terms and conditions on which the
shares of the class or of any series may be converted in the event the shares of
the class or of any series are issued with the privilege of conversion.

         The Board of Directors may, in its discretion, at any time or from time
to  time,  issue or cause to be  issued  all or any part of the  authorized  and
unissued shares of Preferred Stock for consideration of such character and value
as the Board of Directors shall from time to time fix or determine.

         D. Repurchase of Shares.  The Company may, from time to time,  pursuant
to   authorization  by  the  Board  of  Directors  and  without  action  by  the
stockholders,  purchase  or  otherwise  acquire  shares  of  any  class,  bonds,
debentures, notes, scrip, warrants,  obligations,  evidences of indebtedness, or
other  securities  of the Company in such manner,  upon such terms,  and in such
amounts as the Board of Directors shall  determine;  subject,  however,  to such
limitations  or  restrictions,  if any, as are contained in the express terms of
any class of shares of the Company  outstanding  at the time of the  purchase or
acquisition in question or as are imposed by law or regulation.


                                       -2-

<PAGE>



         Article  6.  Incorporator.  The name and  business  address of the sole
incorporator is as follows:


                  Name                            Address
          ------------------                  -----------------                 
         John F. McGill, Jr.                  6060 Ridge Avenue
                                              Philadelphia, Pennsylvania  19128

         Article 7. Directors.  The business and affairs of the Company shall be
managed by or under the direction of the Board of Directors.

         A. Number. The number of directors of the Company shall be such number,
not less than 5 nor more than 12 (exclusive of directors,  if any, to be elected
by  holders of  Preferred  Stock,  voting  separately  as a class),  as shall be
provided  from time to time in  accordance  with the  bylaws,  provided  that no
decrease in the number of directors shall have the effect of shortening the term
of any incumbent director, and provided further that no action shall be taken to
decrease or increase the number of  directors  from time to time unless at least
eighty  percent  (80%) of the  directors  then in  office  shall  concur in said
action.

         B. Classified Board. The Board of Directors shall be divided into three
classes of directors that shall be designated  Class I, Class II, and Class III.
The  members of each class  shall be elected for a term of three years and until
their  successors  are elected and  qualified.  Such classes  shall be as nearly
equal in number as the then total  number of directors  constituting  the entire
Board of Directors shall permit, with the term of office of Class I to expire at
the first  annual  meeting  of  stockholders,  the term of office of Class II to
expire at the annual meeting of stockholders one year  thereafter,  and the term
of office of Class III to expire at the annual meeting of stockholders two years
thereafter.  At each  annual  meeting of  stockholders  following  such  initial
classification and election,  directors elected to succeed those directors whose
terms  expire  shall be  elected  for a term of  office  to  expire at the third
succeeding annual meeting of stockholders after their election.

         Should  the  number  of  directors  of  the  Company  be  reduced,  the
directorship(s)  eliminated  shall be  allocated  among the  classes so that the
number of directors in each class is as specified in the  immediately  preceding
paragraph.  The  Board  of  Directors  shall  designate,  by  the  name  of  the
incumbent(s), the position(s) to be abolished. Should the number of directors of
the Company be increased,  the additional directorships shall be allocated among
such  classes so that the number of  directors  in each class is as specified in
the immediately preceding paragraph.

         Whenever  the holders of any one or more series of  Preferred  Stock of
the Company shall have the right,  voting separately as a class, to elect one or
more  directors of the Company,  the Board of  Directors  shall  consist of said
directors  so elected in addition to the number of  directors  fixed as provided
above in this Article 7. Notwithstanding the foregoing,  and except as otherwise
may be  required  by law,  whenever  the  holders  of any one or more  series of
Preferred  Stock of the Company  shall have the right,  voting  separately  as a
class, to elect one or more

                                      -3-

<PAGE>



directors of the Company, the terms of the director or directors elected by such
holders shall expire at the next succeeding annual meeting of stockholders.

         C. No  Cumulative  Voting.  Stockholders  of the  Company  shall not be
permitted to cumulate their votes for the election of directors.

         D.  Vacancies.  Subject to the  rights of the  holders of any series of
Preferred  Stock  then  outstanding,  any  vacancy  occurring  on the  Board  of
Directors,  including any vacancy created by reason of an increase in the number
of  directors,  shall be  filled by a  majority  vote of the  directors  then in
office, whether or not a quorum is present, or by a sole remaining director, and
any  director  so chosen  shall  serve until the term of the class to which such
director  was  appointed  shall  expire and until a  successor  is  elected  and
qualified. When the number of directors is changed, the Board of Directors shall
determine  the class or classes to which the  increased or  decreased  number of
directors shall be appointed.

         E. Removal.  Unless  otherwise  required by law, a director  (including
persons elected by directors to fill vacancies in the Board of Directors) may be
removed  from  office only for cause by an  affirmative  vote of not less than a
majority  of the total  votes  eligible  to be cast by  stockholders.  Cause for
removal by  stockholders  shall  exist  only if the  director  whose  removal is
proposed  has been  either  declared  of unsound  mind by an order of a court of
competent  jurisdiction,  convicted of a felony or of an offense  punishable  by
imprisonment  for a  term  of  more  than  one  year  by a  court  of  competent
jurisdiction,  or deemed liable by a court of competent  jurisdiction  for gross
negligence or misconduct in the  performance  of such  director's  duties to the
Company. At least 30 days prior to such meeting of stockholders,  written notice
shall be sent to the director  whose  removal will be considered at the meeting.
Directors  may also be removed  from  office in the manner  provided in Sections
1726(b) and 1726(c) of the BCL, or any successors to such sections.

         F. Nominations of Directors.  Nominations of candidates for election as
directors at any annual  meeting of  stockholders  may be made (a) by, or at the
direction  of, a majority of the Board of  Directors  or (b) by any  stockholder
entitled to vote at such annual  meeting.  Only persons  nominated in accordance
with the procedures set forth in this Article 7.F shall be eligible for election
as directors at an annual meeting.  Ballots bearing the names of all the persons
who have been  nominated  for  election  as  directors  at an annual  meeting in
accordance  with the  procedures set forth in this Article 7.F shall be provided
for use at the annual meeting.

         Nominations,  other than those made by or at the direction of the Board
of  Directors,  shall be made  pursuant  to  timely  notice  in  writing  to the
Secretary  of the  Company as set forth in this  Article  7.F.  To be timely,  a
stockholder's  notice  shall be  delivered  to, or mailed and  received  at, the
principal  executive  offices of the  Company not less than 60 days prior to the
anniversary date of the immediately  preceding annual meeting of stockholders of
the Company; provided,  however, that with respect to the first scheduled annual
meeting,  notice by the  stockholder  must be so  delivered or received no later
than the close of business on the tenth day following the day on which notice of
the date of the scheduled meeting was mailed and must be delivered or

                                       -4-

<PAGE>



received no later than the close of business on the fifth day preceding the date
of the meeting.  Such stockholder's notice shall set forth (a) as to each person
whom the  stockholder  proposes to nominate  for  election or  re-election  as a
director and as to the stockholder giving the notice (i) the name, age, business
address,  and residence address of such person, (ii) the principal occupation or
employment of such person, (iii) the class and number of shares of Company stock
that are Beneficially  Owned (as determined by Rule 13d-3  promulgated under the
Securities  Exchange Act of 1934, as amended) by such person on the date of such
stockholder notice, and (iv) any other information  relating to such person that
is required to be disclosed in solicitations of proxies with respect to nominees
for election as directors,  pursuant to the Securities  Exchange Act of 1934, as
amended  (the  "Exchange  Act")  or any  successor  thereto;  and  (b) as to the
stockholder  giving the notice (i) the name and  address,  as they appear on the
Company's  books, of such stockholder and any other  stockholders  known by such
stockholder  to be  supporting  such  nominees  and (ii) the class and number of
shares of Company stock that are  Beneficially  Owned by such stockholder on the
date  of  such  stockholder  notice  and,  to the  extent  known,  by any  other
stockholders  known by such  stockholder  to be supporting  such nominees on the
date of such stockholder  notice. At the request of the Board of Directors,  any
person nominated by, or at the direction of, the Board of Directors for election
as a director at an annual meeting shall furnish to the Secretary of the Company
the same  information  required  to be set  forth in a  stockholder's  notice of
nomination which pertains to the nominee.

         The Board of Directors may reject any  nomination by a stockholder  not
timely made in  accordance  with the  requirements  of this  Article 7.F. If the
Board of  Directors,  or a designated  committee  thereof,  determines  that the
information   provided   in  a   stockholder's   notice  does  not  satisfy  the
informational  requirements  of this  Article 7.F in any material  respect,  the
Secretary of the Company shall notify such  stockholder of the deficiency in the
notice.  The  stockholder  shall have an  opportunity  to cure the deficiency by
providing  additional  information to the Secretary  within such period of time,
not to exceed  five days  from the date such  deficiency  notice is given to the
stockholder,  as the  Board of  Directors  or such  committee  shall  reasonably
determine. If the deficiency is not cured within such period, or if the Board of
Directors  or  such  committee   reasonably   determines   that  the  additional
information  provided by the stockholder,  together with information  previously
provided,  does not satisfy the requirements of this Article 7.F in any material
respect,  then the Board of Directors may reject such stockholder's  nomination.
The Secretary of the Company shall notify a stockholder in writing  whether such
person's  nomination has been made in accordance with the time and informational
requirements  of this Article 7.F.  Notwithstanding  the procedures set forth in
this  paragraph,  if neither the Board of Directors nor such  committee  makes a
determination  as to the  validity  of any  nominations  by a  stockholder,  the
presiding  officer of the annual  meeting  shall  determine  and  declare at the
annual meeting  whether the nomination was made in accordance  with the terms of
this Article 7.F. If the presiding officer determines that a nomination was made
in  accordance  with the terms of this Article 7.F, such person shall so declare
at the annual  meeting and ballots shall be provided for use at the meeting with
respect to such nominee.  If the presiding officer  determines that a nomination
was not made in accordance with the terms of this Article 7.F, such person shall
so  declare  at the  annual  meeting  and  the  defective  nomination  shall  be
disregarded.

                                       -5-

<PAGE>




         Notwithstanding the foregoing, and except as otherwise required by law,
whenever the holders of any one or more series of Preferred Stock shall have the
right,  voting  separately  as a class,  to elect one or more  directors  of the
Company,  the provisions of this Article 7.F shall not apply with respect to the
director or directors elected by such holders of Preferred Stock.

         Article  8.  Preemptive  Rights.  No holder of any of the shares of any
class or series of stock or of options,  warrants,  or other  rights to purchase
shares of any class or series or of other  securities  of the Company shall have
any  preemptive  right to purchase or subscribe  for any  unissued  stock of any
class or series, any unissued bonds,  certificates of indebtedness,  debentures,
or other  securities  convertible into or exchangeable for stock of any class or
series or carrying  any right to purchase  stock of any class or series,  or any
shares of any class, bonds,  debentures,  notes, scrip,  warrants,  obligations,
evidences of indebtedness,  or other securities of the Company  purchased by the
Company  pursuant  to  Article  5.D;  but any such  unissued,  or issued but not
outstanding,  stock, bonds,  certificates of indebtedness,  debentures, or other
securities  convertible  into or exchangeable for stock or carrying any right to
purchase stock may be issued pursuant to resolution of the Board of Directors to
such  persons,  firms,  corporations,  or  associations,  whether or not holders
thereof,  and  upon  such  terms  as may be  deemed  advisable  by the  Board of
Directors in the exercise of its sole discretion.

         Article 9.  Elimination  of  Directors'  Liability.  A director  of the
Company shall not be personally  liable,  as such, for monetary  damages for any
action  taken  unless:  (i) the  director has breached or failed to perform such
director's  fiduciary  duties, or other duties under Chapter 17, Subchapter B of
the BCL, of such  director's  office,  and (ii) the breach or failure to perform
constitutes  self-dealing,   willful  misconduct,  or  recklessness;   provided,
however,  that  the  foregoing  shall  not  apply to (i) the  responsibility  or
liability of a director pursuant to any criminal statute;  or (ii) the liability
of a director for the payment of taxes pursuant to federal, state, or local law.
If the laws of the  Commonwealth of Pennsylvania are amended after the effective
date of these  Articles  of  Incorporation  to  eliminate  further  or limit the
personal liability of directors, then the liability of a director of the Company
shall be eliminated or limited to the fullest extent permitted by law.

         Any  repeal  or  modification   of  the  foregoing   paragraph  by  the
stockholders  of the Company shall not adversely  affect any right or protection
of  a  director  of  the  Company  existing  at  the  time  of  such  repeal  or
modification.

         Article 10. Indemnification,  etc. of Officers,  Directors,  Employees,
and Agents.

         A.  Persons.  The Company  shall  indemnify  any person who was or is a
party  or is  threatened  to be  made a party  to any  threatened,  pending,  or
completed action,  suit, or proceeding,  including actions by or in the right of
the Company,  whether civil,  criminal,  administrative,  or  investigative,  by
reason of the fact that such  person is or was a  director,  officer,  employee,
fiduciary, trustee, or agent of the Company, or is or was serving at the request
of the Company as a director, officer, employee, fiduciary, trustee, or agent of
another corporation, partnership, joint venture, trust, or other enterprise.

                                       -6-

<PAGE>




         B. Extent -- Derivative Actions. In the case of a threatened,  pending,
or completed  action or suit by or in the right of the Company  against a person
named in  paragraph  A by reason of such  person  holding  a  position  named in
paragraph A, the Company shall  indemnify  such person if such person  satisfies
the standard in paragraph C, for expenses  (including  attorneys' fees) actually
and  reasonably  incurred  by such  person in  connection  with the  defense  or
settlement of the action or suit.

         C. Standard -- Derivative Suits. In the case of a threatened,  pending,
or completed action or suit by or in the right of the Company, a person named in
paragraph A shall be indemnified only if:

                  1. such person is successful on the merits or otherwise; or

                  2. such person acted in good faith in the transaction  that is
         the subject of the suit or action, and in a manner reasonably  believed
         to be in,  or not  opposed  to,  the  best  interests  of the  Company,
         including,  but not  limited  to, the taking of any and all  actions in
         connection with the Company's response to any tender offer or any offer
         or proposal of another  party to engage in a Business  Combination  (as
         defined in Article 13 of these  Articles)  not approved by the Board of
         Directors.  However, such person shall not be indemnified in respect of
         any claim,  issue,  or matter as to which such person has been adjudged
         liable to the Company unless (and only to the extent that) the court of
         common  pleas  or the  court  in  which  the  suit  was  brought  shall
         determine, upon application, that despite the adjudication of liability
         but in  view  of all the  circumstances,  such  person  is  fairly  and
         reasonably  entitled to indemnity  for such expenses as the court shall
         deem proper.

         D. Extent -- Nonderivative Suits. In case of a threatened,  pending, or
completed suit, action, or proceeding (whether civil, criminal,  administrative,
or investigative), other than a suit by or in the right of the Company, together
hereafter  referred  to as a  nonderivative  suit,  against  a  person  named in
paragraph A by reason of such person  holding a position  named in  paragraph A,
the Company shall indemnify such person if such person satisfies the standard in
paragraph  E, for amounts  actually  and  reasonably  incurred by such person in
connection with the defense or settlement of the nonderivative suit,  including,
but not limited to (i) expenses  (including  attorneys' fees), (ii) amounts paid
in settlement, (iii) judgments, and (iv) fines.

         E. Standard -- Nonderivative  Suits. In case of a nonderivative suit, a
person named in paragraph A shall be indemnified only if:

                  1. such person is successful on the merits or otherwise; or

                  2. such person acted in good faith in the transaction  that is
         the  subject  of the  nonderivative  suit and in a manner  such  person
         reasonably  believed to be in, or not opposed to, the best interests of
         the Company,  including,  but not limited to, the taking of any and all
         actions in connection  with the Company's  response to any tender offer
         or

                                       -7-

<PAGE>



         any  offer or  proposal  of  another  party  to  engage  in a  Business
         Combination  (as defined in Article 13 of these  Articles) not approved
         by the Board of Directors  and, with respect to any criminal  action or
         proceeding,  such  person  had no  reasonable  cause  to  believe  such
         person's conduct was unlawful.  The termination of a nonderivative suit
         by  judgment,  order,  settlement,  conviction,  or upon a plea of nolo
         contendere or its equivalent shall not, in itself, create a presumption
         that the person failed to satisfy the standard of this paragraph E.2.

         F.  Determination  That Standard Has Been Met. A determination that the
standard of  paragraph  C or E has been  satisfied  may be made by a court,  or,
except as stated in paragraph C.2 (second  sentence),  the  determination may be
made by:

                  1.       the Board of Directors by a majority vote of a quorum
         consisting of directors  of  the  Company  who  were not parties to the
         action, suit, or proceeding;

                  2. if such a quorum is not  obtainable or if obtainable  and a
         majority  of  a  quorum  of  disinterested  directors  so  directs,  by
         independent legal counsel in a written opinion; or

                  3.       the stockholders of the Company.

         G.  Proration.  Anyone  making a  determination  under  paragraph F may
determine  that a person has met the  standard as to some  matters but not as to
others, and may reasonably prorate amounts to be indemnified.

         H. Advancement of Expenses. Reasonable expenses incurred by a director,
officer,  employee,  or agent of the  Company in  defending  a civil or criminal
action, suit, or proceeding described in Article 10.A may be paid by the Company
in advance of the final  disposition  of such action,  suit, or proceeding  upon
receipt of an undertaking by or on behalf of such person to repay such amount if
it  shall  ultimately  be  determined  that the  person  is not  entitled  to be
indemnified by the Company.

         I. Other  Rights.  The  indemnification  and  advancement  of  expenses
provided by or pursuant to this Article 10 shall not be deemed  exclusive of any
other rights to which those seeking  indemnification  or advancement of expenses
may be entitled under any insurance or other agreement,  vote of stockholders or
directors, or otherwise, both as to actions in their official capacity and as to
actions in another capacity while holding an office,  and shall continue as to a
person who has ceased to be a director,  officer,  employee,  or agent and shall
inure to the benefit of the heirs, executors, and administrators of such person.

         J. Insurance. The Company shall have the power to purchase and maintain
insurance on behalf of any person who is or was a director,  officer,  employee,
or agent of the Company, or is or was serving at the request of the Company as a
director, officer, employee, or agent of another corporation, partnership, joint
venture, trust, or other enterprise, against any

                                       -8-

<PAGE>



liability  asserted  against such person and incurred by such person in any such
capacity,  or arising out of such  person's  status as such,  whether or not the
Company  would have the power to indemnify  such person  against such  liability
under the provisions of this Article 10.

         K.  Security  Fund;  Indemnity  Agreements.  By  action of the Board of
Directors  (notwithstanding their interest in the transaction),  the Company may
create  and  fund a  trust  fund  or fund of any  nature,  and  may  enter  into
agreements with its officers,  directors,  employees, and agents for the purpose
of securing or insuring in any manner its  obligation  to  indemnify  or advance
expenses provided for in this Article 10.

         L. Modification.  The duties of the Company to indemnify and to advance
expenses to any person as provided in this  Article 10 shall be in the nature of
a contract between the Company and each such person,  and no amendment or repeal
of any  provision of this Article 10, and no  amendment  or  termination  of any
trust or other fund created pursuant to Article 10.K hereof,  shall alter to the
detriment of such person the right of such person to the advancement of expenses
or  indemnification  related to a claim  based on an act or failure to act which
took place prior to such amendment, repeal, or termination.

         M. Proceedings  Initiated by Indemnified  Persons.  Notwithstanding any
other  provision in this Article 10, the Company shall not indemnify a director,
officer,  employee,  or agent for any liability incurred in an action,  suit, or
proceeding initiated by (which shall not be deemed to include  counter-claims or
affirmative  defenses) or  participated  in as an intervenor or amicus curiae by
the person seeking indemnification unless such initiation of or participation in
the action,  suit,  or  proceeding  is  authorized,  either  before or after its
commencement,  by the  affirmative  vote of a majority of the directors  then in
office.

         N. Savings  Clause.  If this Article 10 or any portion  hereof shall be
invalidated  on any  ground by any  court of  competent  jurisdiction,  then the
Company shall nevertheless indemnify each director, officer, employee, and agent
of the Company as to costs,  charges, and expenses (including  attorneys' fees),
judgments,  fines,  and amounts paid in  settlement  with respect to any action,
suit, or proceeding, whether civil, criminal,  administrative, or investigative,
including  an action by or in the right of the  Company  to the  fullest  extent
permitted by any applicable  portion of this Article 10 that shall not have been
invalidated and to the fullest extent permitted by applicable law.

         If the laws of the  Commonwealth of Pennsylvania  are amended to permit
further indemnification of the directors, officers, employees, and agents of the
Company,  then the Company shall  indemnify  such persons to the fullest  extent
permitted by law. Any repeal or modification of this Article by the stockholders
of the Company shall not adversely affect any right or protection of a director,
officer, employee, or agent existing at the time of such repeal or modification.


                                       -9-

<PAGE>



         Article 11. Meetings of Stockholders and Stockholder Proposals.

         A.  Special   Meetings  of   Stockholders.   Special  meetings  of  the
stockholders  of the  Company  may be  called  only by the  Board  of  Directors
pursuant to a resolution  approved by the affirmative  vote of a majority of the
directors then in office.

         B. Action  Without a Meeting.  Notwithstanding  any other  provision of
these Articles or the Bylaws of the Company,  no action  required to be taken or
which may be taken at any annual or special  meeting of the  stockholders of the
Company may be taken without a meeting, and the power of stockholders to consent
in  writing,  without a meeting,  to the  taking of any  action is  specifically
denied.

         C. Stockholder  Proposals.  At an annual meeting of stockholders,  only
such new business  shall be conducted,  and only such  proposals  shall be acted
upon,  as shall  have been  brought  before  the  annual  meeting  by, or at the
direction of, (1) the Board of Directors or (2) any  stockholder  of the Company
who complies with all the requirements set forth in this Article 11.C.

         Proposals, other than those made by or at the direction of the Board of
Directors,  shall be made  pursuant to timely notice in writing to the Secretary
of the Company as set forth in this Article 11.C. For  stockholder  proposals to
be considered at the annual meeting of stockholders,  the  stockholder's  notice
shall be  delivered  to, or mailed  and  received  at, the  principal  executive
offices of the  Company not less than 60 days prior to the  anniversary  date of
the immediately  preceding  annual meeting of stockholders of the Company.  Such
stockholder's  notice shall set forth as to each matter the stockholder proposes
to bring  before the annual  meeting  (a) a brief  description  of the  proposal
desired to be brought  before the annual  meeting and the reasons for conducting
such business at the annual meeting, (b) the name and address, as they appear on
the Company's  books,  of the  stockholder  proposing  such business and, to the
extent known, any other  stockholders known by such stockholder to be supporting
such proposal,  (c) the class and number of shares of the Company stock that are
Beneficially  Owned by the  stockholder on the date of such  stockholder  notice
and, to the extent known, by any other stockholders known by such stockholder to
be supporting such proposal on the date of such stockholder  notice, and (d) any
financial  interest of the  stockholder  in such proposal  (other than interests
which all stockholders would have).


                                      -10-

<PAGE>



         The Board of Directors may reject any  stockholder  proposal not timely
made in  accordance  with  the  terms  of this  Article  11.C.  If the  Board of
Directors,  or a designated  committee thereof,  determines that the information
provided  in  a  stockholder's   notice  does  not  satisfy  the   informational
requirements of this Article 11.C in any material respect,  the Secretary of the
Company shall promptly notify such  stockholder of the deficiency in the notice.
The  stockholder  shall have an  opportunity to cure the deficiency by providing
additional  information  to the  Secretary  within such  period of time,  not to
exceed  five  days  from  the  date  such  deficiency  notice  is  given  to the
stockholder,  as the  Board of  Directors  or such  committee  shall  reasonably
determine. If the deficiency is not cured within such period, or if the Board of
Directors or such committee determines that the additional  information provided
by the stockholder,  together with  information  previously  provided,  does not
satisfy the requirements of this Article 11.C in any material respect,  then the
Board of Directors may reject such stockholder's  proposal. The Secretary of the
Company  shall  notify a  stockholder  in  writing  whether  such  stockholder's
proposal  has  been  made  in  accordance   with  the  time  and   informational
requirements of this Article 11.C.  Notwithstanding  the procedures set forth in
this  paragraph,  if neither the Board of Directors nor such  committee  makes a
determination  as to the validity of any  stockholder  proposal,  the  presiding
officer of the annual meeting shall  determine and declare at the annual meeting
whether the  stockholder  proposal was made in accordance with the terms of this
Article 11.C. If the presiding  officer  determines that a stockholder  proposal
was made in accordance with the terms of this Article 11.C, such person shall so
declare at the annual  meeting  and  ballots  shall be  provided  for use at the
meeting with respect to any such proposal.  If the presiding officer  determines
that a stockholder  proposal was not made in  accordance  with the terms of this
Article  11.C,  such person shall so declare at the annual  meeting and any such
proposal shall not be acted upon at the annual meeting.

         This  provision  shall not prevent the  consideration  and  approval or
disapproval  at the  annual  meeting  of  report  of  officers,  directors,  and
committees of the Board of Directors,  but in connection  with such reports,  no
new business shall be acted upon at such annual  meeting  unless stated,  filed,
and received as herein provided.

                Article 12. Certain Limitations on Voting Rights

         A. Limitations.  Notwithstanding any other provision of these Articles,
in no event  shall any record  owner of any  outstanding  Common  Stock which is
beneficially  owned,  directly or indirectly,  by a person who, as of any record
date for the  determination  of  stockholders  entitled  to vote on any  matter,
beneficially  owns in  excess  of 10% of the  then-outstanding  shares of Common
Stock (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 by virtue of the  provisions  hereof in  respect  of Common  Stock
beneficially  owned by such person owning 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 of such class or series
which are both  beneficially  owned by such  person  and owned of record by such
record owner and the

                                      -11-

<PAGE>



denominator of which is the total number of shares of Common Stock  beneficially
owned by such Person owning shares in excess of the Limit.

         Further,  for a  period  of  five  years  from  the  completion  of the
conversion of FJF Financial,  M.H.C.  from mutual to stock form, no Person shall
directly or indirectly  Offer to acquire or acquire the beneficial  ownership of
more than 10% of any class of any equity security of the Company.

         B. Definitions.  The following  definitions shall apply to this Article
12.

                  1.  "Affiliate"  shall have the meaning ascribed to it in Rule
         12b-2  of the  General  Rules  and  Regulations  under  the  Securities
         Exchange  Act of  1934,  as in  effect  on the date of  filing  of this
         Certificate.

                  2. "Beneficial  Ownership"  (including  "Beneficially  Owned")
         shall be  determined  pursuant to Rule 13d-3 of the  General  Rules and
         Regulations under the Securities Exchange Act of 1934 (or any successor
         rule or statutory provision), or, if said Rule 13d-3 shall be rescinded
         and there shall be no successor rule or provision thereto,  pursuant to
         said Rule 13d-3 as in effect on the date of filing of this Certificate;
         provided,  however,  that a Person shall, in any event,  also be deemed
         the "beneficial owner" of any Common Stock:

                           (a)  which such Person or any of its Affiliates owns,
                  directly or indirectly; or

                           (b) which such  Person or any of its  Affiliates  has
                  (i) the right to acquire  (whether  such right is  exercisable
                  immediately  or only after the  passage of time),  pursuant to
                  any agreement,  arrangement or understanding (but shall not be
                  deemed to be the  Beneficial  Owner of any  Voting  Shares (as
                  defined  in  Article  13)  solely by  reason of an  agreement,
                  contract, or other arrangement with this Company to effect any
                  transaction  which is described in Section A of Article 13) or
                  upon the  exercise  of  conversion  rights,  exchange  rights,
                  warrants,  or  options  or  otherwise,  or (ii) sole or shared
                  voting or investment  power with respect  thereto  pursuant to
                  any agreement,  arrangement,  understanding,  relationship  or
                  otherwise (but shall not be deemed to be the Beneficial  Owner
                  of any Voting  Shares  solely by reason of a  revocable  proxy
                  granted for a particular meeting of stockholders,  pursuant to
                  a  public  solicitation  of  proxies  for such  meeting,  with
                  respect to shares of which  neither  such  Person nor any such
                  Affiliate is otherwise deemed the Beneficial Owner); or

                           (c) which are owned  directly or  indirectly,  by any
                  other Person with which such first mentioned  Person or any of
                  its  Affiliates  acts as a partnership,  limited  partnership,
                  syndicate or other group pursuant to any agreement,

                                      -12-

<PAGE>



                  arrangement or understanding for  the  purpose  of  acquiring,
                  holding, voting or disposing of any shares of capital stock of
                  this Company;

and provided further,  however,  that (1) no director or officer of this Company
(or any  Affiliate of any such director or officer)  shall,  solely by reason of
any or all of such directors or officers acting in their  capacities as such, be
deemed,   for  any  purposes  hereof,  to  Beneficially  Own  any  Common  Stock
Beneficially  Owned by any other  such  director  or officer  (or any  Affiliate
thereof),  and (2) neither any employee stock  ownership or similar plan of this
Company or any subsidiary of this Company,  nor any trustee with respect thereto
or any  Affiliate  of such  trustee  (solely by reason of such  capacity of such
trustee),  shall be deemed,  for any purposes  hereof,  to Beneficially  Own any
Common Stock held under any such plan.  For purposes of computing the percentage
Beneficial  Ownership of Common Stock of a Person,  the outstanding Common Stock
shall include  shares deemed owned by such Person  through  application  of this
subsection but shall not include any other Common Stock which may be issuable by
this Company pursuant to any agreement,  or upon exercise of conversion  rights,
warrants or options,  or  otherwise.  For all other  purposes,  the  outstanding
Common  Stock shall  include only Common  Stock then  outstanding  and shall not
include any Common Stock which may be issuable by this  Company  pursuant to any
agreement,  or upon the exercise of conversion rights,  warrants or options,  or
otherwise.

                  3. The term "Offer"  shall mean every  written offer to buy or
acquire, solicitation of an offer to sell, tender offer or request or invitation
for tender of, a security or interest in a security for value; provided that the
term "Offer" shall not include (i) inquiries  directed  solely to the management
of the Company and not intended to be  communicated  to  stockholders  which are
designed  to elicit  an  indication  of  management's  receptivity  to the basic
structure of a potential  acquisition  with respect to the amount of cash and or
securities,  manner of acquisition  and formula for  determining  price, or (ii)
non-binding   expressions  of  understanding  or  letters  of  intent  with  the
management  of  the  Company  regarding  the  basic  structure  of  a  potential
acquisition  with  respect to the amount of cash  and/or  securities,  manner of
acquisition and formula for determining price.

                  4. A "Person" shall mean any individual, firm, corporation, or
other entity.

         C. The board of  directors  shall have the power to construe  and apply
the  provisions of this Article 12 and to make all  determinations  necessary or
desirable to implement  such  provisions,  including  but not limited to matters
with respect to (i) the number of shares of Common Stock  Beneficially  Owned by
any Person,  (ii) whether a Person is an Affiliate of another,  (iii)  whether a
Person has an agreement,  arrangement,  or understanding  with another as to the
matters  referred  to in  the  definition  of  Beneficial  Ownership,  (iv)  the
application of any other definition or operative provision of the section to the
given facts, or (v) any other matter relating to the  applicability or effect of
this Article 12.

         D. The board of  directors  shall  have the  right to  demand  that any
Person who is reasonably  believed to Beneficially Own Common Stock in excess of
the Limit (or holders of

                                      -13-

<PAGE>



record of Common Stock  Beneficially Owned by any Person in excess of the Limit)
supply the Company with complete  information  as to (i) the record  owner(s) of
all shares  Beneficially Owned by such Person who is reasonably  believed to own
shares in excess of the Limit and (ii) any other factual matter  relating to the
applicability  or effect of this  Article 12 as may  reasonably  be requested of
such Person.

         E. Except as otherwise  provided by law or  expressly  provided in this
Article  12,  the  presence  in person or by proxy of the  holders  of record of
shares of capital stock of the Company  entitling the holders  thereof to cast a
majority of the votes (after giving  effect,  if required,  to the provisions of
this Article 12)  entitled to be cast by the holders of shares of capital  stock
of the Company entitled to vote shall constitute a quorum at all meetings of the
stockholders,  and every  reference  in these  Articles  to a majority  or other
proportion of capital stock (or the holders thereof) for purposes of determining
any quorum  requirement or any requirement  for stockholder  consent or approval
shall be deemed to refer to such  majority or other  proportion of the votes (or
the holders thereof) then entitled to be cast in respect of such capital stock.

         F. The  provisions  of this Article 12 shall not be  applicable  to any
tax-qualified  defined benefit plan or defined  contribution plan of the Company
or its  subsidiaries  or to the  acquisition  of more  than 10% of any  class of
equity  security  of the  Company  if such  acquisition  has  been  approved  by
two-thirds of the entire Board of Directors,  as described in Article 13 of this
Article;  provided,  however, that such approval shall only be effective if such
Directors  shall have the power to  construe  and apply the  provisions  of this
Article 12 and to make all  determinations  necessary  or desirable to implement
such  provisions,  including  but not limited to matters with respect to (a) the
number of shares  Beneficially  Owned by any Person, (b) whether a Person has an
agreement, arrangement, or understanding with another as to the matters referred
to in the definition of Beneficial  Ownership,  (c) the application of any other
material  fact relating to the  applicability  or effect of this Article 12. Any
constructions, applications, or determinations made by the Directors pursuant to
this  Article  12 in  good  faith  and on the  basis  of  such  information  and
assistance as was then reasonably available for such purpose shall be conclusive
and binding upon the Company and its stockholders.

         G. In the event any provision  (or portion  thereof) of this Article 12
shall be found to be invalid,  prohibited or unenforceable  for any reason,  the
remaining  provisions  (or portions  thereof) of this Article 12 shall remain in
full force and effect, and shall be construed as if such invalid,  prohibited or
unenforceable  provision  had  been  stricken  herefrom  or  otherwise  rendered
inapplicable, it being the intent of this Company and its stockholders that each
such remaining  provision (or portion thereof) of this Article 12 remain, to the
fullest  extent  permitted  by  law,   applicable  and  enforceable  as  to  all
stockholders,  including  stockholders owning an amount of stock over the Limit,
notwithstanding any such finding.


                                      -14-

<PAGE>



         Article 13.  Stockholder Approval of Business Combinations

         A. General Requirement.  The definitions and other provisions set forth
in Article 12 are also  applicable to this Article 13. The  affirmative  vote of
the holders of not less than eighty percent (80%) of the  outstanding  shares of
Voting  Shares (as  hereinafter  defined)  shall be required for the approval or
authorization of any "Business Combination" as defined and set forth below:

                  1. Any merger,  consolidation,  share  exchange or division of
the Company or any  Subsidiary  of the Company  with or into (i) any  Interested
Shareholder (as hereinafter  defined),  or (ii) with,  involving or resulting in
any other  corporation  (whether or not itself an Interested  Shareholder of the
Company)  which  is, or after  the  merger,  consolidation,  share  exchange  or
division would be, an Affiliate or Associate of the Interested Shareholder;

                  2. A sale,  lease,  exchange,  mortgage,  pledge,  transfer or
other  disposition (in one transaction or series of transactions) to or with the
Interested  Shareholders  or any  Affiliate  or  Associate  or  such  Interested
Shareholder of assets of the Company or any Subsidiary of the Company (i) Having
an aggregate  Market Value (as hereinafter  defined) equal to 10% or more of the
aggregate Market Value of all the assets, determined on a consolidated bases, of
such Company;  (ii) having an aggregate Market Value equal to 10% or more of the
aggregate  Market  Value of all  outstanding  shares of such  Company;  or (iii)
representing  10% or more of the earning  power or net income,  determined  on a
consolidated basis, of such Company.

                  3. The  issuance or transfer by the Company or any  Subsidiary
of the  Company  (in one or a series  of  transactions)  of any  shares  of such
Company or any  Subsidiary of such Company  which has an aggregate  Market Value
equal to 5% or more of the aggregate Market Value of all the outstanding  shares
of the Company to the  Interested  Shareholder  or any Affiliate or Associate of
such Interested  Shareholder except pursuant to the exercise of option rights to
purchase shares,  or pursuant to the conversion of securities  having conversion
rights,  offered,  or a dividend or  distribution  paid or made, pro rata to all
shareholders of the Company.

                  4. The  adoption at any time of any plan or  proposal  for the
liquidation  or  dissolution  of the  Company  proposed  by, or  pursuant to any
agreement,  arrangement or understanding with the Interested  Shareholder or any
Affiliate or Associate of such Interested Shareholder.

                  5.  A  reclassification  of  securities  (including,   without
limitation,  any split of shares,  dividend of shares, or other  distribution of
shares  in  respect  of  shares,   or  any   reverse   split  of   shares),   or
recapitalization  of the Company,  or any merger or consolidation of the Company
with any  Subsidiary of the Company,  or any other  transaction  (whether or not
with or into or otherwise involving the Interested Shareholder), proposed by, or
pursuant  to any  agreement,  arrangement  or  understanding  (whether or not in
writing) with,  the Interested  Shareholder or any Affiliate or Associate of the
Interested  Shareholder,  which  has the  effect,  directly  or  indirectly,  of
increasing the proportionate share of the outstanding shares of any class

                                      -15-

<PAGE>



or series of Voting Shares or securities  convertible  into Voting Shares of the
Company or any Subsidiary of the Company which is, directly or indirectly, owned
by the  Interested  Shareholder  or any Affiliate or Associate of the Interested
Shareholder,  except as a result of immaterial  changes due to fractional  share
adjustments.

                  6. The receipt by the Interested  Shareholder or any Affiliate
or  Associate  of  the  Interested  Shareholder  of  the  benefit,  directly  or
indirectly  (except  proportionately  as a shareholder  of the Company),  of any
loans,  advances,  guarantees,  pledges  or other  financial  assistance  or tax
credits or other tax advantages provided by or through the Company.

         The  affirmative  vote required by this Article 13 shall be in addition
to the vote of the  holders  of any  class  or  series  of stock of the  Company
otherwise   required  by  law,  by  any  other  Article  of  these  Articles  of
Incorporation,  as the same may be amended from time to time, by any  resolution
of the Board of  Directors  providing  for the  issuance of a class or series of
stock,  or by any  agreement  between the Company  and any  national  securities
exchange.

         B. Certain Definitions.

                  1. "Share  Acquisition  Date" means with respect to any Person
and  the  Company,  the  date  that  such  person  first  became  an  Interested
Shareholder of the Company.

                  2. The "Market Value" of the common stock of the Company shall
be the highest closing sale price during the 30-day period immediately preceding
the date in  question  of the  share of the  composite  tape for New York  Stock
Exchange-listed  shares,  or, if the shares are not quoted on the composite tape
or if the shares are not listed on the exchange,  on the principal United States
securities  exchange registered under the exchange act, on which such shares are
listed,  or, if the  shares  are not listed on any such  exchange,  the  highest
closing  bid  quotation  with  respect to the share  during  the  30-day  period
preceding  the  date in  question  on the  National  Association  of  Securities
Dealers,  Inc.  Automated  Quotations System or any system then in use, or if no
quotations are  available,  the fair market value on the date in question of the
share as determined  by the Board of Directors of the Company in good faith.  In
the case of property  other than cash or shares,  the fair  market  value of the
property on the date in question as  determined by the Board of Directors of the
Company in good faith.

                  3. The term "Interested  Shareholder," means any Person (other
than the Company or any Subsidiary of the Company) that:

                  (i) Is the Beneficial Owner, directly or indirectly, of shares
entitling  that  Person to cast at least 20% of the votes that all  shareholders
would be entitled to cast in an election of directors of the Company; or

                  (ii) Is an  Affiliate  or Associate of such Company and at any
time within the five-year period  immediately  prior to the date in question was
the Beneficial Owner, directly or

                                      -16-

<PAGE>



indirectly,  of shares  entitling  that Person to cast at least 20% of the votes
that all  shareholders  would be entitled to cast in an election of directors of
the Company.

         Exception  - For the  purpose  of  determining  whether  a Person is an
Interested Shareholder:

                  (1) The number of votes that would be  entitled  to be cast in
an election of directors of the Company shall be calculated by including  shares
deemed  to be  beneficially  owned  by the  Person  through  application  of the
definition  of  "Beneficial  Owner" in section  12.B,  but  excluding  any other
unissued shares of such Company which may be issuable pursuant to any agreement,
arrangement or understanding, or upon exercise of conversion or option rights or
otherwise; and

                  (2) There shall be excluded from the  Beneficial  Ownership of
the Interested Shareholder any:

         Shares which were acquired  pursuant to a stock split,  stock dividend,
reclassification  or similar  recapitalization  with respect to shares described
under this  paragraph that have been held  continuously  since their issuance by
the Company by the natural Person or entity that acquired them from the Company.

         For the purpose only of determining  the percentage of the  outstanding
shares of Voting Shares which any  corporation,  partnership,  person,  or other
entity  beneficially  owns,  directly or indirectly,  the outstanding  shares of
Voting  Shares will be deemed to include any shares of Voting  Shares which such
corporation,  partnership,  person or other entity beneficially owns pursuant to
the  foregoing  provisions  of this  subsection  (whether  or not such shares of
Voting  Shares are in fact  issued or  outstanding),  but shall not  include any
other shares of Voting  Shares which may be issuable  either  immediately  or at
some future date pursuant to any agreement,  arrangement,  or  understanding  or
upon exercise of conversion  rights,  exchange  rights,  warrants,  options,  or
otherwise.

                  4. The term  "Voting  Shares"  shall  mean any  shares  of the
authorized  stock of the Company  entitled to vote  generally in the election of
directors.

         C.  Exceptions.  The provisions of this Article 13 shall not apply to a
Business  Combination  which is approved by  two-thirds  of those members of the
Board of  Directors  who were  directors  prior to the time when the  Interested
Shareholder became an Interested Shareholder (the "Continuing  Directors").  The
provisions of this Article 13 also shall not apply to a Business Combination:

                  (1) Approved by the affirmative  vote of the holders of shares
entitling  such  holders to cast a majority  of the votes that all  shareholders
would be  entitled  to cast in an  election of  directors  of the  Company,  not
including any Voting Shares beneficially owned by the Interested  Shareholder or
any Affiliate or Associate of such Interested Shareholder, at a meeting

                                      -17-

<PAGE>



called for such  purpose  no earlier  than  three  months  after the  Interested
Shareholder became, and if at the time of the meeting the Interested Shareholder
is, the  Beneficial  Owner,  directly or  indirectly,  of shares  entitling  the
Interested  Shareholder to cast at least 80% of the votes that all  shareholders
would be entitled to cast in an election of directors of the Company; or

                  (2) Approved by the affirmative  vote of all of the holders of
all of the outstanding common shares.

                  (3) Approved by the affirmative  vote of the holders of shares
entitling  such  holders to cast a majority  of the votes that all  shareholders
would be  entitled  to cast in an  election of  directors  of the  Company,  not
including any Voting Shares beneficially owned by the Interested  Shareholder or
any Affiliate or Associate of the  Interested  Shareholder,  at a meeting called
for such purpose no earlier than five years after the  Interested  Shareholder's
Share Acquisition Date.

                  (4)  Approved  at a  shareholders'  meeting  called  for  such
purpose no earlier  than five years  after the  Interested  Shareholder's  Share
Acquisition Date.

         D. Additional  Provisions.  Nothing contained in this Article 13, shall
be construed to relieve an Interested  Shareholder from any fiduciary obligation
imposed by law. In addition,  nothing contained in this Article 13 shall prevent
any  shareholder of the Company from objecting to any Business  Combination  and
from demanding any appraisal rights which may be available to such shareholder.

         E.  Amendments.  Notwithstanding  any  provisions of these  Articles of
Incorporation or the Bylaws of the Company (and  notwithstanding the fact that a
lesser  percentage may be specified by laws,  these Articles of Incorporation or
the Bylaws of the Company),  the affirmative  vote of the holders of at least 80
percent of the outstanding shares entitled to vote thereon (and, if any class or
series is entitled  to vote  thereon  separately,  the  affirmative  vote of the
holders of at least 80 percent of the  outstanding  shares of each such class or
series)  shall be  required  to amend or  repeal  this  Article  13 or adopt any
provisions inconsistent with this Article.

         Article  14.  Evaluation  of  Offers.  The  Board of  Directors  of the
Company,  when  evaluating  any offer to (A) make a tender or exchange offer for
any equity  security of the Company,  (B) merge or consolidate  the Company with
another  corporation  or entity or (C)  purchase  or  otherwise  acquire  all or
substantially  all  of  the  properties  and  assets  of the  Company,  may,  in
connection with the exercise of its judgment in determining  what is in the best
interest of the  Company and its  stockholders,  give due  consideration  to all
relevant factors, including,  without limitation, the social and economic effect
of acceptance of such offer: on the Company's  present and future  customers and
employees and those of its subsidiaries; on the communities in which the Company
and its  subsidiaries  operate or are located;  on the ability of the Company to
fulfill its corporate objectives as a financial  institution holding company and
on the ability of its subsidiary financial institution to fulfill the objectives
of a federally  insured  financial  institution  under  applicable  statutes and
regulations.

                                      -18-

<PAGE>




         Article 15.  Stockholder Approval of Certain Transactions

         A.  Stockholder  Vote.  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.

         B. Board Approval.  The provisions of Article 15.A 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.

         Article 16.       Amendment of Articles and Bylaws.

         A. Articles. The Company reserves the right to amend, alter, change, or
repeal any provision contained in these Articles of Incorporation, in the manner
now or hereafter  prescribed by law, and all rights conferred upon  stockholders
herein  are  granted  subject  to  this  reservation.  No  amendment,  addition,
alteration,  change, or repeal of these Articles of Incorporation  shall be made
unless such amendment addition,  alteration, change, or repeal is first proposed
and  approved by the Board of Directors  pursuant to a  resolution  proposed and
adopted by the  affirmative  vote of a majority of the directors then in office,
and  thereafter  is approved  by the  holders of a majority  (except as provided
below) of the shares of the Company entitled to vote generally in an election of
directors, voting together as a single class, as well as such additional vote of
the Preferred  Stock as may be required by the provisions of any series thereof.
Notwithstanding  anything  contained in these Articles of  Incorporation  to the
contrary,  the affirmative  vote of the holders of at least eighty percent (80%)
of the shares of the  Company  entitled  to vote  generally  in an  election  of
directors, voting together as a single class, as well as such additional vote of
the Preferred  Stock as may be required by the provisions of any series thereof,
shall be  required  to amend,  adopt,  alter,  change,  or repeal any  provision
inconsistent with Articles 7, 8, 9, 10, 11, 12, 13, 14, 15 and 16.

         B. Bylaws.  The Board of Directors or  stockholders  may adopt,  alter,
amend,  or  repeal  the  Bylaws  of the  Company.  Such  action  by the Board of
Directors shall require the affirmative vote of a majority of the directors then
in office at any  regular or special  meeting  of the Board of  Directors.  Such
action by the stockholders  shall require the affirmative vote of the holders of
at least  eighty  percent  (80%) of the shares of the  Company  entitled to vote
generally in an election of directors,  voting  together as a single  class,  as
well as such  additional  vote of the Preferred  Stock as may be required by the
provisions of any series thereof.


                                      -19-

<PAGE>



         IN WITNESS  WHEREOF,  I,  being the  Incorporator,  for the  purpose of
forming a corporation  under the laws of the  Commonwealth of  Pennsylvania,  do
make, file and record these Articles of Incorporation,  and,  accordingly,  have
hereto set my hand this the 24th day of March, 1998.



                                       /s/John F. McGill, Jr.
                                       -----------------------------------------
                                       John F. McGill, Jr.





                                      -20-



                                 EXHIBIT 3.(ii)
<PAGE>


                                     BYLAWS

                                       OF

                           THISTLE GROUP HOLDINGS, CO.



                               ARTICLE I. OFFICES

         1.1 Registered  Office and Registered  Agent. The registered  office of
Thistle Group Holdings, Co. (the "Company") shall be located in the Commonwealth
of  Pennsylvania at such place as may be fixed from time to time by the board of
directors of the Company (the  "Board" or "Board of  Directors")  upon filing of
such  notices as may be required by law, and the  registered  agent shall have a
business office identical with such registered office.

         1.2 Other Offices. The Company may have other offices within or outside
the  Commonwealth  of  Pennsylvania  at such  place or  places  as the  Board of
Directors may from time to time determine.

                        ARTICLE II. STOCKHOLDERS' MEETING

         2.1 Meeting Place.  All meetings of the  stockholders  shall be held at
the principal place of business of the Company, or at such other place within or
without the  Commonwealth of Pennsylvania as shall be determined by the Board of
Directors and stated in the notice of such meeting.

         2.2 Annual Meeting Time. The annual meeting of the stockholders for the
election of  directors  and for the  transaction  of such other  business as may
properly  come before the meeting  shall be held each year on such date and time
as may be  determined by the Board of Directors and stated in the notice of such
meeting.

         2.3 Organization and Conduct. Each meeting of the stockholders shall be
presided over by the Chairman of the Board, or in the Chairman's  absence by the
President,  or if neither the Chairman nor the President is present, by any Vice
President.  The Secretary,  or in the Secretary's absence a temporary Secretary,
shall act as secretary of each  meeting of the  stockholders.  In the absence of
the  Secretary  and any  temporary  Secretary,  the  chairman of the meeting may
appoint any person  present to act as secretary of the meeting.  The chairman of
any meeting of the  stockholders,  unless  prescribed  by law or  regulation  or
unless the Board of Directors  has  otherwise  determined,  shall  determine the
order  of the  business  and  the  procedure  at  the  meeting,  including  such
regulation  of the manner of voting and the conduct of  discussions  as shall be
deemed appropriate by such chairman in the chairman's sole discretion.

         2.4  Notice.

                  (a) Notice of the date,  time,  and place of, and the  general
business to be conducted at, an annual or special meeting of stockholders  shall
be given by delivering personally,  by facsimile  transmission,  or by mailing a
written  or  printed  notice  of the same,  at least ten (10) days  prior to the
meeting,  to each  stockholder of record entitled to vote at such meeting.  When
any  stockholders'  meeting,  either  annual or special,  is adjourned and a new
record date is fixed for an  adjourned  meeting of  stockholders,  notice of the
adjourned meeting shall be given as in the case of an original meeting. It shall
not be  necessary  to give  any  notice  of the time  and  place of any  meeting
adjourned unless new business


<PAGE>



is to be transacted  thereat or a new record date is fixed therefor,  other than
an announcement at the meeting at which such adjournment is taken.

         2.5 Voting  Lists.  The officer or agent having  charge of the transfer
books for shares of the Company shall make a complete  list of the  shareholders
entitled to vote at any meeting of shareholders, arranged in alphabetical order,
with the  address  of and the number of shares  held by each.  The list shall be
produced and kept open at the time and place of the meeting and shall be subject
to  inspection of any  shareholder  during the whole time of the meeting for the
purposes thereof.

         2.6 Quorum. Except as otherwise required by law:

                  (a) A quorum at any annual or special  meeting of stockholders
shall  consist of  stockholders  representing,  either in person or by proxy,  a
majority of the  outstanding  capital  stock of the Company  entitled to vote at
such  meeting  without  regard to any shares for which a broker  indicates  on a
proxy that it does not have discretionary authority as to such shares to vote on
such matter ("Broker Non-votes").

                  (b) The votes of a majority of those  present,  without regard
to Broker  Non-votes or votes of abstention,  at any properly  called meeting or
adjourned  meeting  of  stockholders,  at which a  quorum  as  defined  above is
present,  shall be sufficient to transact business,  unless such greater vote is
required by these  Bylaws,  the  Articles of  Incorporation,  or the laws of the
Commonwealth of Pennsylvania.

         2.7  Voting of Shares.

                  (a) Except as  otherwise  provided  in these  Bylaws or to the
extent that  voting  rights of the shares of any class or classes are limited or
denied by the  Articles  of  Incorporation,  each  stockholder,  on each  matter
submitted to a vote at a meeting of  stockholders,  shall have one vote for each
share of capital  stock  registered  in such  person's  name on the books of the
Company.

                  (b)  Directors  are to be elected by a plurality of votes cast
by the shares  entitled  to vote in the  election of  directors  at a meeting at
which a quorum is present. Stockholders shall not be permitted to cumulate their
votes for the election of directors. If, at any meeting of the stockholders, due
to a vacancy or vacancies or otherwise,  directors of more than one class of the
Board of Directors  are to be elected,  each class of directors to be elected at
the meeting shall be elected in a separate election by a plurality vote.

         2.8 Fixing Record Date.  The Board of Directors may fix a time prior to
the date of any meeting of shareholders  as a record date for the  determination
of the  shareholders  entitled to notice of, or to vote at, the  meeting,  which
time, except in the case of an adjourned meeting, shall be not more than 90 days
prior to the date of the meeting of shareholders. Only shareholders of record on
the date fixed shall be so entitled  notwithstanding  any  transfer of shares on
the books of the  Company  after  any  record  date  fixed as  provided  in this
subsection.  The Board of  Directors  may  similarly  fix a record  date for the
determination  of  shareholders  of  record  for  any  other  purpose.   When  a
determination  of  shareholders  of  record  has been made as  provided  in this
section  for  purposes  of a  meeting,  the  determination  shall  apply  to any
adjournment  thereof  unless the Board fixes a new record date for the adjourned
meeting.

         2.9  Proxies.  A  stockholder  may vote  either  in  person or by proxy
executed  in  writing  by the  stockholder,  or such  person's  duly  authorized
attorney-in-fact.   A  telegram,   telex,   cablegram,   datagram,   or  similar
transmission  from  a  shareholder  or  attorney-in-fact,   or  a  photographic,
facsimile,  or similar  reproduction  of a writing  executed by a shareholder or
attorney-in-fact may be treated as properly

                                        2

<PAGE>



executed for purposes of this section and shall be so treated if it sets forth a
confidential  and unique  identification  number or other mark  furnished by the
Company  to  the  shareholder  for  the  purposes  of a  particular  meeting  or
transaction.  No proxy  shall be valid  after  three  years from the date of its
execution, unless otherwise provided in the proxy.

         2.10 Voting of Shares in the Name of Two or More Persons.  Where shares
are held jointly or as tenants in common by two or more  persons as  fiduciaries
or  otherwise,  if only one or more of such  persons  is present in person or by
proxy,  all of the shares  standing in the names of such persons shall be deemed
to be represented  for the purpose of determining a quorum and the Company shall
accept  as the  vote of all such  shares  the  votes  cast by such  person  or a
majority of them and if in any case such  persons are equally  divided  upon the
manner of voting  the  shares  held by them,  the vote of such  shares  shall be
divided  equally  among such  persons,  without  prejudice to the rights of such
joint owners or the beneficial owners thereof among themselves,  except that, if
there shall have been filed with the Secretary of the Company a copy,  certified
by an attorney-at-law to be correct,  of the relevant portions of the agreements
under which such shares are held or the  instrument by which the trust or estate
was  created or the  decree of court  appointing  them,  or of a decree of court
directing the voting of such shares, the persons specified as having such voting
power in the latest such  document  so filed,  and only such  persons,  shall be
entitled to vote such shares but only in accordance therewith.

         2.11 Voting of Shares by Certain  Holders.  Shares standing in the name
of another corporation may be voted by an officer, agent, or proxy as the bylaws
of such corporation may prescribe,  or, in the absence of such provision, as the
board  of  directors  of  such  corporation  may  determine.  Shares  held by an
administrator,  executor,  guardian, or conservator may be voted by such person,
either in  person or by proxy,  without  a  transfer  of such  shares  into such
person's  name.  Shares  standing  in the name of a trustee  may be voted by the
trustee, either in person or by proxy. Shares standing in the name of a receiver
may be voted by such receiver  without the transfer  thereof into the receiver's
name if authority to do so is contained in an appropriate  order of the court or
other public authority by which such receiver was appointed. A stockholder whose
shares are pledged  shall be entitled to vote such shares  until the shares have
been  transferred  into the name of the pledgee or nominee,  and  thereafter the
pledgee or nominee shall be entitled to vote the shares so transferred.

         2.12 Judges of Election. For each meeting of stockholders, the Board of
Directors  may  appoint  the  judges  of  election.   If  for  any  meeting  the
inspector(s)  appointed by the Board of Directors  shall be unable to act or the
Board of Directors  shall fail to appoint any inspector,  one or more inspectors
may be  appointed  at the  meeting  by  the  chairman  thereof.  The  number  of
inspectors shall be one or three. Except for such duties as may be designated in
the Articles of Incorporation to another person,  such inspectors  determine the
number  of  shares  outstanding  and  the  voting  power  of  each,  the  shares
represented  at the  meeting,  the  existence  of a  quorum,  the  authenticity,
validity,  and effect of proxies,  receive votes or ballots,  hear and determine
all challenges and questions in any way arising in connection  with the right to
vote, count and tabulate all votes, determine the result and do such acts as may
be proper to conduct the election or vote with fairness to all shareholders.  If
there are three  inspectors,  the decision,  act, or  certificate  of a majority
shall be effective in all respects as the decision,  act, or certificate of all.
Inspectors need not be stockholders.

         2.13 Action By  Shareholders  Without a Meeting.  Action required to be
taken or which may be taken at any annual or special  meeting of stockholders of
the  Company  may be taken  without a meeting  as set forth in the  Articles  of
Incorporation,  which provisions are incorporated herein with the same effect as
if they were set forth herein.



                                        3

<PAGE>



                           ARTICLE III. CAPITAL STOCK

         3.1  Certificates.  Certificates  of stock shall be issued in numerical
order,  and each  stockholder  shall be entitled to a certificate  signed by the
President or a Vice  President,  and the Secretary or the Treasurer,  and may be
sealed with the seal of the Company or a facsimile  thereof.  The  signatures of
such officers may be facsimiles if the  certificate is manually signed on behalf
of a transfer agent, or registered by a registrar, other than the Company itself
or an employee of the Company.  If an officer who has signed or whose  facsimile
signature has been placed upon such  certificate  ceases to be an officer of the
Company before the  certificate is issued,  it may be issued by the Company with
the same  effect as if the person  were an  officer  on the date of issue.  Each
certificate of stock shall state:

                  (a)  that the Company is incorporated under  the laws  of  the
Commonwealth of Pennsylvania;

                  (b)  the name of the person to whom issued;

                  (c) the number and class of shares and the  designation of the
series, if any, which such certificate represents;

                  (d)  the  par  value  of  each  share   represented   by  such
certificate, or a statement that such shares are without par value; and

                  (e) that the  Company  will  furnish to any  shareholder  upon
request and without charge, a full statement of the  designations,  preferences,
limitations, and relative rights of each class authorized to be issued.

         3.2  Transfers.

                  (a)  Transfers  of stock  shall be made  only  upon the  stock
transfer books of the Company,  kept at the registered  office of the Company or
at its principal  place of business,  or at the office of its transfer  agent or
registrar,  and before a new certificate is issued the old certificate  shall be
surrendered for cancellation.  The Board of Directors may, by resolution, open a
share  register  in any state of the United  States,  and may employ an agent or
agents to keep such register, and to record transfers of shares therein.

                  (b) Shares of stock  shall be  transferred  by delivery of the
certificates  therefor,  accompanied  either by an  assignment in writing on the
back of the certificate or an assignment separate from the certificate,  or by a
written power of attorney to sell,  assign, and transfer the same, signed by the
holder of said certificate. No shares of stock shall be transferred on the books
of the Company until the outstanding certificates therefor have been surrendered
to the Company.

         3.3 Registered Owner.  Registered  stockholders shall be treated by the
Company as the holders in fact of the stock standing in their  respective  names
and the Company  shall not be bound to recognize any equitable or other claim to
or  interest  in any share on the part of any other  person,  whether  or not it
shall have express or other notice thereof,  except as expressly  provided below
or by the laws of the Commonwealth of  Pennsylvania.  The Board of Directors may
adopt by resolution a procedure whereby a stockholder of the Company may certify
in writing to the Company that all or a portion of the shares  registered in the
name of such  stockholder  are held for the  account  of a  specified  person or
persons. The resolution shall set forth:


                                        4

<PAGE>



                  (a)  The classification of stockholders who may certify;

                  (b) The purpose or purposes for which the certification may be
made;

                  (c) The form of certification  and information to be contained
therein;

                  (d) If the  certification  is with respect to a record date or
closing of the stock  transfer  books,  the date within which the  certification
must be received by the Company; and

                  (e) Such other provisions with respect to the procedure as are
deemed necessary or desirable.

         Upon  receipt  by  the  Company  of a  certification  complying  with a
resolution  meeting  the  above  requirements,  the  persons  specified  in  the
certification  shall be deemed,  for the  purpose or  purposes  set forth in the
certification,  to be the holders of record of the number of shares specified in
place of the stockholder making the certification.

         3.4  Mutilated,  Lost,  or  Destroyed  Certificates.  In  case  of  any
mutilation,  loss, or  destruction of any  certificate of stock,  another may be
issued  in its  place  upon  receipt  of  proof  of such  mutilation,  loss,  or
destruction.  The Board of Directors may impose  conditions on such issuance and
may require the giving of a  satisfactory  bond or  indemnity  to the Company in
such sum as the Board might  determine,  or the Board may  establish  such other
procedures as it deems necessary.

         3.5 Fractional  Shares or Scrip. The Company may (a) issue fractions of
a share  which  shall  entitle  the holder a  proportional  interest to exercise
voting rights,  to receive dividends  thereon,  and to participate in any of the
assets  of the  Company  in the  event  of  liquidation;  (b)  arrange  for  the
disposition of fractional  interests by those entitled thereto;  (c) pay in cash
the fair value of  fractions  of a share as of the time when those  entitled  to
receive such shares are  determined;  or (d) issue scrip in registered or bearer
form which  shall  entitle to holder to receive a  certificate  for a full share
upon the surrender of such scrip aggregating a full share.

         3.6 Shares of Another  Company.  Shares owned by the Company in another
corporation,  domestic or foreign, may be voted by such officer, agent, or proxy
as  the  Board  of  Directors   may   determine  or,  in  the  absence  of  such
determination, by the President of the Company.


                         ARTICLE IV. BOARD OF DIRECTORS

         4.1 Number and Powers. The management of all the affairs, property, and
interest of the Company  shall be vested in a Board of  Directors.  The Board of
Directors  shall be  divided  into three  classes  as nearly  equal in number as
possible. The initial Board of Directors shall consist of seven (7) persons. The
classification  and term of the directors  shall be as set forth in the Articles
of Incorporation,  which provisions are incorporated herein with the same effect
as if they were set forth  herein.  Directors  must own no less than twelve (12)
shares of the voting stock of the Company.  Such shares shall be kept on deposit
in the vault of the  Company.  Any  director  shall  cease to act when no longer
holding such shares, which fact shall be reported to the Board by the Secretary,
whereupon the Board shall declare the seat of such  director  vacant.  Directors
need not be residents of the  Commonwealth of  Pennsylvania.  In addition to the
powers, authorities,  and duties expressly conferred upon it by these Bylaws and
the  Articles of  Incorporation,  the Board of  Directors  may exercise all such
powers of the Company and do

                                        5

<PAGE>



all such  lawful  acts and things as are not by statute  or by the  Articles  of
Incorporation or by these Bylaws directed or required to be exercised or done by
the stockholders.

         In discharging the powers and duties of their respective positions, the
Board of  Directors,  committees  of the  Board  of  Directors,  and  individual
directors may, in considering the best interests of the Company, consider to the
extent they deem  appropriate  the effects of any action upon any and all groups
affected  by  such  action,   including  stockholders,   employees,   suppliers,
customers,  and  creditor  of the  Company,  and upon the  communities  in which
offices or other  establishments of the Company are located;  the short-term and
long-term  interests of the Company;  the resources,  intent, and conduct (past,
stated,  and potential) of any person seeking to acquire control of the Company;
and any and all  other  factors,  provided  however,  the  Board  of  Directors,
committees of the Board of Directors,  or any  individual  director shall not be
required, in considering the best interests of the Company or the effects of any
action,  to regard any interest or interests of any particular group affected by
the action as a dominant or controlling interest or factor.

         4.2  Change  of  Number.  The  number of  directors  may at any time be
increased  or  decreased  by a vote of  two-thirds  of the  Board of  Directors,
provided that no decrease  shall have the effect of  shortening  the term of any
incumbent  director  except  as  provided  in  Sections  4.4 and 4.5  hereunder.
Notwithstanding  anything to the contrary  contained  within these  Bylaws,  the
number of directors may neither be less than 5 nor more than 12.

         4.3  Resignation.  Any  director  may  resign at any time by  sending a
written notice of such  resignation to the home office of the Company  addressed
to the Chairman or the  President.  Unless  otherwise  specified  therein,  such
resignation  shall take  effect  upon  receipt  thereof by the  Chairman  or the
President.

         4.4 Vacancies.  All vacancies in the Board of Directors shall be filled
in the manner provided in the Articles of  Incorporation,  which  provisions are
incorporated herein with the same effect as if they were set forth herein.

         4.5  Removal  of  Directors.  Directors  may be  removed  in the manner
provided in the Articles of  Incorporation,  which  provisions are  incorporated
herein with the same effect as if they were set forth herein.

         4.6 Regular Meetings. Regular meetings of the Board of Directors or any
committee  thereof may be held without notice at the principal place of business
of the  Company or at such other place or places,  either  within or without the
Commonwealth of  Pennsylvania,  as the Board of Directors or such committee,  as
the case may be,  may from time to time  designate.  The  annual  meeting of the
Board  of  Directors  shall  be  held  without  notice   immediately  after  the
adjournment of the annual meeting of stockholders.

         4.7  Special Meetings.

                  (a) Special  meetings of the Board of Directors  may be called
at any time by the  Chairman,  President,  or by a  majority  of the  authorized
number  of  directors,  to be held at the  principal  place of  business  of the
Company or at such other place or places as the Board of Directors or the person
or persons calling such meeting may from time to time  designate.  Notice of all
special  meetings of the Board of Directors  shall be given to each  director at
least  five (5) days  prior  to such  meeting  by  telegram,  telex,  cablegram,
courier,  facsimile,  or other similar communication,  by letter, or personally.
Such  notice need  neither  specify the  business to be  transacted  at, nor the
purpose of, the meeting.

                                        6

<PAGE>




                  (b)  Special  meetings of any  committee  may be called at any
time by such person or persons and with such  notice as shall be  specified  for
such  committee  by  the  Board  of  Directors,   or  in  the  absence  of  such
specification,  in the manner and with the notice required for special  meetings
of the Board of Directors.

         4.8 Quorum.  A majority of the Board of Directors shall be necessary at
all meetings to constitute a quorum for the transaction of business.

         4.9  Waiver of Notice.  Attendance  of a  director  at a meeting  shall
constitute a waiver of notice of such meeting,  except where a director  attends
for the express purpose of objecting to the transaction of any business  because
the meeting is not lawfully called or convened. A waiver of notice signed by the
director or directors,  whether before, during, or after the time stated for the
meeting, shall be equivalent to the giving of notice.

         4.10 Registering Dissent. A director who is present at a meeting of the
Board of  Directors  at which  action on a  corporate  matter is taken  shall be
presumed  to have  assented to such action  unless  such  director's  dissent is
entered in the minutes of the meeting,  or unless the  director  files a written
dissent to such action with the person  acting as the  secretary  of the meeting
before the  adjournment  thereof,  or unless the director  delivers a dissent in
writing to the Secretary of the Company immediately after the adjournment of the
meeting.  Such right to dissent shall not apply to a director who voted in favor
of such action.

         4.11  Executive,  Audit,  and Other  Committees.  Standing  or  special
committees  may be appointed by the Board of Directors  from its own number from
time to time,  and the  Board of  Directors  may from time to time  invest  such
committees with such powers as it may see fit, subject to such conditions as may
be  prescribed  by  the  Board.  An  Executive  Committee  may be  appointed  by
resolution  passed by a majority of the full Board of  Directors.  It shall have
and exercise all of the authority of the Board of Directors, except in reference
to the  submission  of any action  requiring the approval of  stockholders,  the
creation  or filling  of  vacancies  on the Board of  Directors,  the  adoption,
amendment,  or repeal of these Bylaws, the amendment or repeal of any resolution
of the Board which,  by its terms, is only amendable or repealable by the entire
Board,  or any action on matters  committed by these Bylaws or resolution of the
Board to another  committee of the Board.  An Audit Committee shall be appointed
by resolution passed by a majority of the full Board of Directors,  and at least
a majority of the members of the Audit  Committee shall be directors who are not
also officers of the Company.  The Audit  Committee shall review the records and
affairs of the Company to determine  its financial  condition,  shall review the
Company's  systems  of  internal  control  with  management  and  the  Company's
independent  auditors,  and shall monitor the Company's  adherence in accounting
and financial reporting to generally accepted accounting principles,  as well as
such  other  duties  as may be  assigned  to it by the Board of  Directors.  All
committees appointed by the Board of Directors shall keep regular minutes of the
transactions of their meetings and shall cause them to be recorded in books kept
for that  purpose  in the office of the  Company.  The  designation  of any such
committee,  and the delegation of authority thereto, shall not relieve the Board
of Directors, or any member thereof, of any responsibility imposed by law.

         4.12 Remuneration. The Board of Directors, by the affirmative vote of a
majority of the  directors  then in office,  and  irrespective  of any  personal
interest of any of its members, shall have the authority to establish reasonable
fee for all  directors for services to the Company as  directors,  officers,  or
otherwise, or to delegate such authority to any appropriate committee; provided,
that nothing herein  contained  shall be construed to preclude any director from
serving the Company in any other capacity and receiving  compensation  therefor.
Members of standing or special  committees may be allowed like  compensation for
attending committee meetings.

                                        7

<PAGE>




         4.13 Action by  Directors  Without a Meeting.  Any action  which may be
taken at a meeting of the  directors,  or of a committee  thereof,  may be taken
without a meeting if a consent in writing,  setting forth the action so taken or
to be taken,  shall be signed by all of the directors,  or all of the members of
the committee,  as the case may be. Such consent shall have the same effect as a
unanimous vote.

         4.14 Action of Directors by Communications  Equipment. Any action which
may be taken at a meeting of directors,  or of a committee thereof, may be taken
by means of a conference telephone or similar communications  equipment by means
of which  persons  participating  in the meeting can hear each other at the same
time.  Participation  in a meeting  pursuant to this  section  shall  constitute
presence in person at the meeting

                               ARTICLE V. OFFICERS

         5.1 Designations.  The officers of the Company may include the Chairman
of the Board, a President,  a Secretary,  and a Treasurer,  as well as such Vice
Presidents   (including   Executive  and  Senior  Vice  Presidents),   Assistant
Secretaries,  and Assistant Treasurers as the Board may designate,  who shall be
elected for one year by the  directors at their first  meeting  after the annual
meeting of  stockholders,  and who shall hold office until their  successors are
elected and  qualify.  Any two or more  offices may be held by the same  person,
except that the offices of President  and  Secretary and President and Treasurer
may not be held by the same  person.  The  President  and  Chairman of the Board
shall be members of the Board.

         5.2 Powers and Duties.  The  officers  of the  Company  shall have such
authority  and perform  such duties as the Board of  Directors  may from time to
time authorize or determine. In the absence of action by the Board of Directors,
the  officers  shall have such powers and duties as  generally  pertain to their
respective offices.

         5.3  Delegation.  In the case of  absence  or  inability  to act of any
officer  of the  Company  and of any  person  herein  authorized  to act in such
officer's  place,  the Board of  Directors  may from time to time  delegate  the
powers or duties of such  officer to any other  officer or any director or other
person whom it may select.

         5.4  Vacancies.  Vacancies in any office  arising from any cause may be
filled by the Board of Directors at any regular or special meeting of the Board.

         5.5 Other  Officers.  The Board may  appoint  such other  officers  and
agents as it shall deem necessary or expedient, who shall hold their offices for
such terms and shall  exercise  such powers and perform  such duties as shall be
determined from time to time by the Board of Directors.

         5.7 Term - Removal. The officers of the Company shall hold office until
their  successors  are chosen and  qualified.  Any  officer or agent  elected or
appointed by the Board of Directors may be removed at any time,  with or without
cause,  by the  affirmative  vote of a majority of the whole Board of Directors,
but such removal shall be without  prejudice to the contractual  rights, if any,
of the person so removed.  The  election or  appointment  of an officer or agent
shall not in itself create contractual rights.



                                        8

<PAGE>



                      ARTICLE VI. FISCAL YEAR; ANNUAL AUDIT

         The fiscal year of the Company shall end on the 31st day of December of
each year.  The Company shall be subject to an annual audit as of the end of its
fiscal year by independent  public  accountants  appointed by and responsible to
the Board of Directors.  The appointment of such accountants shall be subject to
annual ratification by the stockholders.


                       ARTICLE VII. DIVIDENDS AND FINANCE

         7.1 Dividends.  Dividends may be declared by the Board of Directors and
paid by the  Company out of  retained  earnings  of the  Company  subject to the
conditions  and  limitations   imposed  by  the  laws  of  the  Commonwealth  of
Pennsylvania.

         7.2. Reserves.  Before making any distribution of earned surplus, there
may be set aside out of the earned  surplus of the  Company  such sum or sums as
the directors from time to time in their absolute discretion deem expedient as a
reserve  fund  to  meet  contingencies,  or  for  equalizing  dividends,  or for
maintaining  any property of the Company,  or for any other purpose.  Any earned
surplus of any year not  distributed  as dividends  shall be deemed to have thus
been set apart until otherwise disposed of by the Board of Directors.

         7.3  Depositories.  The monies of the Company shall be deposited in the
name of the Company in such bank or banks or trust company or trust companies as
the Board of Directors shall designate,  and shall be drawn out only by check or
other  order for payment of money  signed by such  persons and in such manner as
may be determined by resolution of the Board of Directors.


                              ARTICLE VIII. NOTICES

         Except  as  may  otherwise  be  required  by  law,  any  notice  to any
stockholder  or director  may be  delivered  personally,  by mail,  by telegram,
telex,  or TWX (with  answerback  received),  or by courier service or facsimile
transmission.  If sent by mail, telegraph,  or courier service, the notice shall
be deemed to have been given to the person when  deposited in the United  States
mail or with a telegraph  or courier  service for delivery to that person or, in
the case of telex or TWX,  when  dispatched  to the address of the  addressee at
such persons last known  address (or to such  persons  telex,  TWX, or facsimile
number) in the records of the Company,  with postage or courier or other charges
thereon prepaid.


                                ARTICLE IX. SEAL

         The  corporate  seal of the Company shall be in such form and bear such
inscription  as may be adopted by resolution  of the Board of  Directors,  or by
usage of the officers on behalf of the Company.



                                        9

<PAGE>



                          ARTICLE X. BOOKS AND RECORDS

         The  Company  shall keep  correct  and  complete  books and  records of
account and shall keep minutes and  proceedings of meetings of its  stockholders
and Board of Directors;  and it shall keep at its registered office or principal
place of business, or at the office of its transfer agent or registrar, a record
of its stockholders,  giving the names and addresses of all stockholders and the
number and class of the shares held by each. Any books, records, and minutes may
be in written  form or any other form  capable of being  converted  into written
form within a reasonable time.


                             ARTICLE XI. AMENDMENTS

         These Bylaws may be altered,  amended or repealed  only as set forth in
the Articles of Incorporation, which provisions are incorporated herein with the
same effect as if they were set forth herein.

                                       10





                                   EXHIBIT 4
<PAGE>

================================================================================
COMMON STOCK                  THISTLE GROUP HOLDINGS, CO.                  CUSIP
CERTIFICATE NO.
                             INCORPORATED UNDER THE
                     LAWS OF THE COMMONWEALTH OF PENNSYLVANIA    SEE REVERSE FOR
                               CERTAIN DEFINITIONS

         THIS CERTIFIES THAT:

         IS THE OWNER OF:

              FULLY PAID AND NONASSESSABLE SHARES OF COMMON STOCK,
                          $0.10 PAR VALUE PER SHARE OF


                           Thistle Group Holdings, Co.

         The shares represented by this certificate are transferable only on the
stock  transfer  books of the  corporation  by the  holder of  record  hereof in
person,  or by his duly authorized  attorney or legal  representative,  upon the
surrender of this certificate properly endorsed. This certificate and the shares
represented  hereby are issued and shall be held  subject to all the  provisions
contained  in  the  corporation's  official  corporate  papers  filed  with  the
Department of State of the Commonwealth of Pennsylvania  (copies of which are on
file with the Transfer Agent), to all of the provisions the holder by acceptance
hereof, assents.

         This  certificate is not valid unless  countersigned  and registered by
the Transfer Agent and Registrar.

              THIS SECURITY IS NOT A DEPOSIT OR ACCOUNT AND IS NOT
                        FEDERALLY INSURED OR GUARANTEED.

         In Witness  Whereof,  Thistle  Group  Holdings,  Co.  has  caused  this
certificate  to be executed by the facsimile  signatures of its duly  authorized
officers  and has  caused  a  facsimile  of its  corporate  seal to be  hereunto
affixed.

DATED:

- ------------------------------------        ------------------------------------
PRESIDENT                                                              SECRETARY

                                      SEAL
                                Incorporated 1998

================================================================================



<PAGE>
                           THISTLE GROUP HOLDINGS, CO.

         The shares  represented by this certificate are subject to a limitation
contained in the articles of  incorporation  (the "Articles") to the effect that
in no event  shall any record  owner of any  outstanding  common  stock which is
beneficially owned, directly or indirectly, by a person who beneficially owns in
excess  of 10% of the  outstanding  shares  of common  stock ( the  "Limit")  be
entitled  or  permitted  to any vote in respect of shares  held in excess of the
Limit.  In addition,  for five years from the initial sale of common  stock,  no
person  or entity  may offer to  acquire  or  acquire  more than 10% of the then
outstanding shares of any class of equity securities of the corporation.

         The  Board  of  Directors  of  the   corporation   is   authorized   by
resolution(s),  from time to time adopted, to provide for the issuance of serial
preferred stock in series and to fix and state the voting powers,  designations,
preferences, and relative,  participating,  optional, or other special rights of
the  shares  of each  such  series  and  the  qualifications,  limitations,  and
restrictions  thereof.  The  corporation  will furnish to any  shareholder  upon
request and  without  charge a full  description  of each class of stock and any
series thereof.

         The shares  represented  by this  certificate  may not be  cumulatively
voted in the election of directors of the corporation. The Articles also require
the approval of not less than 80% of the corporation's voting stock prior to the
corporation  engaging  in  certain  business  combinations  (as  defined  in the
Articles)  with a  person  who is the  beneficial  owner  of 10% or  more of the
corporation's outstanding voting stock, or with an affiliate or associate of the
corporation.  This restriction does not apply if certain  approvals are obtained
from the Board of  Directors.  The  affirmative  vote of  holders  of 80% of the
outstanding  shares  of  capital  stock  of the  corporation  entitled  to  vote
generally in the election of directors  (considered for this purpose as a single
class) is required to amend this and certain other provisions of the Articles.

         The following  abbreviations,  when used in the inscription on the face
of this certificate,  shall be construed as though they were written out in full
according to applicable laws or regulations:

TEN COM - as tenants in common     UNIF TRANS MIN ACT - ________Custodian_______
                                                          (Cus)          (Minor)

TEN ENT - as tenants by the entireties     under Uniform Transfers to Minors Act
                                           -----------------------
                                                  (State)

TEN ENT - as tenants by the entireties
JT TEN  - as joint tenants with right of
          survivorship and not as tenants
          in common

     Additional abbreviations may also be used though not in the above list.

     FOR VALUE RECEIVED ________________ hereby sell, assign and transfer unto

PLEASE INSERT SOCIAL SECURITY OR
OTHER IDENTIFYING NUMBER OF ASSIGNEE

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

- --------------------------------------------------------------------------------
   (PLEASE PRINT OR TYPEWRITE NAME AND ADDRESS INCLUDING ZIP CODE OF ASSIGNEE)

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

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

- --------------------------------------------------------------------------------
shares of the common stock  represented by the within  certificate and do hereby
irrevocably constitute and appoint
_______________________________________________________________________ Attorney
to transfer  the said shares on the books of the within named  corporation  with
full power of substitution in the premises.

Dated _____________________                 X___________________________________

                                            X___________________________________

         NOTICE:  The signatures to this  assignment  must  correspond  with the
name(s) as written upon the face of the certificate in every particular, without
alteration or enlargement or any change whatever.

SIGNATURE(S) GUARANTEED:                     ___________________________________
                            THE SIGNATURE(S) SHOULD BE GUARANTEED BY AN ELIGIBLE
                            GUARANTOR INSTITUTION (BANKS, STOCKBROKERS,  SAVINGS
                            AND  LOAN  ASSOCIATIONS,  AND  CREDIT  UNIONS   WITH
                            MEMBERSHIP  IN  AN  APPROVED   SIGNATURE   GUARANTEE
                            MEDALLION PROGRAM) PURSUANT TO S.E.C. RULE 17Ad-15.
<PAGE>


Countersigned and Registered:




                                             Transfer Agent and Registrar



                                             By:
                                                  ------------------------------
                                                  Authorized Signature



                                   EXHIBIT 5

<PAGE>
 


                     MALIZIA, SPIDI, SLOANE & FISCH, P.C.
                                ATTORNEYS AT LAW
                               1301 K STREET, N.W.
                                 SUITE 700 EAST
                             WASHINGTON, D.C. 20005
                                 (202) 434-4660
                            FACSIMILE: (202) 434-4661




March 26, 1998

Board of Directors
Thistle Group Holdings, Co.
6060 Ridge Avenue
Philadelphia, Pennsylvania  19128

     Re:  Registration Statement Under the Securities Act of 1933, as Amended
          -------------------------------------------------------------------

Ladies and Gentlemen:

         This opinion is rendered in connection with the Registration  Statement
on Form S-1  ("Registration  Statement")  to be filed  with the  Securities  and
Exchange  Commission  under the Securities Act of 1933, as amended,  (the "Act")
relating to the issuance of up to 11,902,500  shares of common stock,  par value
$0.10 per share (the  "Common  Stock"),  of Thistle  Group  Holdings,  Co.  (the
"Company"),  in connection  with the  conversion of FJF Financial,  M.H.C.  (the
"MHC") from the mutual form to a federal  interim stock  savings bank  ("Interim
I"), the merger of Thistle Group Holdings,  Inc.  ("Mid-Tier")  after Mid-Tier's
conversion  to a  federal  middle-tier  holding  company  and then to a  federal
interim stock savings bank into  Roxborough-  Manayunk Federal Savings Bank (the
"Bank"),  the  merger  of  Interim I into the  Bank,  and the  merger of a third
interim  savings  institution,  a  to-be-formed  wholly owned  subsidiary of the
Company,  with and  into the Bank  (the  "Conversion  and  Reorganization")  all
pursuant to a written plan (the "Plan").  As special counsel to the Company,  we
have reviewed the corporate  proceedings relating to the Plan and the Conversion
and  Reorganization  and such other legal matters as we have deemed  appropriate
for the purpose of rendering this opinion.

         Based on the foregoing, we are of the opinion that the shares of Common
Stock of the Company covered by the aforesaid  Registration Statement will, when
issued in accordance  with the terms of the Plan against full payment  therefor,
be validly issued, fully paid, and non-assessable.

         We hereby  consent to the use of this  opinion and to the  reference to
our  firm  appearing  in  the  Company's  Prospectus  under  the  headings  "The
Conversion  and  Reorganization  -- Tax Aspects" and "Legal and Tax Matters." We
also  consent  to any  references  to our legal  opinion  referred  to under the
aforementioned  headings in the  Prospectus.  In giving this consent,  we do not
admit that we come  within the  category  of persons  whose  consent is required
under Section 7 of the Act or the rules and  regulations  of the  Securities and
Exchange Commission adopted under the Act.




<PAGE>
Board of Directors
March 26, 1998
Page 2




         This  opinion  is given as of the  effective  date of the  Registration
Statement  and we  assume  no  obligation  to  advise  you of  changes  that may
hereafter be brought to our attention.


                                           Very truly yours,


                                           /s/Malizia, Spidi, Sloane & Fisch
                                           ---------------------------------
                                           MALIZIA, SPIDI, SLOANE & FISCH, P.C.




                                  EXHIBIT 8.1

<PAGE>


                                [FORM OF OPINION]



____________, 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 certain
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  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.


<PAGE>


Boards of Directors
Roxborough-Manayunk Federal Savings Bank
Thistle Group Holdings, Inc.
____________, 1998
Page 2


         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 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.


<PAGE>


Boards of Directors
Roxborough-Manayunk Federal Savings Bank
Thistle Group Holdings, Inc.
____________, 1998
Page 3


         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 Mid-Tier will convert from a Pennsylvania stock holding company
into a federal  holding  company and  thereafter  into an interim  federal stock
savings bank ("Interim One")

and MHC will convert  from its mutual form to a federal  interim  stock  savings
bank ("Interim Two").

         (ii) Interim One will merge into Bank with the Bank being the surviving
corporation ("Merger 1").

         (iii)  Immediately after Merger 1, Interim Two will merge with and into
the Bank, with the Bank being the surviving corporation ("Merger 2"). 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").

         (iv) 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 holding company.

         (v) The Holding Company will form an interim federal stock savings bank
("Interim Three") as a new, wholly owned first tier subsidiary.

         (vi) Immediately  following Merger 2, Interim Three will merge with and
into the Bank, with the Bank being the surviving  entity ("Merger 3"). Merger 1,
Merger 2, and Merger 3 will be completed in accordance with  applicable  federal
and state laws.  As a result of Merger 3, the Bank's common 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's common stock ("Bank Common
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 Common Stock purchased by Public
Stockholders in the Offerings;  in addition, the shares of Interim Three will be
converted into shares of Bank Common Stock.

         (vii)  Simultaneously  with the  consummation  of Merger 3, the Holding
Company  will sell  additional  shares of Holding  Company  Common  Stock,  with
priority subscription rights granted


<PAGE>


Boards of Directors
Roxborough-Manayunk Federal Savings Bank
Thistle Group Holdings, Inc.
____________, 1998
Page 4

to  certain  members  of the MHC and the  Bank at  specified  dates,  and to 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 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).


<PAGE>


Boards of Directors
Roxborough-Manayunk Federal Savings Bank
Thistle Group Holdings, Inc.
____________, 1998
Page 5

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 1, Merger 2 and Merger
3 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 1, the  shareholders  of the Mid-Tier  receive an
interest in the Bank which will  subsequently  be converted  into an interest in
the Holding Company. Consequently, the continuity of interest doctrine should be
satisfied with regard to Merger 1.

         With  regard  to  Merger 2, 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 2, certain  depositors  in the Bank have
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


<PAGE>


Boards of Directors
Roxborough-Manayunk Federal Savings Bank
Thistle Group Holdings, Inc.
____________, 1998
Page 6

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 2.  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 2. 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 2. 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 1. 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 9510044, the Service
held on facts which are identical to those of Merger 2, as described above, that
the  continuity of interest  doctrine was  satisfied.  Although a private letter
ruling  cannot  be cited  as  precedent,  it is  illustrative  of the  Service's
position on an issue.

         As a result  of  Merger  3, the  shareholders  of Bank  will  receive a
continuing  interest  in the  Holding  Company,  the sole  shareholder  of Bank.
Consequently,  the  continuity  of interest  doctrine  should be satisfied  with
regard to Merger 3.

         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 3, 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  Three's  net assets  and at least 70% of the  fair-market  value of
Interim Three's gross assets held immediately  prior to Merger 3. Based upon the
representations,  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 3.  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 3, the  Holding
Company will hold all of the Bank Common 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 3, it would
be necessary


<PAGE>


Boards of Directors
Roxborough-Manayunk Federal Savings Bank
Thistle Group Holdings, Inc.
____________, 1998
Page 7

to recognize such interests as another class of Bank Common 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
Common Stock.  Therefore,  the  Liquidation  Interests  should be disregarded in
determining  whether the Holding Company  acquires control of the Bank in Merger
3. The Service's  analysis in PLR 9510044 supports this conclusion.  PLR 9510044
involved the  conversion  of a mutual  holding  company from the mutual to stock
form and a subsequent  merger of mutual holding  company into stock savings bank
with bank  surviving.  The  stock of the  savings  bank  held by mutual  holding
company was  extinguished  and members of mutual  holding  company  were granted
interests in a liquidation account established at bank.  Subsequent thereto, the
bank engaged in a typical  reorganization under Section 368(a)(2)(E) of the Code
to create a holding  company  structure  identical to the  structure of the Bank
subsequent to Merger 3. The Service held that the liquidation  interests in bank
(as well as stock  previously held by mutual holding company in bank) were to be
disregarded  in  determining  whether  control of the bank was  obtained  by the
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  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


<PAGE>


Boards of Directors
Roxborough-Manayunk Federal Savings Bank
Thistle Group Holdings, Inc.
____________, 1998
Page 8

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 2 maintain a  separate  and  distinct  business
purpose for consummating Merger 2 (e.g.,  allowing for the conversion of the MHC
from mutual to stock form).  Immediately after the consummation of Merger 2, 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 2 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 1, Merger 2 and Merger 3 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.

         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 1 and re-creation of the
holding company structure in Merger 3 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.



<PAGE>


Boards of Directors
Roxborough-Manayunk Federal Savings Bank
Thistle Group Holdings, Inc.
____________, 1998
Page 9

         The Service is  currently  reviewing  the  question of whether  certain
downstream  mergers of a parent  corporation  into its  subsidiary  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." 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 1, Merger 2, and Merger 3
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 a federal  stock
savings  bank and the change in form of  operation  of the Mid-Tier to a federal
stock savings bank constitute  reorganizations under Section 368(a)(1)(F) of the
Code and  Merger 1 and  Merger 2 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"  as  defined  in
Section 368(b) of the Code.

         2. Interim One and Interim Two will  recognize no gain or loss pursuant
to Merger 1 and Merger 2.

         3. No gain or loss will be  recognized  by the Bank upon the receipt of
the  assets  of  Interim  One  and  Interim  Two  in  Merger  1  and  Merger  2,
respectively.

         4. Merger 3 qualifies as a reorganization within the meaning of Section
368(a)(1)(A) of the Code. Therefore,  the Bank, the Holding Company, and Interim
Three 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  Three  upon  the
transfer of its assets to the Bank pursuant to Merger 3.

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

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

         8. No gain or loss will be recognized by the Holding  Company's  public
stockholders upon their receipt of Holding Company Common Stock.

         9. The basis of the Holding  Company Common Stock to be received by the
Public


<PAGE>


Boards of Directors
Roxborough-Manayunk Federal Savings Bank
Thistle Group Holdings, Inc.
____________, 1998
Page 10

Stockholders  will be the same as the basis of the Holding  Company Common Stock
surrendered  before  giving  effect to any payment of cash in lieu of fractional
shares.

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

         11. No gain or loss will be recognized by the Holding  Company upon the
sale of Holding Company Common Stock in the Offerings.

         12.  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.

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

         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  governing or pertaining  to  environmental  matters,
hazardous wastes, toxic substances, asbestos, or the like.


<PAGE>


Boards of Directors
Roxborough-Manayunk Federal Savings Bank
Thistle Group Holdings, Inc.
____________, 1998
Page 11

         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,



                                          Malizia, Spidi, Sloane & Fisch, P.C.





                                  EXHIBIT 8.2

<PAGE>





                           [Form of State Tax Opinion]


______________, 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  certain  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,  and  that  the MHC,  the  Bank,  the  Mid-Tier,  and the
depositors  of the Bank 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.
___________, 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 (a) by the Bank,
the MHC, or by the Mid-Tier under the  Pennsylvania  Mutual Thrift  Institutions
Tax ("MTIT"),  72 P.S.  ss.8501 et seq., (b) by the depositors of the Bank under
the Pennsylvania  Personal Income Tax ("PIT"),  72 P.S. ss.7301 et seq., and (c)
by Thistle Group  Holdings,  Co. (the "Holding  Company" under the  Pennsylvania
Corporate Net Income Tax ("CNIT"), 72 P.S. ss.7401 et seq.

         Our opinions  herein are expressly  limited to those taxes specified in
the immediately preceding paragraph 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.
___________, 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,



                                            Malizia, Spidi, Sloane & Fisch, P.C.





                                  EXHIBIT 8.3

<PAGE>


[FINPRO LOGO]

                                                 26 Church Street o P.O. Box 323
                                                      Liberty Corner, N.J. 07938
                                           (908) 604-9336 o (908) 604-5951 (FAX)

March 24, 1998

Board of Directors
Roxborough Manayunk Federal Savings Bank
6060 Ridge Avenue
Philadelphia, PA  19128

Dear Board Members:

All  capitalized  terms not  otherwise  defined in this letter have the meanings
given  such  terms  in  the  Plan  of  Conversion  and  Agreement  and  Plan  of
Reorganization  (the "Plan")  adopted by the Board of  Directors  of  Roxborough
Manayunk  Federal Savings Bank (the "Bank"),  Thistle Group Holdings,  Inc. (the
"Mid- Tier Company"),  and FJF Financial,  M.H.C.  (the "MHC") whereby the Bank,
the Mid-Tier  Company and the MHC will reorganize into the stock holding company
structure  form of  organization,  and issue  shares of Common  Stock of a newly
formed Pennsylvania-chartered  holding company, Thistle Group Holdings, Co. (the
"Company") in a Subscription and Community Offering.

We understand that in accordance with the Plan,  Subscription Rights to purchase
shares of the  Company's  Common Stock are to be issued to (i) Eligible  Account
Holders;  (ii) the ESOP; (iii) Supplemental  Eligible Account Holders;  and (iv)
Other Members, collectively referred to as the "Recipients". Based solely on our
observation  that the  Subscription  Rights will be available to such Recipients
without cost, will be legally  non-transferable and of short duration,  and will
afford the Recipients  the right only to purchase  shares of Common Stock at the
same  price as will be paid by  members of the  general  public in the  Selected
Community  Offering,  but without  undertaking any independent  investigation of
state or federal  law or the  position  of the  Internal  Revenue  Service  with
respect to this issue, we are of the opinion that:

          (1)  the Subscription Rights will have no ascertainable  market value;
               and

          (2)  the price at which the  Subscription  Rights are exercisable will
               not be more or less than the pro forma market value of the shares
               upon issuance.

Changes  in the local and  national  economy,  the  legislative  and  regulatory
environment,  the stock market,  interest rates, and other external forces (such
as natural  disasters or significant  world events) may occur from time to time,
often with great  unpredictability and may materially impact the value of thrift
stocks as a whole or the Company's value alone. Accordingly, no assurance can be
given that persons who  subscribe to shares of Common Stock in the offering will
thereafter  be able to buy or sell  such  shares at the same  price  paid in the
Subscription Offering.

                                        Very Truly Yours,

                                        FinPro, Inc.

                                        /s/ Donald J. Musso
                                        -------------------
                                        Donald J. Musso
                                        President



                                  EXHIBIT 10.1

<PAGE>


                    ROXBOROUGH-MANAYUNK FEDERAL SAVINGS BANK


                             1992 STOCK OPTION PLAN


         1.   Purpose   of  the   Plan.   The   Plan   shall  be  known  as  the
Roxborough-Manayunk  Federal  Savings Bank 1992 Stock Option Plan (the  "Plan").
The  purpose of the Plan is to attract and retain the best  available  personnel
for positions of substantial  responsibility and to provide additional incentive
to officers,  directors and key employees of Roxborough-Manayunk Federal Savings
Bank (the "Savings Bank"),  or any present or future parent or subsidiary of the
Savings  Bank to promote  the success of the  business.  The Plan is intended to
provide  for the grant of  "Incentive  Stock  Options,"  within  the  meaning of
Section 422 of the Internal  Revenue  Code of 1986,  as amended (the "Code") and
Non-Incentive Stock Options,  options that do not so qualify. Each and every one
of the  provisions  of the Plan  relating to Incentive  Stock  Options  shall be
interpreted to conform to the requirements of Section 422 of the Code.

          2.      Definitions.  As used herein, the following definitions
shall apply.

                  (a) "Award"  means the grant by the  Committee of an Incentive
Stock Option or a Non-Incentive  Stock Option,  or any combination  thereof,  as
provided in the Plan.

                  (b) "Board"  shall mean the Board of  Directors of the Savings
Bank.

                  (c) "Code"  shall mean the Internal  Revenue Code of 1986,  as
amended.

                  (d)  "Committee"   shall  mean  the  Stock  Option   Committee
appointed by the Board in accordance with paragraph 5(a) of the Plan.

                  (e) "Common  Stock" shall mean common  stock,  par value $1.00
per share, of the Savings Bank.

                  (f)  "Continuous  Employment"  or  "Continuous  Status  as  an
Employee"  shall  mean  the  absence  of  any  interruption  or  termination  of
employment  with the Savings Bank or any present or future  Parent or Subsidiary
of the Savings Bank. Employment shall not be considered  interrupted in the case
of sick  leave,  military  leave or any other  leave of absence  approved by the
Savings  Bank or in the case of  transfers  between  payroll  locations,  of the
Savings Bank or between the Savings  Bank,  its Parent,  its  Subsidiaries  or a
successor.

                  (g) "Director" shall mean a member of the Board of the Savings
Bank.


<PAGE>




                  (h) "Effective  Date" shall mean the date specified in Section
15 hereof.

                  (i) "Employee"  shall mean any person  employed by the Savings
Bank or any present or future Parent or Subsidiary of the Savings Bank.

                  (j) "Incentive  Stock Option" or "ISO" shall mean an option to
purchase  Shares granted by the Committee  pursuant to Section 8 hereof which is
subject to the limitations and  restrictions of Section 8 hereof and is intended
to qualify under Section 422 of the Code.

                  (k)  "Non-Incentive  Stock Option" or "Non-ISO"  shall mean an
option to purchase Shares granted pursuant to Section 9 hereof,  which option is
not intended to qualify under Section 422 of the Code.

                  (l) "Option"  shall mean an Incentive or  Non-Incentive  Stock
Option  granted  pursuant to this Plan  providing the holder of such Option with
the right to purchase Common Stock.

                  (m)  "Optioned  Stock"  shall mean stock  subject to an Option
granted pursuant to the Plan.

                  (n) "Optionee" shall mean any person who receives an Option or
Award pursuant to the Plan.

                  (o)  "Parent"  shall mean any  present  or future  corporation
which would be a "parent  corporation" as defined in Subsections  424(e) and (g)
of the Code.

                  (p) "Participant" means any director,  officer or key employee
of the Savings Bank or any Parent or Subsidiary of the Savings Bank or any other
person  providing a service to the Savings Bank who is selected by the Committee
to  receive  an Award,  or who by the  express  terms of the Plan is  granted an
Award.

                  (q) "Plan" shall mean the Roxborough-Manayunk  Federal Savings
Bank 1992 Stock Option Plan.

                  (r)      "Savings Bank" shall mean Roxborough-Manayunk
Federal Savings Bank.

                  (s) "Share" shall mean one share of the Common Stock.

                  (t) "Subsidiary"  shall mean any present or future corporation
which would be a "subsidiary  corporation" as defined in Subsections  424(f) and
(g) of the Code.





<PAGE>



          3.      Shares Subject to the Plan.  Except as otherwise  required  by
by the  provisions  of Section 13 hereof,  the  aggregate  number of Shares with
respect to which Awards may be made pursuant to the Plan shall not exceed 20,000
1. Such Shares may either be authorized but unissued shares or treasury shares.

         An Award shall not be considered to be made under the Plan with respect
to any Option  which  terminates  prior to its  exercise,  and new Awards may be
granted  under the Plan with  respect  to the  number of Shares as to which such
termination has occurred.

         4.       Six Month Holding Period.

                  A total of six  months  must  elapse  between  the date of the
grant of an Option and the date of the sale of Common Stock received through the
exercise of an Option.

          5.      Administration of the Plan.

                  (a) (i)  Composition of the Committee.  Except as indicated in
paragraph  5(a)(ii)  below,  the Plan  shall be  administered  by the  Committee
consisting  of at  least  three  non-employee  Directors  of  the  Savings  Bank
appointed  by the Board and  serving at the  pleasure  of the  Board.  Officers,
Directors,  key employees and other persons who are  designated by the Committee
shall be eligible to receive Awards under the Plan,  and all persons  designated
as members of the Committee shall be "disinterested  persons" within the meaning
of Rule 16b-3 under the Securities Exchange Act of 1934.

                           (ii)     For  the  purpose  of  granting  Awards   to
directors,  the selection of any Director to whom Awards may be granted, as well
as  the  number  of  Shares   subject  to  Awards,   must  be  determined  by  a
"disinterested  committee",  as  defined  in Rule  16b-3  under  the  Securities
Exchange Act of 1934.

                  (b)      Powers of the Committee.  The Committee is authorized
(but only to the extent not contrary to the express provisions of the Plan or to
resolutions adopted by the Board) to interpret the Plan to prescribe,  amend and
rescind  rules and  regulations  relating to the Plan, to determine the form and
content of Awards to be issued  under the Plan and to make other  determinations
necessary or advisable for the  administration  of the Plan,  and shall have and
may  exercise  such other power and  authority  as may be delegated to it by the
Board from time to time. A majority of the entire  Committee shall  constitute a
quorum and the action of a majority  of the  members  present at any  meeting at
which a quorum is present  shall be deemed the  action of the  Committee.  In no
event may the Committee  revoke  outstanding  Awards  without the consent of the
Participant.

 --------
 1 A set number of authorized, but unissued shares equal to 10% of shares issued
   in the initial stock offering.


<PAGE>




                  The  Chairman of the Savings  Bank and such other  officers as
shall  be  designated  by  the  Committee  are  hereby   authorized  to  execute
instruments evidencing Awards on behalf of the Savings Bank and to cause them to
be delivered to the Participants.

                  (c)      Effect  of   Committee's   Decision.  All  decisions,
determinations  and   interpretations  of  the  Committee  shall  be  final  and
conclusive on all persons affected thereby.

          6.      Eligibility.

                            (i)    Awards may be granted to officers, Directors,
key employees and other persons. The Committee shall from time to time determine
the  officers,  Directors,  key employees and other persons who shall be granted
Awards under the Plan, the number to be granted to each such officer,  Director,
key employee and other persons  under the Plan,  and whether  Awards  granted to
each such  Participant  under the Plan shall be Incentive  and/or  Non-Incentive
Stock Options. In selecting Participants and in determining the number of Shares
of Common  Stock to be granted to each such  Participant  pursuant to each Award
granted  under the Plan,  the  Committee may consider the nature of the services
rendered by each such Participant, each such Participant's current and potential
contribution to the Savings Bank and such other factors as the Committee may, in
its sole discretion, deem relevant. Officers,  Directors, key employees or other
persons who have been  granted an Award may, if otherwise  eligible,  be granted
additional Awards.

                           (ii)   The aggregate fair market value (determined as
of the date the Option is granted) of the Shares with respect to which Incentive
Stock Options are  exercisable  for the first time by each  Employee  during any
calendar year (under all Incentive Stock Option plans, as defined in Section 422
of the Code,  of the Savings Bank or any present or future  Parent or Subsidiary
of the  Savings  Bank)  shall not  exceed  $100,000.  Notwithstanding  the prior
provisions  of this Section 6, the  Committee may grant Options in excess of the
foregoing  limitations,  provided said Options shall be clearly and specifically
designated as not being  Incentive  Stock Options,  as defined in Section 422 of
the Code.


          7. Term of the Plan.  The Plan shall  continue in effect for a term of
ten (10) years from the Effective  Date,  unless sooner  terminated  pursuant to
Section 18  hereof.  No Option  shall be  granted  under the Plan after ten (10)
years from the Effective Date.




<PAGE>



          8. Terms and Conditions of Incentive  Stock Options.  Incentive  Stock
Options may be granted only to  Participants  who are Employees.  Each Incentive
Stock Option granted pursuant to the Plan shall be evidenced by an instrument in
such  form as the  Committee  shall  from time to time  approve.  Each and every
Incentive  Stock Option  granted  pursuant to the Plan shall comply with, and be
subject to, the following terms and conditions:

                  (a)      Option Price.

                            (i)     The price per Share at which each Incentive
Stock  Option  granted  under the Plan may be  exercised  shall  not,  as to any
particular  Incentive  Stock  Option,  be less than the fair market value of the
Common  Stock at the time  such  Incentive  Stock  Option is  granted.  For such
purposes,  if the Common Stock is traded otherwise than on a national securities
exchange at the time of the  granting of an Option,  then the price per Share of
the  Optioned  Stock  shall be not less than the mean  between the bid and asked
price on the date the  Incentive  Stock Option is granted or, if there is no bid
and asked price on said date, then on the next prior business day on which there
was a bid and asked price. If no such bid and asked price is available, then the
price per Share shall be  determined  by the  Committee.  If the Common Stock is
listed on a  national  securities  exchange  at the time of the  granting  of an
Incentive  Stock  Option,  then the price  per Share  shall be not less than the
average of the highest  and lowest  selling  price on such  exchange on the date
such Incentive  Stock Option is granted or, if there were no sales on said date,
then the price  shall be not less than the mean  between the bid and asked price
on such date.

                           (ii)     In the case of an Employee who owns Common
Stock  representing more than ten percent (10%) of the outstanding  Common Stock
at the time the Incentive  Stock Option is granted,  the Incentive  Stock Option
price  shall not be less than one  hundred  and ten  percent  (110%) of the fair
market  value of the  Common  Stock at the time the  Incentive  Stock  Option is
granted.

                  (b)  Payment.  Full  payment  for each  Share of Common  Stock
purchased upon the exercise of any Incentive Stock Option granted under the Plan
shall be made at the time of exercise of each such  Incentive  Stock  Option and
shall be paid in cash (in United States Dollars),  Common Stock or a combination
of cash and Common Stock.  Common Stock  utilized in full or partial  payment of
the  exercise  price  shall be  valued at its fair  market  value at the date of
exercise.  The Savings Bank shall accept full or partial payment in Common Stock
only to the extent  permitted by applicable law. No Shares of Common Stock shall
be issued until full payment therefor has been received by the Savings Bank, and
no Optionee  shall have any of the rights of a  stockholder  of the Savings Bank
until Shares of Common Stock are issued to him.




<PAGE>



                  (c) Term of Incentive Stock Option. The term of each Incentive
Stock Option granted  pursuant to the Plan shall be not more ten (10) years from
the date each such Incentive Stock Option is granted,  provided that in the case
of an Employee who owns stock  representing  more than ten percent  (10%) of the
Common Stock outstanding at the time the Incentive Stock Option is granted,  the
term of the Incentive Stock Option shall not exceed five (5) years.

                  (d)  Exercise  Generally.  Except  as  otherwise  provided  in
Section  10 hereof,  no  Incentive  Stock  Option  may be  exercised  unless the
Optionee  shall have been in the employ of the Savings  Bank at all times during
the period  beginning with the date of grant of any such Incentive  Stock Option
and  ending on the date three (3) months  prior to the date of  exercise  of any
such Incentive Stock Option. The Committee may impose additional conditions upon
the  right of an  Optionee  to  exercise  any  Incentive  Stock  Option  granted
hereunder  which  are  not  inconsistent  with  the  terms  of the  Plan  or the
requirements for qualification as an Incentive Stock Option under Section 422 of
the Code.

                  (e) Cashless  Exercise.  An Optionee who has held an Incentive
Stock  Option for at least six months may engage in the  "cashless  exercise" of
the Option. In a cashless  exercise,  an Optionee gives the Savings Bank written
notice of the  exercise  of the Option  together  with an order to a  registered
broker-dealer  or  equivalent  third party,  to sell part or all of the Optioned
Stock and to  deliver  enough of the  proceeds  to the  Savings  Bank to pay the
Option price and any applicable withholding taxes. If the Optionee does not sell
the Optioned Stock through a registered broker-dealer or equivalent third party,
he can give the Savings  Bank  written  notice of the exercise of the Option and
the third party  purchaser of the Optioned Stock shall pay the Option price plus
any applicable withholding taxes to the Savings Bank.

                  (f)  Transferability.   Any  Incentive  Stock  Option  granted
pursuant to the Plan shall be exercised  during an  Optionee's  lifetime only by
the Optionee to whom it was granted and shall not be assignable or  transferable
otherwise than by will or by the laws of descent and distribution.

          9.  Terms  and  Conditions  of  Non-Incentive   Stock  Options.   Each
Non-Incentive Stock Option granted pursuant to the Plan shall be evidenced by an
instrument in such form as the Committee  shall from time to time approve.  Each
and every  Non-Incentive  Stock Option granted pursuant to the Plan shall comply
with and be subject to the following terms and conditions.

                  (a) Option Price. The exercise price per Share of Common Stock
for each  Non-Incentive  Stock Option granted  pursuant to the Plan, shall be at
such price as the Committee may determine in its sole discretion.




<PAGE>



                  (b)  Payment.  Full  payment  for each  Share of Common  Stock
purchased upon the exercise of any Non-Incentive  Stock Option granted under the
Plan  shall be made at the time of  exercise  of each such  Non-Incentive  Stock
Option and shall be paid in cash (in United States  Dollars),  Common Stock or a
combination  of cash and Common Stock.  Common Stock utilized in full or partial
payment of the  exercise  price shall be valued at its fair market  value at the
date of  exercise.  The Savings  Bank shall  accept  full or partial  payment in
Common Stock only to the extent permitted by applicable law. No Shares of Common
Stock  shall be issued  until full  payment  therefor  has been  received by the
Savings Bank and no Optionee  shall have any of the rights of a  stockholder  of
the Savings Bank until the Shares of Common Stock are issued to him.

                  (c) Term. The term of each Non-Incentive  Stock Option granted
pursuant  to the Plan  shall be not more than ten (10)  years from the date each
such Non-Incentive Stock Option is granted.

                  (d) Exercise  Generally.  The Committee may impose  additional
conditions upon the right of any Participant to exercise any Non-Incentive Stock
Option granted hereunder which is not inconsistent with the terms of the Plan.

                  (e)   Cashless   Exercise.   An   Optionee   who  has  held  a
Non-Incentive  Stock Option for at least six months may engage in the  "cashless
exercise" of the Option. In a cashless  exercise,  an Optionee gives the Savings
Bank written  notice of the exercise of the Option  together  with an order to a
registered  broker-dealer  or equivalent third party, to sell part or all of the
Optioned  Stock and to deliver enough of the proceeds to the Savings Bank to pay
the Option price and any applicable  withholding taxes. If the Optionee does not
sell the Optioned Stock through a registered  broker-dealer  or equivalent third
party, he can give the Savings Bank written notice of the exercise of the Option
and the third party  purchaser of the Optioned  Stock shall pay the Option price
plus any applicable withholding taxes to the Savings Bank.

                  (f)  Transferability.  Any Non-Incentive  Stock Option granted
pursuant to the Plan shall be exercised  during an  Optionee's  lifetime only by
the Optionee to whom it was granted and shall not be assignable or  transferable
otherwise than by will or by the laws of descent and distribution.

         10.  Effect  of  Termination  of  Employment,  Disability  or  Death on
Incentive Stock Options.

                  (a)   Termination  of  Employment.   In  the  event  that  any
Optionee's  employment  with the Savings  Bank shall  terminate  for any reason,
other than  Permanent and Total  Disability  (as such term is defined in Section
22(e)(3)  of the  Code) or death,  all of any such  Optionee's  Incentive  Stock
Options,  and all of any such Optionee's rights to purchase or receive Shares of
Common Stock pursuant thereto,  shall automatically  terminate on the earlier of
(i) the respective expiration dates of any such Incentive Stock Options or


<PAGE>



(ii) the  expiration  of not more than three (3)  months  after the date of such
termination of employment, but only if, and to the extent that, the Optionee was
entitled  to  exercise  any such  Incentive  Stock  Options  at the date of such
termination  of  employment.  In the  event  that a  subsidiary  ceases  to be a
subsidiary of the Savings Bank,  the  employment of all of its employees who are
not  immediately  thereafter  employees  of the Savings  Bank shall be deemed to
terminate  upon the date such  subsidiary  so ceases to be a  Subsidiary  of the
Savings Bank.

                  (b)  Disability.  In the event that any Optionee's  employment
with the Savings Bank shall  terminate as the result of the  Permanent and Total
Disability of such  Optionee,  such  Optionee may exercise any  Incentive  Stock
Options  granted to him pursuant to the Plan at any time prior to the earlier of
(i) the respective  expiration dates of any such Incentive Stock Options or (ii)
the date which is one (1) year after the date of such termination of employment,
but only if, and to the extent  that,  the Optionee was entitled to exercise any
such Incentive Stock Options at the date of such termination of employment.

                  (c)  Death.  In the  event of the  death of an  Optionee,  any
Incentive  Stock Options granted to such Optionee may be exercised by the person
or persons to whom the Optionee's  rights under any such Incentive Stock Options
pass  by  will  or by the  laws  of  descent  and  distribution  (including  the
Optionee's estate during the period of  administration) at any time prior to the
earlier  of (i) the  respective  expiration  dates of any such  Incentive  Stock
Options or (ii) the date which is two (2) years  after the date of death of such
Optionee  but only if, and to the extent  that,  the  Optionee  was  entitled to
exercise any such Incentive Stock Options at the date of death.  For purposes of
this Section  10(c),  any  Incentive  Stock Option held by an Optionee  shall be
considered  exercisable  at the  date  of his  death  if  the  only  unsatisfied
condition  precedent to the exercisability of such Incentive Stock Option at the
date of death is the passage of a specified period of time. At the discretion of
the Committee,  upon exercise of such Options the Optionee may receive Shares or
cash or combination  thereof. If cash shall be paid in lieu of Shares, such cash
shall be equal to the  difference  between the fair market  value of such Shares
and the exercise price of such Options on the exercise date.

                  (d) Incentive Stock Options Deemed  Exercisable.  For purposes
of Sections 10(a), 10(b) and 10(c) above, any Incentive Stock Option held by any
Optionee  shall be  considered  exercisable  at the date of  termination  of his
employment if any such  Incentive  Stock Option would have been  exercisable  at
such date of termination of employment.

                  (e) Termination of Incentive Stock Options. To the extent that
any  Incentive  Stock  Option  granted  under  the  Plan to any  Optionee  whose
employment with the Savings Bank terminates shall not have been exercised within
the  applicable  period set forth in this Section 10, any such  Incentive  Stock
Option, and all


<PAGE>



rights to purchase or receive  Shares of Common Stock pursuant  thereto,  as the
case may be, shall terminate on the last day of the applicable period.

         11.  Effect  of  Termination  of  Employment,  Disability  or  Death on
Non-Incentive  Stock Options.  The terms and conditions of  Non-Incentive  Stock
Options  relating to the effect of the termination of an Optionee's  employment,
disability of an Optionee or his death shall be such terms and conditions as the
Committee shall, in its sole  discretion,  determine at the time of termination,
unless  specifically  provided for by the terms of the  Agreement at the time of
grant of the Award.

         12.      Right of  Repurchase  and  Restrictions  on  Disposition.  The
Committee, in its sole discretion, may include, as a term of any Incentive Stock
Option or Non-Incentive  Stock Option, the right (the "Repurchase  Right"),  but
not the obligation, to repurchase all or any amount of the Shares acquired by an
Optionee  pursuant  to the  exercise  of any such  Options.  The  intent  of the
Repurchase Right is to encourage the continued  employment of the Optionee.  The
Repurchase Right shall provide for, among other things, a specified  duration of
the Repurchase  Right, a specified  price per Share to be paid upon the exercise
of the Repurchase  Right and a restriction  on the  disposition of the Shares by
the Optionee during the period of the Repurchase Right. The Repurchase Right may
permit the Savings Bank to transfer or assign such right to another  party.  The
Savings Bank may exercise the Repurchase  Right only to the extent  permitted by
applicable law.

         13.  Recapitalization,  Merger,  Consolidation,  Change in Control  and
Similar Transactions.

                  (a)  Adjustment.   Subject  to  any  required  action  by  the
stockholders  of the Savings Bank,  within the sole discretion of the Committee,
the aggregate  number of Shares of Common Stock for which Options may be granted
hereunder,  the number of Shares of Common  Stock  covered  by each  outstanding
Option,  and the  exercise  price per Share of Common Stock of each such Option,
shall all be proportionately adjusted for any increase or decrease in the number
of issued and outstanding Shares of Common Stock resulting from a subdivision or
consolidation   of  Shares   (whether   by  reason  of  merger,   consolidation,
recapitalization,   reclassification,   split-up,   combination  of  shares,  or
otherwise) or the payment of a stock  dividend (but only on the Common Stock) or
any other  increase or  decrease  in the number of such  Shares of Common  Stock
effected  without the receipt of  consideration  by the Savings Bank (other than
Shares held by dissenting stockholders).

                  (b) Change in Control.  All  outstanding  Awards  shall become
immediately  exercisable in the event of a change in control or imminent  change
in control of the Savings Bank, as determined by the Committee.  In the event of
such a change in control or imminent  change in control,  the Optionee shall, at
the discretion of the Committee,  be entitled to receive cash in an amount equal
to


<PAGE>



the  fair  market  value  of  the  Common  Stock  subject  to any  Incentive  or
Non-Incentive Stock Option over the Option Price of such Shares, in exchange for
the  surrender  of such  Options by the  Optionee on that date in the event of a
change in  control  or  imminent  change in control  of the  Savings  Bank.  For
purposes of this Section 13,  "change in control"  shall mean: (i) the execution
of an agreement for the sale of all, or a material portion, of the assets of the
Savings   Bank;   (ii)  the   execution  of  an   agreement   for  a  merger  or
recapitalization of the Savings Bank or any merger or  recapitalization  whereby
the Savings Bank is not the surviving  entity;  (iii) a change of control of the
Savings  Bank,  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 Savings Bank by any person,  trust,
entity or group.  The term "person"  refers to an  individual or a  corporation,
partnership,   trust,   association,   joint  venture,  pool,  syndicate,   sole
proprietorship,  unincorporated  organization  or any other  form of entity  not
specifically listed herein. For purposes of this Section 13, "imminent change in
control"  shall  refer to any offer or  announcement,  oral or  written,  by any
person or persons acting as a group, to acquire control of the Savings Bank. The
decision of the  Committee as to whether a change in control or imminent  change
in control has occurred shall be conclusive and binding.

                  (c) Extraordinary  Corporate  Action.  Subject to any required
action by the  stockholders  of the Savings  Bank, in the event of any change in
control, recapitalization,  merger, consolidation, exchange of Shares, spin-off,
reorganization,  tender  offer,  liquidation  or other  extraordinary  corporate
action or event, the Committee,  in its sole  discretion,  shall have the power,
prior or subsequent to such action or event to:

                            (i)     appropriately adjust the number of Shares of
Common  Stock  subject to each Option,  the  exercise  price per Share of Common
Stock,  and the  consideration  to be given or received by the Savings Bank upon
the exercise of any outstanding Option;

                           (ii)    cancel any or all previously granted Options,
provided that appropriate consideration is paid to the Optionee in
connection therewith; and/or

                      (iii)       make such other adjustments in connection with
the Plan as the Committee, in its sole discretion,  deems necessary,  desirable,
appropriate or advisable;  provided,  however,  that no action shall be taken by
the Committee which would cause Incentive Stock Options granted  pursuant to the
Plan to fail to meet the requirements of Section 422 of the Code.




<PAGE>



                  Except  as  expressly  provided  in  Sections  13(a) and 13(b)
hereof,  no Optionee shall have any rights by reason of the occurrence of any of
the events described in this Section 13.

                  (d)  Acceleration.  The Committee  shall at all times have the
power to accelerate  the exercise date of Options  previously  granted under the
Plan.

         14. Time of Granting Options.  The date of grant of an Option under the
Plan  shall,  for all  purposes,  be the date on which the  Committee  makes the
determination  of  granting  such  Option.  Except,  however,  for  purposes  of
compliance  with Section 16 of the Securities  Exchange Act of 1934, the date of
grant of an Option shall be deemed the later of the date of grant or the date of
stockholder approval of the Plan. Notice of the determination of the grant of an
Option shall be given to each  individual to whom an Option is so granted within
a  reasonable  time  after the date of such  grant in a form  determined  by the
Committee.

         15.  Effective Date. The Plan shall become effective upon the effective
date  of  the  Federal  stock  charter  of the  Savings  Bank  and  simultaneous
reorganization  of the Savings Bank under Parent,  a Federally  chartered mutual
holding company. Options may be granted prior to ratification of the Plan by the
stockholders  of the Savings  Bank if the exercise of such Options is subject to
such stockholder ratification.

         16.   Approval  by   Stockholders.   The  Plan  shall  be  approved  by
stockholders  of the Savings Bank within  twelve (12) months before or after the
date the Plan becomes effective.

         17.  Modification  of Options.  At any time and from time to time,  the
Board may  authorize  the  Committee to direct the  execution  of an  instrument
providing  for the  modification  of any  outstanding  Option,  provided no such
modification, extension or renewal shall confer on the holder of said Option any
right or  benefit  which  could  not be  conferred  on him by the grant of a new
Option at such time, or shall not materially  decrease the  Optionee's  benefits
under the Option  without  the  consent of the holder of the  Option,  except as
otherwise permitted under Section 18 hereof.  Notwithstanding anything herein to
the  contrary,  the  Committee  shall have the  authority to cancel  outstanding
Options  with the consent of the  Optionee and to reissue new Options at a lower
exercise  price equal to the then fair market value per share of Common Stock in
the event that the fair market value per share of Common Stock at any time prior
to the date of exercise of outstanding Options falls below the exercise price of
such Options.

         18. Amendment and Termination of the Plan.

                  (a)  Action by the  Board.  The Board may  alter,  suspend  or
discontinue  the Plan,  except that no action of the Board may  increase  (other
than as provided in Section 13 hereof) the maximum number of Shares permitted to
be optioned under the Plan,


<PAGE>



materially  increase the  benefits  accruing to  Participants  under the Plan or
materially modify the requirements for eligibility for participation in the Plan
unless such action of the Board shall be subject to approval or  ratification by
the stockholders of the Savings Bank.

                  (b)  Change  in  Applicable  Law.  Notwithstanding  any  other
provision  contained  in the Plan,  in the event of a change in any  federal  or
state law,  rule or  regulation  which would make the exercise of all or part of
any previously granted Incentive and/or  Non-Incentive  Stock Option unlawful or
subject the Savings Bank to any  penalty,  the  Committee  may restrict any such
exercise without the consent of the Optionee or other holder thereof in order to
comply with any such law, rule or regulation or to avoid any such penalty.

         19. Conditions Upon Issuance of Shares. Shares shall not be issued with
respect to any Option granted under the Plan unless the issuance and delivery of
such Shares shall comply with all relevant provisions of law, including, without
limitation,  the Securities Act of 1933, as amended,  the rules and  regulations
promulgated thereunder, any applicable state securities law and the requirements
of any stock exchange upon which the Shares may then be listed.

         Notwithstanding  anything herein to the contrary, in no event shall the
Savings  Bank issue new Shares upon the exercise of an Option to the extent that
such  issuance  would  result in Parent  holding  less  than a  majority  of the
outstanding  Shares of Savings Bank,  for so long as Parent shall be a Federally
chartered mutual holding company pursuant to 12 C.F.R. 575.

         The inability of the Savings Bank to obtain from any regulatory body or
authority  deemed by the Savings  Bank's  counsel to be  necessary to the lawful
issuance and sale of any Shares  hereunder shall relieve the Savings Bank of any
liability in respect of the non-issuance or sale of such Shares.

         As a  condition  to the  exercise of an Option,  the  Savings  Bank may
require  the  person  exercising  the  Option to make such  representations  and
warranties as may be necessary to assure the  availability  of an exemption from
the registration requirements of federal or state securities law.

         20.  Reservation  of Shares.  During the term of the Plan,  the Savings
Bank will reserve and keep  available a number of Shares  sufficient  to satisfy
the requirements of the Plan.

         21. Unsecured Obligation.  No Participant under the Plan shall have any
interest in any fund or special  asset of the Savings Bank by reason of the Plan
or the grant of any Incentive or  Non-Incentive  Stock Option under the Plan. No
trust  fund shall be  created  in  connection  with the Plan or any grant of any
Incentive or Non-Incentive Stock Option hereunder and there shall be no


<PAGE>


required funding of amounts which may become payable to any Participant.

         22.  Withholding  Tax.  The Savings Bank shall have the right to deduct
from all amounts paid in cash with  respect to the cashless  exercise of Options
under the Plan any taxes  required  by law to be withheld  with  respect to such
cash payments. Where a Participant or other person is entitled to receive Shares
pursuant to the  exercise of an Option  pursuant to the Plan,  the Savings  Bank
shall have the right to require the  Participant or such other person to pay the
Savings  Bank the amount of any taxes  which the  Savings  Bank is  required  to
withhold with respect to such Shares,  or, in lieu thereof,  to retain,  or sell
without notice, a number of such Shares  sufficient to cover the amount required
to be withheld.

         23.  Governing  Law.  The Plan shall be  governed by and  construed  in
accordance  with the laws of the  Commonwealth  of  Pennsylvania,  except to the
extent that federal law shall be deemed to apply.





                                  EXHIBIT 10.2

<PAGE>

            Roxborough-Manayunk Federal Savings and Loan Association
                           Management Stock Bonus Plan
                               and Trust Agreement

                                    Article I
                                    ---------

                      ESTABLISHMENT OF THE PLAN AND TRUST

         1.01   Roxborough-Manayunk   Federal   Savings  and  Loan   Association
("Association")  hereby establishes the Management Stock Bonus Plan (the "Plan")
and Trust (the "Trust") upon the terms and conditions hereinafter stated in this
Management Stock Bonus Plan and Trust Agreement (the "Agreement").

         1.02 The Trustee hereby accepts this Trust and agrees to hold the Trust
assets  existing on the date of this  Agreement and all additions and accretions
thereto upon the terms and conditions hereinafter stated.

                                   Article II
                                   ----------

                               PURPOSE OF THE PLAN

         2.01 The  purpose  of the Plan is to reward  and  retain  personnel  of
experience and ability in key positions of  responsibility  with the Association
and its subsidiaries, by providing such key employees of the Association and its
subsidiaries with an equity interest in the parent mutual holding company of the
Association   ("Parent"),   as  compensation   for  their  future   professional
contributions and service to the Association and its subsidiaries.

                                   Article III
                                   -----------

                                   DEFINITIONS

         The following  words and phrases when used in this Plan with an initial
capital letter,  unless the context clearly indicates otherwise,  shall have the
meaning as set forth below.  Wherever  appropriate,  the masculine pronoun shall
include the feminine pronoun and the singular shall include the plural.

         3.01 "Association" means  Roxborough-Manayunk  Federal Savings and Loan
Association and any successor corporation thereto.

         3.02  "Beneficiary"  means the  person  or  persons  designated  by the
Recipient  to receive any benefits  payable  under the Plan in the event of such
Recipient's  death.  Such person or persons  shall be  designated  in writing on
forms provided for this purpose by the Committee and may be changed from time to
time by similar  written  notice to the  Committee.  In the absence of a written
designation,  the Beneficiary shall be the Recipient's surviving spouse, if any,
or if none, Recipient's estate.



<PAGE>



         3.03 "Board"  means the Board of Directors of the  Association,  or any
successor corporation thereto.

         3.04  "Committee"  means the  Management  Stock  Bonus  Plan  Committee
appointed by the Board pursuant to Article IV hereof.

         3.05 "Common  Stock" means shares of the common stock,  $1.00 par value
per share, of the Association or any successor corporation thereto.

         3.06              "Employee" means any person who is employed by the
Association or a Subsidiary.

         3.07              "Parent" shall mean any future parent corporation of
the Association.

         3.08 "Plan Shares" means shares of Common Stock held in the Trust which
are awarded or issuable to a Recipient pursuant to the Plan.

         3.09 "Plan Share Award" means a right granted to an Employee under this
Plan to receive Plan Shares.

         3.10 "Plan Share  Reserve" means the shares of Common Stock held by the
Trustee pursuant to Sections 5.03 and 5.04.

         3.11  "Recipient"  means an  Employee  who  receives a Plan Share Award
under the Plan.

         3.12 "Subsidiary"  means those  subsidiaries of the Association  which,
with the consent of the Board, agree to participate in this Plan.

         3.13  "Trustee" or "Trustee  Committee"  means that person(s) or entity
nominated by the Committee  and approved by the Board  pursuant to Sections 4.01
and 4.02 to hold  legal  title to the Plan  assets  for the  purposes  set forth
herein.

                                   Article IV
                                   ----------

                           ADMINISTRATION OF THE PLAN

         4.01  Role  of the  Committee.  The  Plan  shall  be  administered  and
interpreted  by the  Committee,  which  shall  consist  of not less  than  three
non-employee  members of the Board, which shall have all of the powers allocated
to it in this and other sections of the Plan. All persons  designated as members
of the Committee  shall be  "disinterested  persons"  within the meaning of Rule
16b-3 under the Securities  Exchange Act of 1934, as amended  ("1934 Act").  The
interpretation  and  construction by the Committee of any provisions of the Plan
or of any Plan Share Award  granted  hereunder  shall be final and binding.  The
Committee shall act by

                                        2

<PAGE>



vote or written  consent of a majority  of its  members.  Subject to the express
provisions  and  limitations  of the Plan,  the  Committee may adopt such rules,
regulations  and  procedures  as it deems  appropriate  for the  conduct  of its
affairs.  The Committee  shall report its actions and decisions  with respect to
the Plan to the Board at appropriate  times,  but in no event less than one time
per  calendar  year.  The  Committee  shall  recommend  to the Board one or more
persons or entity to act as Trustee(s) in accordance  with the provision of this
Plan and Trust and the terms of Article VIII hereof.

         4.02 Role of the Board. The members of the Committee and the Trustee or
Trustees  shall be  appointed  or approved by, and will serve at the pleasure of
the Board.  The Board may in its  discretion  from time to time  remove  members
from, or add members to, the Committee, and may remove, replace or add Trustees.
The  Board  shall  have all of the  powers  allocated  to it in this  and  other
sections  of the Plan,  may take any  action  under or with  respect to the Plan
which the  Committee  is  authorized  to take,  and may reverse or override  any
action  taken or decision  made by the  Committee  under or with  respect to the
Plan,  provided,  however,  that the Board may not revoke  any Plan Share  Award
already made except as provided in Section 7.01(b) herein.  Members of the Board
who are  eligible for or who have been granted Plan Share Awards may not vote on
any matters affecting the administration of the Plan or the grant of Plan Shares
or Plan Share Awards  (although such members may be counted in  determining  the
existence of a quorum at any meeting of the Board during which  actions  taken).
Further,  with respect to all actions  taken by the Board in regard to the Plan,
such  action  shall be taken by a majority of the Board where such a majority of
the  directors  acting in the  matter  are  "disinterested  persons"  within the
meaning of Rule 16b-3 promulgated under the 1934 Act.

         4.03  Limitation on Liability.  No member of the Board or the Committee
or the Trustee(s) shall be liable for any determination  made in good faith with
respect to the Plan or any Plan Share  Awards  granted  under it. If a member of
the Board or Committee or any Trustee is a party or is  threatened  to be made a
party to any  threatened,  pending  or  completed  action,  suit or  proceeding,
whether  civil,  criminal,  administrative  or  investigative,  by any reason of
anything done or not done by him in such  capacity  under or with respect to the
Plan, the Association  shall indemnify such member against  expenses  (including
attorney's fees),  judgments,  fines and amounts paid in settlement actually and
reasonably  incurred  by him or her in  connection  with  such  action,  suit or
proceeding if he or she acted in good faith and in a manner he or she reasonably
believed to be in the best  interests of the  Association  and its  Subsidiaries
and, with respect to any criminal action or proceeding,  had no reasonable cause
to believe his conduct was unlawful.


                                        3

<PAGE>



                                    Article V
                                    ---------

                        CONTRIBUTIONS; PLAN SHARE RESERVE

         5.01 Amount and Timing of Contributions.  The Board of Directors of the
Association shall determine the amounts (or the method of computing the amounts)
to be contributed by the Association to the Trust  established  under this Plan.
Such  amounts  shall  be paid to the  Trustee  at the time of  contribution.  No
contributions to the Trust by Employees shall be permitted.

         5.02  Initial  Investment.  Any funds  held by the  Trust  prior to the
issuance  of  Common  Stock  as part of the  reorganization  transaction  of the
Association shall be invested by the Trustee in such interest-bearing account or
accounts at the Association as the Trustee shall determine to be appropriate.

         5.03  Investment of Trust Assets.  Upon the issuance of Common Stock as
part of the  reorganization  transaction of  Association  under a mutual holding
company  ("Reorganization"),  the Trust shall purchase Common Stock in an amount
equal to up to 100% of the Trust's  assets,  after  providing  for any  required
withholding as needed for tax purposes,  provided, however, that the Trust shall
not purchase more than 3% of the  aggregate  shares of Common Stock to be issued
at the time of the Reorganization.

         5.04 Effect of  Allocations,  Returns and  Forfeitures  Upon Plan Share
Reserves.  Upon the  allocation  of Plan Share Awards under Section 6.02, or the
decision of the  Committee  to return Plan Shares to the  Association,  the Plan
Share Reserve shall be reduced by the number of Shares  subject to the Awards so
allocated  or returned.  Any Shares  subject to an Award which may not be earned
because of forfeiture  by the Recipient  pursuant to Section 7.01 shall be added
to the Plan Share Reserve.

                                   Article VI
                                   ----------

                            ELIGIBILITY; ALLOCATIONS

         6.01 Eligibility. Employees of the Association and its Subsidiaries are
eligible  to  receive  Plan  Share  Awards  within  the sole  discretion  of the
Committee.

         6.02  Allocations.  The Committee will determine which of the Employees
referenced  in Section  6.01 above  will be  granted  Plan Share  Awards and the
number of Shares  covered  by each  Award,  effective  upon the  Reorganization,
provided,  however,  that the number of Shares  covered  by such  Awards may not
exceed the number of Shares in the Plan Share Reserve  immediately  prior to the
grant of such Awards, and provided further, that in no event shall any Awards be
made which will violate the  Charter,  Bylaws or Plan of  Reorganization  of the
Association or Subsidiaries or any applicable

                                        4

<PAGE>



federal or state law or  regulation.  In the event Shares are  forfeited for any
reason or  additional  Shares are purchased by the Trustee,  the Committee  may,
from time to time,  determine which of the Employees  referenced in Section 6.01
above will be granted  additional Plan Share Awards to be awarded from forfeited
Shares.  In selecting  those Employees to whom Plan Share Awards will be granted
and the number of shares  covered by such Awards,  the Committee  shall consider
the position duties and responsibilities of the eligible Employees, the value of
their services to the  Association and its  Subsidiaries,  and any other factors
the Committee may deem  relevant.  All actions by the Committee  shall be deemed
final, except to the extent that such actions are revoked by the Board.

         6.03  Form  of  Allocation.   As  promptly  as   practicable   after  a
determination  is made pursuant to Section 6.02 that a Plan Share Award is to be
made,  the  Committee  shall notify the Recipient in writing of the grant of the
Award,  the number of Plan Shares covered by the Award, and the terms upon which
the Plan  Shares  subject  to the  award  may be  earned.  The date on which the
Committee so notifies the Recipient shall be considered the date of grant of the
Plan Share Awards. The Committee shall maintain records as to all grants of Plan
Share Awards under the Plan.

         6.04 Allocations Not Required. Notwithstanding anything to the contrary
in Sections 6.01 and 6.02, no Employee  shall have any right or  entitlement  to
receive a Plan Share Award hereunder,  such Awards being at the total discretion
of the Committee  and the Board,  nor shall the Employees as a group have such a
right.  The Committee may, with the approval of the Board (or, if so directed by
the Board) return all Common Stock in the Plan Share Reserve to the  Association
at any time, and cease issuing Plan Share Awards.


                                   Article VII
                                   -----------

             EARNINGS AND DISTRIBUTION OF PLAN SHARES; VOTING RIGHTS

         7.01              Earnings Plan Shares; Forfeitures.

         (a) General Rules. Unless the Committee shall specifically state to the
contrary at the time a Plan Share Award is  granted,  Plan Shares  subject to an
Award  shall  be  earned  and  non-forfeitable  by a  Recipient  at the  rate of
one-fifth of such Award following one year after granting of such Award,  and an
additional one-fifth following each of the next four successive years;  provided
that such Recipient remains an Employee during such period.

         (b) Revocation for Misconduct.  Notwithstanding  anything herein to the
contrary,  the  Board  may,  by  resolution,  immediately  revoke,  rescind  and
terminate any Plan Share Award,  or portion  thereof,  previously  awarded under
this Plan, to the extent Plan

                                        5

<PAGE>



Shares have not been delivered  thereunder to the Recipient,  whether or not yet
earned,  in the case of an  Employee  who is  discharged  from the employ of the
Association  or a  Subsidiary  for Cause  (as  hereinafter  defined),  or who is
discovered after termination of employment to have engaged in conduct that would
have justified termination for cause. "Cause" is defined as personal dishonesty,
incompetence,  willful  misconduct,  breach of fiduciary duty involving personal
profits,  intentional  failure to perform stated duties,  willful violation of a
material provision of any law, rule or regulation (other than traffic violations
and similar offense), or a material violation of a final  cease-and-desist order
or any  other  action  which  results  in a  substantial  financial  loss to the
Association or its Subsidiaries. A determination of "Cause" shall be made by the
Board within its sole discretion.

         (c)   Exception   for   Terminations   Due  to  Death  or   Disability.
Notwithstanding  the general rule contained in Section  7.01(a) above,  all Plan
Shares subject to a Plan Share Award held by a Recipient  whose  employment with
the  Association  or a  Subsidiary  terminates  due to death or  disability  (as
determined by the Committee),  shall be deemed earned as of the Recipient's last
day of employment with the Association or Subsidiary and shall be distributed as
soon a practicable thereafter.

         (d)   Exception   for   Termination   after  a   Change   in   Control.
Notwithstanding  the general  rule  contained  in Section  7.01 above,  all Plan
Shares  subject to a Plan Share Award held by a recipient  shall be deemed to be
immediately  100%  earned  and  non-forfeitable  in the  event of a  "change  in
control"  or  "imminent  change  in  control"  of the  Association  and shall be
distributed  as soon as  practicable  thereafter.  For  purposes  of this  Plan,
"change in control"  shall mean:  (i) the execution of an agreement for the sale
of all,  or a  material  portion,  of the  assets of the  Association;  (ii) the
execution of an agreement for a merger or recapitalization of the Association or
any merger or  recapitalization  whereby the  Association  is not the  surviving
entity;  (iii) a change of control of the Association,  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 1934 Act
and the rules and  regulations  promulgated  thereunder) of twenty-five  percent
(25%) or more of the  outstanding  voting  securities of the  Association by any
person,  trust, entity or group. This limitation shall not apply to the purchase
of  shares  of up to 25% of any  class of  securities  of the  Association  by a
tax-qualified  employee  stock  benefit  plan which is exempt from the  approval
requirements,  set forth under 12 C.F.R.  ss.574.3(c)(1)(vi) as now in effect or
as may hereafter be amended,  or the ownership of any class of securities in any
amount  by the  Parent  of the  Association.  The  term  "person"  refers  to an
individual or a corporation,  partnership,  trust,  association,  joint venture,
pool, syndicate, sole proprietorship,

                                        6

<PAGE>



unincorporated  organization or any other form of entity not specifically listed
herein.  For purposes of this section,  "imminent change in control" shall refer
to any offer or announcement,  oral or written,  by any person or persons acting
as a group, to acquire control of the Association. The decision of the Committee
as to whether a change in control or  imminent  change in control  has  occurred
shall be conclusive and binding.

         7.02 Payment of Dividends.  A holder of a Plan Share Award,  whether or
not  non-forfeitable,  shall also be entitled to receive an amount  equal to any
cash  dividends  declared  and paid with  respect  to  shares  of  Common  Stock
represented  by such Plan Share Award  between the date the relevant  Plan Share
Award was initially  granted to such  Recipient and the date the Plan Shares are
distributed.

         7.03              Distribution of Plan Shares.

         (a)  Timing of  Distributions:  General  Rule.  Except as  provided  in
Subsections (d) and (e) below, Plan Shares shall be distributed to the Recipient
or his Beneficiary,  as the case may be, as soon as practicable  after they have
been earned. No fractional shares shall be distributed.

         (b) Form of  Distribution.  All Plan Shares,  together  with any shares
representing stock dividends,  shall be distributed in the form of Common Stock.
One share of Common  Stock shall be given for each Plan Share  earned.  Payments
representing cash dividends (and earning thereon) shall be made in cash.

         (c)  Withholding.  The Trustee may withhold  from any cash payment made
under this Plan  sufficient  amounts  to cover any  applicable  withholding  and
employment taxes, and if the amount of such cash payment is not sufficient,  the
Trustee may  require  the  Recipient  or  Beneficiary  to pay to the Trustee the
amount required to be withheld as a condition of delivering the Plan Shares. The
Trustee  shall  pay over to the  Association  or  Subsidiary  which  employs  or
employed such  recipient any such amount  withheld from or paid by the Recipient
or Beneficiary.

         (d) Timing: Exception for 10% Shareholders.  Notwithstanding Subsection
(a) above, no Plan Shares may be distributed prior to the date which is five (5)
years from the effective date of the Association's  Reorganization to the extent
the  Recipient or  Beneficiary,  as the case may be, would after receipt of such
Shares own in excess of ten percent (10%) of the issued and  outstanding  shares
of Common  Stock  held by parties  other  than  Parent,  unless  such  action is
approved in advance by a majority vote of disinterested  directors of the Board.
Any Plan Shares  remaining  undistributed  solely by reason of the  operation of
this  Subsection (d) shall be distributed to the Recipient or his Beneficiary on
the date which is five years from the effective date of the

                                        7

<PAGE>



Association's Reorganization.

         (e)  Regulatory  Exceptions.  No  Plan  Shares  shall  be  distributed,
however,  unless and until all of the  requirements  of all  applicable  law and
regulation  shall  have been  fully  complied  with,  including  the  receipt of
approval of the Plan by the  stockholders  of the  Association  by such vote, if
any, as may be required by applicable  law and  regulations as determined by the
Board.

         7.04 Voting of Plan Shares.  After a Plan Share Award has been granted,
the  Recipient  shall be  entitled to direct the Trustee as to the voting of the
Plan  Shares  which are  covered by the Plan Share  Award and which have not yet
been  earned and  distributed  pursuant  to Section  7.03,  subject to rules and
procedures adopted by the Committee for this purpose. All shares of Common Stock
held by the Trust as to which Recipients are not entitled to direct, or have not
directed,  the  voting of,  shall be voted by the  Trustee  as  directed  by the
Committee.

                                  Article VIII
                                  ------------

                                      TRUST

         8.01 Trust.  The Trustee shall receive,  hold,  administer,  invest and
make  distributions  and  disbursements  from the Trust in  accordance  with the
provisions  of  the  Plan  and  Trust  and  the  applicable  directions,  rules,
regulations,  procedures and policies  established by the Committee  pursuant to
the Plan.

         8.02  Management of Trust. It is the intent of this Plan and Trust that
the Trustee shall have complete  authority  and  discretion  with respect to the
management,  control and  investment  of the Trust,  and that the Trustee  shall
invest all assets of the Trust, except those attributable to cash dividends paid
with respect to Plan Shares not held in the Plan Share Reserve,  in Common Stock
to the  fullest  extent  practicable,  and except to the extent that the Trustee
determines  that the holding of monies in cash or cash  equivalents is necessary
to meet the obligations of the Trust. In performing  their duties,  the Trustees
shall have the power to do all things and  execute  such  instruments  as may be
deemed necessary or proper, including the following powers:

         (a) To invest up to one hundred  percent  (100%) of all Trust assets in
         the Common  Stock  without  regard to any law now or hereafter in force
         limiting investments for Trustees or other fiduciaries.  The investment
         authorized  herein may constitute the only investment of the Trust, and
         in making such  investment,  the  Trustees are  authorized  to purchase
         Common Stock from Association or from any other source, and such Common
         Stock so  purchased  may be  outstanding,  newly  issued,  or  Treasury
         shares.

                                        8

<PAGE>




         (b) To invest in any Trust assets not otherwise  invested in accordance
         with (a) above in such deposit  accounts,  and  certificates of deposit
         (including those issued by the Association),  obligations of the United
         States government or its agencies or such other investments as shall be
         considered the equivalent of cash.

         (c) To sell,  exchange or otherwise dispose of any property at any time
         held or acquired by the Trust.

         (d) To cause stocks,  bonds or other securities to be registered in the
         name of a nominee,  without the addition of words  indicating that such
         security  is an asset  of the  Trust  (but  accurate  records  shall be
         maintained showing that such security is an asset of the Trust).

         (e) To hold cash  without  interest  in such  amounts  as may be in the
         opinion of the Trustee  reasonable for the proper operation of the Plan
         and Trust.

         (f) To employ brokers, agents, custodians, consultants and accountants.

         (g) To hire  counsel to render  advice  with  respect to their  rights,
         duties and  obligations  hereunder,  and such other  legal  services or
         representation as they may deem desirable.

         (h) To  hold  funds  and  securities  representing  the  amounts  to be
         distributed  to a Recipient or his  Beneficiary  as a consequence  of a
         dispute as to the disposition thereof,  whether in a segregated account
         or held in common with other assets.

         Notwithstanding  anything herein contained to the contrary, the Trustee
shall not be required to make any  inventory,  appraisal or settlement or report
to any  court,  or to secure  any order of court for the  exercise  of any power
herein contained, or give bond.

         8.03 Records and  Accounts.  The Trustee  shall  maintain  accurate and
detailed records and accounts of all  transactions of the Trust,  which shall be
available at all reasonable  times for inspection by any legally entitled person
or entity  to the  extent  required  by  applicable  law,  or any  other  person
determined by the Committee.

         8.04  Earnings.  All  earnings,  gains and losses with respect to Trust
assets shall be allocated in accordance with a reasonable  procedure  adopted by
the Committee,  to bookkeeping accounts for Recipients or to the general account
of the Trust,  depending on the nature and  allocation of the assets  generating
such earnings,  gains and losses. In particular,  any earnings on cash dividends
received with respect to shares of Common Stock

                                        9

<PAGE>



shall be allocated to accounts  for  Recipients,  except to the extent that such
cash dividends are distributed to Recipients,  if such shares are the subject of
outstanding Plan Share Awards, or, otherwise to the Plan Share Reserve.

         8.05  Expenses.  All costs and expenses  incurred in the  operation and
administration of this Plan shall be paid by the Association.

         8.06 Indemnification.  The Association shall indemnify, defend and hold
the Trustee harmless against all claims, expenses and liabilities arising out of
or related to the exercise of the  Trustee's  powers and the  discharge of their
duties  hereunder,  unless the same shall be due to their  gross  negligence  or
willful misconduct.

                                   Article IX
                                   ----------

                                  MISCELLANEOUS

         9.01  Adjustments  for Capital  Changes.  The aggregate  number of Plan
Shares  available for issuance  pursuant to the Plan Share Awards and the number
of  Shares  to which  any Plan  Share  Award  relates  shall be  proportionately
adjusted for any increase or decrease in the total number of outstanding  shares
of Common Stock issued  subsequent to the effective  date of the Plan  resulting
from any  split,  subdivision  or  consolidation  of  shares  or  other  capital
adjustment,  or other  increase  or decrease  in such  shares  effected  without
receipt or payment of consideration by the Association.

         9.02  Amendment  and  Termination  of  the  Plan.  The  Board  may,  by
resolution,  at any time,  amend or  terminate  the Plan.  The power to amend or
terminate  the Plan shall  include  the power to direct the Trustee to return to
the  Association  all or part of the  assets of the Trust,  including  shares of
Common Stock held in the Plan Share  Reserve,  as well as shares of Common Stock
and  other  assets  subject  to Plan  Share  Awards  but not yet  earned  by the
Employees to whom they are  allocated.  However,  the  termination  of the Trust
shall  not  affect a  Recipients  right to earn  Plan  Share  Awards  and to the
distribution of Common Stock relating thereto,  including  earnings thereon,  in
accordance  with the terms of this Plan and the  grant by the  Committee  or the
Board.

         9.03 Nontransferable. Plan Share Awards and rights to Plan Shares shall
not be  transferable  by a Recipient,  and during the lifetime of the Recipient,
Plan Shares may only be earned by and paid to the  Recipient who was notified in
writing of the Award by the Committee  pursuant to Section 6.03. No Recipient or
Beneficiary shall have any right in or claim to any assets of the Plan or Trust,
nor  shall  the  Association,  or any  Subsidiary  be  subject  to any claim for
benefits hereunder.


                                       10

<PAGE>



         9.04 Employment Rights.  Neither the Plan nor any grant of a Plan Share
Award  or Plan  Shares  hereunder  nor any  action  taken  by the  Trustee,  the
Committee  or the Board in  connection  with the Plan  shall  create  any right,
either express or implied, on the part of any Employee to continue in the employ
of the Association, or a Subsidiary thereof.

         9.05 Voting and Dividend Rights.  No Recipient shall have any voting or
dividend  rights of a stockholder  with respect to any Plan Shares  covered by a
Plan Share Award,  except as expressly provided in Sections 7.02 and 7.04 above,
prior to the time said Plan Shares are actually distributed to him.

         9.06  Governing Law. The Plan and Trust shall be governed and construed
under the laws of the  Commonwealth of  Pennsylvania,  except to the extent that
Federal Law shall be deemed applicable.

         9.07              Effective Date.  This Plan shall be as effective as
of the effective date of the completion of the Reorganization.

         9.08 Term of Plan.  This Plan shall  remain in effect until the earlier
of (1)  termination  by the  Board,  (2) the  distribution  of all assets of the
Trust,  or (3) 21 years from the Effective  Date.  Termination of the Plan shall
not effect any Plan Share  Awards  previously  granted,  and such  Awards  shall
remain  valid and in effect  until they have been  earned and paid,  or by their
terms expire or are forfeited.

         9.09 Tax Status of Trust.  It is  intended  that the trust  established
hereby be treated as grantor trust of the  Association  under the  provisions of
Section 671 et seq. of the  Internal  Revenue  Code,  as the same may be amended
from time to time.


                                       11






                                  EXHIBIT 10.3

<PAGE>



                    ROXBOROUGH-MANAYUNK FEDERAL SAVINGS BANK


                             1994 STOCK OPTION PLAN
                             ----------------------


         1.   Purpose   of  the   Plan.   The   Plan   shall  be  known  as  the
Roxborough-Manayunk  Federal  Savings Bank 1994 Stock Option Plan (the  "Plan").
The  purpose of the Plan is to attract and retain the best  available  personnel
for positions of substantial  responsibility and to provide additional incentive
to officers,  directors and key employees of Roxborough-Manayunk Federal Savings
Bank (the "Savings Bank"),  or any present or future parent or subsidiary of the
Savings  Bank to promote  the success of the  business.  The Plan is intended to
provide  for the grant of  "Incentive  Stock  Options,"  within  the  meaning of
Section 422 of the Internal  Revenue  Code of 1986,  as amended (the "Code") and
Non-Incentive Stock Options,  options that do not so qualify. Each and every one
of the  provisions  of the Plan  relating to Incentive  Stock  Options  shall be
interpreted to conform to the requirements of Section 422 of the Code.

          2.      Definitions.  As used herein, the following definitions
shall apply.

                  (a) "Award"  means the grant by the  Committee of an Incentive
Stock Option or a Non-Incentive  Stock Option,  or any combination  thereof,  as
provided in the Plan.

                  (b) "Board"  shall mean the Board of  Directors of the Savings
Bank.

                  (c) "Code"  shall mean the Internal  Revenue Code of 1986,  as
amended.

                  (d)  "Committee"   shall  mean  the  Stock  Option   Committee
appointed by the Board in accordance with paragraph 5(a) of the Plan.

                  (e) "Common  Stock" shall mean common  stock,  par value $1.00
per share, of the Savings Bank.

                  (f)  "Continuous  Employment"  or  "Continuous  Status  as  an
Employee"  shall  mean  the  absence  of  any  interruption  or  termination  of
employment  with the Savings Bank or any present or future  Parent or Subsidiary
of the Savings Bank. Employment shall not be considered  interrupted in the case
of sick  leave,  military  leave or any other  leave of absence  approved by the
Savings  Bank or in the case of  transfers  between  payroll  locations,  of the
Savings Bank or between the Savings  Bank,  its Parent,  its  Subsidiaries  or a
successor.

                  (g) "Director" shall mean a member of the Board of the Savings
Bank.


<PAGE>




                  (h) "Effective  Date" shall mean the date specified in Section
15 hereof.

                  (i) "Employee"  shall mean any person  employed by the Savings
Bank or any present or future Parent or Subsidiary of the Savings Bank.

                  (j) "Incentive  Stock Option" or "ISO" shall mean an option to
purchase  Shares granted by the Committee  pursuant to Section 8 hereof which is
subject to the limitations and  restrictions of Section 8 hereof and is intended
to qualify under Section 422 of the Code.

                  (k)  "Non-Incentive  Stock Option" or "Non-ISO"  shall mean an
option to purchase Shares granted pursuant to Section 9 hereof,  which option is
not intended to qualify under Section 422 of the Code.

                  (l) "Option"  shall mean an Incentive or  Non-Incentive  Stock
Option  granted  pursuant to this Plan  providing the holder of such Option with
the right to purchase Common Stock.

                  (m)  "Optioned  Stock"  shall mean stock  subject to an Option
granted pursuant to the Plan.

                  (n) "Optionee" shall mean any person who receives an Option or
Award pursuant to the Plan.

                  (o)  "Parent"  shall mean any  present  or future  corporation
which would be a "parent  corporation" as defined in Subsections  424(e) and (g)
of the Code.

                  (p) "Participant" means any director,  officer or key employee
of the Savings Bank or any Parent or Subsidiary of the Savings Bank or any other
person  providing a service to the Savings Bank who is selected by the Committee
to  receive  an Award,  or who by the  express  terms of the Plan is  granted an
Award.

                  (q) "Plan" shall mean the Roxborough-Manayunk  Federal Savings
Bank 1994 Stock Option Plan.

                  (r)      "Savings Bank" shall mean Roxborough-Manayunk
Federal Savings Bank.

                  (s) "Share" shall mean one share of the Common Stock.

                  (t) "Subsidiary"  shall mean any present or future corporation
which would be a "subsidiary  corporation" as defined in Subsections  424(f) and
(g) of the Code.

          3.      Shares Subject to the Plan.  Except as otherwise required
by the provisions of Section 13 hereof, the aggregate number of

                                        2

<PAGE>



Shares with respect to which  Awards may be made  pursuant to the Plan shall not
exceed 20,000 shares.  Such Shares may either be authorized but unissued  shares
or treasury shares.

         An Award shall not be considered to be made under the Plan with respect
to any Option  which  terminates  prior to its  exercise,  and new Awards may be
granted  under the Plan with  respect  to the  number of Shares as to which such
termination has occurred.

         4.       Six Month Holding Period.

                  A total of six  months  must  elapse  between  the date of the
grant of an Option and the date of the sale of Common Stock received through the
exercise of an Option.

          5.      Administration of the Plan.

                  (a) (i)  Composition of the Committee.  Except as indicated in
paragraph  5(a)(ii)  below,  the Plan  shall be  administered  by the  Committee
consisting  of at  least  three  non-employee  Directors  of  the  Savings  Bank
appointed  by the Board and  serving at the  pleasure  of the  Board.  Officers,
Directors,  key employees and other persons who are  designated by the Committee
shall be eligible to receive Awards under the Plan,  and all persons  designated
as members of the Committee shall be "disinterested  persons" within the meaning
of Rule 16b-3 under the Securities Exchange Act of 1934.

                           (ii)     For the purpose of granting Awards to
directors,  the selection of any Director to whom Awards may be granted, as well
as  the  number  of  Shares   subject  to  Awards,   must  be  determined  by  a
"disinterested  committee",  as  defined  in Rule  16b-3  under  the  Securities
Exchange Act of 1934.

                  (b) Powers of the Committee.  The Committee is authorized (but
only to the extent not  contrary  to the  express  provisions  of the Plan or to
resolutions adopted by the Board) to interpret the Plan to prescribe,  amend and
rescind  rules and  regulations  relating to the Plan, to determine the form and
content of Awards to be issued  under the Plan and to make other  determinations
necessary or advisable for the  administration  of the Plan,  and shall have and
may  exercise  such other power and  authority  as may be delegated to it by the
Board from time to time. A majority of the entire  Committee shall  constitute a
quorum and the action of a majority  of the  members  present at any  meeting at
which a quorum is present  shall be deemed the  action of the  Committee.  In no
event may the Committee  revoke  outstanding  Awards  without the consent of the
Participant.

                  The  Chairman of the Savings  Bank and such other  officers as
shall be designated by the Committee are hereby authorized to

                                        3

<PAGE>



execute instruments evidencing Awards on behalf of the Savings Bank and to cause
them to be delivered to the Participants.

                  (c)      Effect of Committee's Decision.  All decisions,
determinations and interpretations of the Committee shall be final
and conclusive on all persons affected thereby.

          6.      Eligibility.

                            (i)    Awards may be granted to officers, Directors,
key employees and other persons. The Committee shall from time to time determine
the  officers,  Directors,  key employees and other persons who shall be granted
Awards under the Plan, the number to be granted to each such officer,  Director,
key employee and other persons  under the Plan,  and whether  Awards  granted to
each such  Participant  under the Plan shall be Incentive  and/or  Non-Incentive
Stock Options. In selecting Participants and in determining the number of Shares
of Common  Stock to be granted to each such  Participant  pursuant to each Award
granted  under the Plan,  the  Committee may consider the nature of the services
rendered by each such Participant, each such Participant's current and potential
contribution to the Savings Bank and such other factors as the Committee may, in
its sole discretion, deem relevant. Officers,  Directors, key employees or other
persons who have been  granted an Award may, if otherwise  eligible,  be granted
additional Awards.

                           (ii)   The aggregate fair market value (determined as
of the date the Option is granted) of the Shares with respect to which Incentive
Stock Options are  exercisable  for the first time by each  Employee  during any
calendar year (under all Incentive Stock Option plans, as defined in Section 422
of the Code,  of the Savings Bank or any present or future  Parent or Subsidiary
of the  Savings  Bank)  shall not  exceed  $100,000.  Notwithstanding  the prior
provisions  of this Section 6, the  Committee may grant Options in excess of the
foregoing  limitations,  provided said Options shall be clearly and specifically
designated as not being  Incentive  Stock Options,  as defined in Section 422 of
the Code.

                           (iii) In no event shall Shares subject to Options
granted to  non-employee  Directors in the aggregate under this Plan exceed more
than 30% of the total number of Shares  authorized  for delivery under this Plan
pursuant to Section 3 herein.

          7. Term of the Plan.  The Plan shall  continue in effect for a term of
ten (10) years from the Effective  Date,  unless sooner  terminated  pursuant to
Section 18  hereof.  No Option  shall be  granted  under the Plan after ten (10)
years from the Effective Date.

         8. Terms and  Conditions of Incentive  Stock Options.  Incentive  Stock
Options may be granted only to  Participants  who are Employees.  Each Incentive
Stock Option granted pursuant to the

                                        4

<PAGE>



Plan shall be evidenced by an  instrument  in such form as the  Committee  shall
from  time to time  approve.  Each and  every  Incentive  Stock  Option  granted
pursuant to the Plan shall comply with,  and be subject to, the following  terms
and conditions:

                  (a)      Option Price.

                            (i)     The price per Share at which each Incentive
Stock  Option  granted  under the Plan may be  exercised  shall  not,  as to any
particular  Incentive  Stock  Option,  be less than the fair market value of the
Common  Stock at the time  such  Incentive  Stock  Option is  granted.  For such
purposes,  if the Common Stock is traded otherwise than on a national securities
exchange at the time of the  granting of an Option,  then the price per Share of
the  Optioned  Stock  shall be not less than the mean  between the bid and asked
price on the date the  Incentive  Stock Option is granted or, if there is no bid
and asked price on said date, then on the next prior business day on which there
was a bid and asked price. If no such bid and asked price is available, then the
price per Share shall be  determined  by the  Committee.  If the Common Stock is
listed on a  national  securities  exchange  at the time of the  granting  of an
Incentive  Stock  Option,  then the price  per Share  shall be not less than the
average of the highest  and lowest  selling  price on such  exchange on the date
such Incentive  Stock Option is granted or, if there were no sales on said date,
then the price  shall be not less than the mean  between the bid and asked price
on such date.

                           (ii)     In the case of an Employee who owns Common
Stock  representing more than ten percent (10%) of the outstanding  Common Stock
at the time the Incentive  Stock Option is granted,  the Incentive  Stock Option
price  shall not be less than one  hundred  and ten  percent  (110%) of the fair
market  value of the  Common  Stock at the time the  Incentive  Stock  Option is
granted.

                  (b)  Payment.  Full  payment  for each  Share of Common  Stock
purchased upon the exercise of any Incentive Stock Option granted under the Plan
shall be made at the time of exercise of each such  Incentive  Stock  Option and
shall be paid in cash (in United States Dollars),  Common Stock or a combination
of cash and Common Stock.  Common Stock  utilized in full or partial  payment of
the  exercise  price  shall be  valued at its fair  market  value at the date of
exercise.  The Savings Bank shall accept full or partial payment in Common Stock
only to the extent  permitted by applicable law. No Shares of Common Stock shall
be issued until full payment therefor has been received by the Savings Bank, and
no Optionee  shall have any of the rights of a  stockholder  of the Savings Bank
until Shares of Common Stock are issued to him.

                  (c) Term of Incentive Stock Option. The term of each Incentive
Stock Option granted  pursuant to the Plan shall be not more ten (10) years from
the date each such Incentive Stock Option

                                        5

<PAGE>



is granted, provided that in the case of an Employee who owns stock representing
more than ten  percent  (10%) of the Common  Stock  outstanding  at the time the
Incentive Stock Option is granted,  the term of the Incentive Stock Option shall
not exceed five (5) years.

                  (d)  Exercise  Generally.  Except  as  otherwise  provided  in
Section  10 hereof,  no  Incentive  Stock  Option  may be  exercised  unless the
Optionee  shall have been in the employ of the Savings  Bank at all times during
the period  beginning with the date of grant of any such Incentive  Stock Option
and  ending on the date three (3) months  prior to the date of  exercise  of any
such Incentive Stock Option. The Committee may impose additional conditions upon
the  right of an  Optionee  to  exercise  any  Incentive  Stock  Option  granted
hereunder  which  are  not  inconsistent  with  the  terms  of the  Plan  or the
requirements for qualification as an Incentive Stock Option under Section 422 of
the Code.

                  (e) Cashless  Exercise.  An Optionee who has held an Incentive
Stock  Option for at least six months may engage in the  "cashless  exercise" of
the Option. In a cashless  exercise,  an Optionee gives the Savings Bank written
notice of the  exercise  of the Option  together  with an order to a  registered
broker-dealer  or  equivalent  third party,  to sell part or all of the Optioned
Stock and to  deliver  enough of the  proceeds  to the  Savings  Bank to pay the
Option price and any applicable withholding taxes. If the Optionee does not sell
the Optioned Stock through a registered broker-dealer or equivalent third party,
he can give the Savings  Bank  written  notice of the exercise of the Option and
the third party  purchaser of the Optioned Stock shall pay the Option price plus
any applicable withholding taxes to the Savings Bank.

                  (f)  Transferability.   Any  Incentive  Stock  Option  granted
pursuant to the Plan shall be exercised  during an  Optionee's  lifetime only by
the Optionee to whom it was granted and shall not be assignable or  transferable
otherwise than by will or by the laws of descent and distribution.

          9.  Terms  and  Conditions  of  Non-Incentive   Stock  Options.   Each
Non-Incentive Stock Option granted pursuant to the Plan shall be evidenced by an
instrument in such form as the Committee  shall from time to time approve.  Each
and every  Non-Incentive  Stock Option granted pursuant to the Plan shall comply
with and be subject to the following terms and conditions.

                  (a)      Options Granted to Directors.  Subject to the
limitations of Section 6(iii),  1,000* Non-Incentive Stock Options


- --------
*        Non-discretionary  formula grant of options to directors equalling 5.0%
         of total shares reserved to each non-employee director(6), to a maximum
         of 30% in the aggregate (6,000 shares).


                                        6

<PAGE>



will be granted to each Director who is not an Employee as of December 31, 1994,
at an  exercise  price  equal to the fair  market  value per share of the Common
Stock on such date of grant as determined  based upon an independent  appraisal.
Options  may be granted to newly  appointed  or elected  non-employee  Directors
within the sole  discretion  of the  Committee.  The Option will be  exercisable
immediately  upon   stockholder   ratification  of  the  Plan  and  will  remain
exercisable  for up to ten years from such date of grant.  Such  Options  may be
exercised for a period of ten years  following the date of grant without  regard
to the continued  services of such Directors as a Director or Director Emeritus,
or in the event of such person's death during the term of his  directorship,  by
the  personal  representative  of his  estate or person or  persons  to whom his
rights  under such  Option  shall have  passed by will or by laws of descent and
distribution. Unless otherwise inapplicable, or inconsistent with the provisions
of this  paragraph,  the Options to be granted to Directors  hereunder  shall be
subject to all other provisions of this Plan.

                  (b) Option Price. The exercise price per Share of Common Stock
for each  Non-Incentive  Stock Option granted  pursuant to the Plan, shall be at
such price as the Committee may determine in its sole discretion.

                  (c)  Payment.  Full  payment  for each  Share of Common  Stock
purchased upon the exercise of any Non-Incentive  Stock Option granted under the
Plan  shall be made at the time of  exercise  of each such  Non-Incentive  Stock
Option and shall be paid in cash (in United States  Dollars),  Common Stock or a
combination  of cash and Common Stock.  Common Stock utilized in full or partial
payment of the  exercise  price shall be valued at its fair market  value at the
date of  exercise.  The Savings  Bank shall  accept  full or partial  payment in
Common Stock only to the extent permitted by applicable law. No Shares of Common
Stock  shall be issued  until full  payment  therefor  has been  received by the
Savings Bank and no Optionee  shall have any of the rights of a  stockholder  of
the Savings Bank until the Shares of Common Stock are issued to him.

                  (d) Term. The term of each Non-Incentive  Stock Option granted
pursuant  to the Plan  shall be not more than ten (10)  years from the date each
such Non-Incentive Stock Option is granted.

                  (e) Exercise  Generally.  The Committee may impose  additional
conditions upon the right of any Participant to exercise any Non-Incentive Stock
Option granted hereunder which is not inconsistent with the terms of the Plan.

                  (f)      Cashless Exercise.  An Optionee who has held a
Non-Incentive Stock Option for at least six months may engage in


- ----------------------
                                        7

<PAGE>



the "cashless exercise" of the Option. In a cashless exercise, an Optionee gives
the Savings Bank written  notice of the exercise of the Option  together with an
order to a registered  broker-dealer  or equivalent third party, to sell part or
all of the Optioned  Stock and to deliver  enough of the proceeds to the Savings
Bank to pay the  Option  price  and any  applicable  withholding  taxes.  If the
Optionee does not sell the Optioned Stock through a registered  broker-dealer or
equivalent  third  party,  he can give the Savings  Bank  written  notice of the
exercise of the Option and the third party purchaser of the Optioned Stock shall
pay the Option price plus any applicable withholding taxes to the Savings Bank.

                  (g)  Transferability.  Any Non-Incentive  Stock Option granted
pursuant to the Plan shall be exercised  during an  Optionee's  lifetime only by
the Optionee to whom it was granted and shall not be assignable or  transferable
otherwise than by will or by the laws of descent and distribution.

         10.      Effect of Termination of Employment, Disability or Death
on Incentive Stock Options.

                  (a)   Termination  of  Employment.   In  the  event  that  any
Optionee's  employment  with the Savings  Bank shall  terminate  for any reason,
other than  Permanent and Total  Disability  (as such term is defined in Section
22(e)(3)  of the  Code) or death,  all of any such  Optionee's  Incentive  Stock
Options,  and all of any such Optionee's rights to purchase or receive Shares of
Common Stock pursuant thereto,  shall automatically  terminate on the earlier of
(i) the respective  expiration dates of any such Incentive Stock Options or (ii)
the  expiration  of not  more  than  three  (3)  months  after  the date of such
termination of employment, but only if, and to the extent that, the Optionee was
entitled  to  exercise  any such  Incentive  Stock  Options  at the date of such
termination  of  employment.  In the  event  that a  subsidiary  ceases  to be a
subsidiary of the Savings Bank,  the  employment of all of its employees who are
not  immediately  thereafter  employees  of the Savings  Bank shall be deemed to
terminate  upon the date such  subsidiary  so ceases to be a  Subsidiary  of the
Savings Bank.

                  (b)  Disability.  In the event that any Optionee's  employment
with the Savings Bank shall  terminate as the result of the  Permanent and Total
Disability of such  Optionee,  such  Optionee may exercise any  Incentive  Stock
Options  granted to him pursuant to the Plan at any time prior to the earlier of
(i) the respective  expiration dates of any such Incentive Stock Options or (ii)
the date which is one (1) year after the date of such termination of employment,
but only if, and to the extent  that,  the Optionee was entitled to exercise any
such Incentive Stock Options at the date of such termination of employment.

                  (c)  Death.  In the  event of the  death of an  Optionee,  any
Incentive Stock Options granted to such Optionee may be

                                        8

<PAGE>



exercised by the person or persons to whom the Optionee's  rights under any such
Incentive Stock Options pass by will or by the laws of descent and  distribution
(including the  Optionee's  estate during the period of  administration)  at any
time prior to the  earlier of (i) the  respective  expiration  dates of any such
Incentive  Stock  Options or (ii) the date which is two (2) years after the date
of death of such Optionee but only if, and to the extent that,  the Optionee was
entitled to exercise any such Incentive Stock Options at the date of death.  For
purposes of this Section 10(c),  any Incentive  Stock Option held by an Optionee
shall be considered exercisable at the date of his death if the only unsatisfied
condition  precedent to the exercisability of such Incentive Stock Option at the
date of death is the passage of a specified period of time. At the discretion of
the Committee,  upon exercise of such Options the Optionee may receive Shares or
cash or combination  thereof. If cash shall be paid in lieu of Shares, such cash
shall be equal to the  difference  between the fair market  value of such Shares
and the exercise price of such Options on the exercise date.

                  (d) Incentive Stock Options Deemed  Exercisable.  For purposes
of Sections 10(a), 10(b) and 10(c) above, any Incentive Stock Option held by any
Optionee  shall be  considered  exercisable  at the date of  termination  of his
employment if any such  Incentive  Stock Option would have been  exercisable  at
such date of termination of employment.

                  (e) Termination of Incentive Stock Options. To the extent that
any  Incentive  Stock  Option  granted  under  the  Plan to any  Optionee  whose
employment with the Savings Bank terminates shall not have been exercised within
the  applicable  period set forth in this Section 10, any such  Incentive  Stock
Option,  and all rights to purchase or receive  Shares of Common Stock  pursuant
thereto,  as the case may be, shall  terminate on the last day of the applicable
period.

         11.  Effect  of  Termination  of  Employment,  Disability  or  Death on
Non-Incentive  Stock Options.  The terms and conditions of  Non-Incentive  Stock
Options  relating to the effect of the termination of an Optionee's  employment,
disability of an Optionee or his death shall be such terms and conditions as the
Committee shall, in its sole  discretion,  determine at the time of termination,
unless  specifically  provided for by the terms of the  Agreement at the time of
grant of the Award.

         12.      Right of Repurchase and Restrictions on Disposition.  The
     Committee, in its sole discretion,  may include, as a term of any Incentive
     Stock Option or  Non-Incentive  Stock  Option,  the right (the  "Repurchase
     Right"),  but not the  obligation,  to repurchase  all or any amount of the
     Shares  acquired  by an  Optionee  pursuant  to the  exercise  of any  such
     Options.  The intent of the Repurchase  Right is to encourage the continued
     employment of the Optionee.  The Repurchase  Right shall provide for, among
     other things, a specified

                                        9

<PAGE>



duration of the Repurchase  Right,  a specified  price per Share to be paid upon
the exercise of the Repurchase Right and a restriction on the disposition of the
Shares by the Optionee during the period of the Repurchase Right. The Repurchase
Right may permit the  Savings  Bank to  transfer or assign such right to another
party.  The Savings Bank may exercise  the  Repurchase  Right only to the extent
permitted by applicable law.

         13.      Recapitalization, Merger, Consolidation, Change in
Control and Similar Transactions.

                  (a)  Adjustment.   Subject  to  any  required  action  by  the
stockholders  of the Savings Bank,  within the sole discretion of the Committee,
the aggregate  number of Shares of Common Stock for which Options may be granted
hereunder,  the number of Shares of Common  Stock  covered  by each  outstanding
Option,  and the  exercise  price per Share of Common Stock of each such Option,
shall all be proportionately adjusted for any increase or decrease in the number
of issued and outstanding Shares of Common Stock resulting from a subdivision or
consolidation   of  Shares   (whether   by  reason  of  merger,   consolidation,
recapitalization,   reclassification,   split-up,   combination  of  shares,  or
otherwise) or the payment of a stock  dividend (but only on the Common Stock) or
any other  increase or  decrease  in the number of such  Shares of Common  Stock
effected  without the receipt of  consideration  by the Savings Bank (other than
Shares held by dissenting stockholders).

                  (b) Change in Control.  All  outstanding  Awards  shall become
immediately  exercisable in the event of a change in control or imminent  change
in control of the Savings Bank, as determined by the Committee.  In the event of
such a change in control or imminent  change in control,  the Optionee shall, at
the discretion of the Committee,  be entitled to receive cash in an amount equal
to the fair  market  value of the  Common  Stock  subject  to any  Incentive  or
Non-Incentive Stock Option over the Option Price of such Shares, in exchange for
the  surrender  of such  Options by the  Optionee on that date in the event of a
change in  control  or  imminent  change in control  of the  Savings  Bank.  For
purposes of this Section 13,  "change in control"  shall mean: (i) the execution
of an agreement for the sale of all, or a material portion, of the assets of the
Savings   Bank;   (ii)  the   execution  of  an   agreement   for  a  merger  or
recapitalization of the Savings Bank or any merger or  recapitalization  whereby
the Savings Bank is not the surviving  entity;  (iii) a change of control of the
Savings  Bank,  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 Savings Bank by any person,  trust,
entity or group. The term "person" refers to an individual or a corporation,

                                       10

<PAGE>



partnership,   trust,   association,   joint  venture,  pool,  syndicate,   sole
proprietorship,  unincorporated  organization  or any other  form of entity  not
specifically listed herein. For purposes of this Section 13, "imminent change in
control"  shall  refer to any offer or  announcement,  oral or  written,  by any
person or persons acting as a group, to acquire control of the Savings Bank. The
decision of the  Committee as to whether a change in control or imminent  change
in control has occurred shall be conclusive and binding.

                  (c) Extraordinary  Corporate  Action.  Subject to any required
action by the  stockholders  of the Savings  Bank, in the event of any change in
control, recapitalization,  merger, consolidation, exchange of Shares, spin-off,
reorganization,  tender  offer,  liquidation  or other  extraordinary  corporate
action or event, the Committee,  in its sole  discretion,  shall have the power,
prior or subsequent to such action or event to:

                            (i)     appropriately adjust the number of Shares of
Common  Stock  subject to each Option,  the  exercise  price per Share of Common
Stock,  and the  consideration  to be given or received by the Savings Bank upon
the exercise of any outstanding Option;

                           (ii)    cancel any or all previously granted Options,
provided that appropriate consideration is paid to the Optionee in
connection therewith; and/or

                      (iii)       make such other adjustments in connection with
the Plan as the Committee, in its sole discretion,  deems necessary,  desirable,
appropriate or advisable;  provided,  however,  that no action shall be taken by
the Committee which would cause Incentive Stock Options granted  pursuant to the
Plan to fail to meet the requirements of Section 422 of the Code.

                  Except  as  expressly  provided  in  Sections  13(a) and 13(b)
hereof,  no Optionee shall have any rights by reason of the occurrence of any of
the events described in this Section 13.

                  (d)  Acceleration.  The Committee  shall at all times have the
power to accelerate  the exercise date of Options  previously  granted under the
Plan.

                  (e)  Treatment  of  Options  in  the  Event  of  a  Conversion
Transaction.  In the event that FJF Financial, M.H.C. and the Savings Bank enter
into a transaction whereby FJF Financial,  M.H.C. shall no longer own a majority
of the Common Stock of the Savings Bank and thereafter a parent holding  company
shall own 100% of the Common Stock of the Savings Bank ("Stock Holding Company")
(the "Conversion  Transaction"),  any Options outstanding shall, at the election
of the holder,  (i) be  convertible  into  Options for Common Stock of the Stock
Holding Company,  or (ii) be exercised by the holder prior to the effective date
of the Conversion  Transaction and the holder shall be entitled to exchange,  in
the same manner as

                                       11

<PAGE>



other minority  stockholders  of the Savings Bank, the shares of Common Stock of
the Savings Bank  received  upon such exercise for shares of Common Stock of the
Stock Holding Company. If for any reason such Options are not to be converted or
such  shares are not  exchanged,  the  holders of Options  under this plan shall
receive  cash payment for the shares of stock  represented  by the Options in an
amount  equal to the fair market value of the shares  underlying  the Options or
the initial  offering price of the number of shares of common stock of the Stock
Holding  Company  for  which the  Common  Stock  underlying  the  options  would
otherwise be exchanged,  in both cases less the original  exercise price of such
options and,  with respect to options that have been  exercised for shares which
are not exchanged,  the Stock Holding  Company shall redeem such shares for cash
in  the  same  manner  as  such  redemption   would  occur  for  other  minority
stockholders of the Savings Bank. Any exchange,  conversion of Options,  or cash
payment for shares shall be subject to applicable  federal and state regulations
and,  if  necessary,  subject  to the  approval  of the  appropriate  regulatory
authorities.

         14. Time of Granting Options.  The date of grant of an Option under the
Plan  shall,  for all  purposes,  be the date on which the  Committee  makes the
determination  of  granting  such  Option.  Except,  however,  for  purposes  of
compliance  with Section 16 of the Securities  Exchange Act of 1934, the date of
grant of an Option shall be deemed the later of the date of grant or the date of
stockholder approval of the Plan. Notice of the determination of the grant of an
Option shall be given to each  individual to whom an Option is so granted within
a  reasonable  time  after the date of such  grant in a form  determined  by the
Committee.

         15.  Effective Date. The Plan shall become  effective the date of Board
adoption of the Plan.  Options may be granted prior to  ratification of the Plan
by the  stockholders  of the Savings  Bank if the  exercise  of such  Options is
subject to such stockholder ratification.

         16.   Approval  by   Stockholders.   The  Plan  shall  be  approved  by
stockholders  of the Savings Bank within  twelve (12) months before or after the
date of Board adoption of the Plan.

         17.  Modification  of Options.  At any time and from time to time,  the
Board may  authorize  the  Committee to direct the  execution  of an  instrument
providing  for the  modification  of any  outstanding  Option,  provided no such
modification, extension or renewal shall confer on the holder of said Option any
right or  benefit  which  could  not be  conferred  on him by the grant of a new
Option at such time, or shall not materially  decrease the  Optionee's  benefits
under the Option  without  the  consent of the holder of the  Option,  except as
otherwise permitted under Section 18 hereof.  Notwithstanding anything herein to
the  contrary,  the  Committee  shall have the  authority to cancel  outstanding
Options with the consent of the Optionee and to reissue new Options at a lower

                                       12

<PAGE>



exercise  price equal to the then fair market value per share of Common Stock in
the event that the fair market value per share of Common Stock at any time prior
to the date of exercise of outstanding Options falls below the exercise price of
such Options.

         18. Amendment and Termination of the Plan.

                  (a)  Action by the  Board.  The Board may  alter,  suspend  or
discontinue  the Plan,  except that no action of the Board may  increase  (other
than as provided in Section 13 hereof) the maximum number of Shares permitted to
be  optioned  under the Plan,  materially  increase  the  benefits  accruing  to
Participants   under  the  Plan  or  materially   modify  the  requirements  for
eligibility for  participation in the Plan unless such action of the Board shall
be subject to approval or ratification by the stockholders of the Savings Bank.

                  (b)  Change  in  Applicable  Law.  Notwithstanding  any  other
provision  contained  in the Plan,  in the event of a change in any  federal  or
state law,  rule or  regulation  which would make the exercise of all or part of
any previously granted Incentive and/or  Non-Incentive  Stock Option unlawful or
subject the Savings Bank to any  penalty,  the  Committee  may restrict any such
exercise without the consent of the Optionee or other holder thereof in order to
comply with any such law, rule or regulation or to avoid any such penalty.

         19. Conditions Upon Issuance of Shares. Shares shall not be issued with
respect to any Option granted under the Plan unless the issuance and delivery of
such Shares shall comply with all relevant provisions of law, including, without
limitation,  the Securities Act of 1933, as amended,  the rules and  regulations
promulgated thereunder, any applicable state securities law and the requirements
of any stock exchange upon which the Shares may then be listed.

         Notwithstanding  anything herein to the contrary, in no event shall the
Savings  Bank issue new Shares upon the exercise of an Option to the extent that
such  issuance  would  result in Parent  holding  less  than a  majority  of the
outstanding  Shares of Savings Bank,  for so long as Parent shall be a Federally
chartered mutual holding company pursuant to 12 C.F.R. 575.

         The inability of the Savings Bank to obtain from any regulatory body or
authority  deemed by the Savings  Bank's  counsel to be  necessary to the lawful
issuance and sale of any Shares  hereunder shall relieve the Savings Bank of any
liability in respect of the non-issuance or sale of such Shares.

         As a  condition  to the  exercise of an Option,  the  Savings  Bank may
require  the  person  exercising  the  Option to make such  representations  and
warranties as may be necessary to assure the

                                       13

<PAGE>


availability of an exemption from the registration requirements of
federal or state securities law.

         20.  Reservation  of Shares.  During the term of the Plan,  the Savings
Bank will reserve and keep  available a number of Shares  sufficient  to satisfy
the requirements of the Plan.

         21. Unsecured Obligation.  No Participant under the Plan shall have any
interest in any fund or special  asset of the Savings Bank by reason of the Plan
or the grant of any Incentive or  Non-Incentive  Stock Option under the Plan. No
trust  fund shall be  created  in  connection  with the Plan or any grant of any
Incentive or Non-Incentive Stock Option hereunder and there shall be no required
funding of amounts which may become payable to any Participant.

         22.  Withholding  Tax.  The Savings Bank shall have the right to deduct
from all amounts paid in cash with  respect to the cashless  exercise of Options
under the Plan any taxes  required  by law to be withheld  with  respect to such
cash payments. Where a Participant or other person is entitled to receive Shares
pursuant to the  exercise of an Option  pursuant to the Plan,  the Savings  Bank
shall have the right to require the  Participant or such other person to pay the
Savings  Bank the amount of any taxes  which the  Savings  Bank is  required  to
withhold with respect to such Shares,  or, in lieu thereof,  to retain,  or sell
without notice, a number of such Shares  sufficient to cover the amount required
to be withheld.

         23.  Governing  Law.  The Plan shall be  governed by and  construed  in
accordance  with the laws of the  Commonwealth  of  Pennsylvania,  except to the
extent that federal law shall be deemed to apply.



                                       14



                                  EXHIBIT 10.4

<PAGE>
                    Roxborough-Manayunk Federal Savings Bank
                        1994 Management Stock Bonus Plan
                               and Trust Agreement

                                    Article I
                                    ---------

                       ESTABLISHMENT OF THE PLAN AND TRUST

         1.01  Roxborough-Manayunk  Federal Savings Bank ("Savings Bank") hereby
establishes  the 1994  Management  Stock Bonus Plan (the  "Plan") and Trust (the
"Trust") upon the terms and  conditions  hereinafter  stated in this  Management
Stock Bonus Plan and Trust Agreement (the "Agreement").

         1.02 The Trustee hereby accepts this Trust and agrees to hold the Trust
assets  existing on the date of this  Agreement and all additions and accretions
thereto upon the terms and conditions hereinafter stated.

                                   Article II
                                   ----------

                               PURPOSE OF THE PLAN

         2.01 The  purpose  of the Plan is to reward  and  retain  personnel  of
experience and ability in key positions of responsibility  with the Savings Bank
and its  subsidiaries,  by providing  such key employees of the Savings Bank and
its subsidiaries with an equity interest in the parent mutual holding company of
the Savings Bank  ("Parent"),  as  compensation  for their  future  professional
contributions and service to the Savings Bank and its subsidiaries.

                                   Article III
                                   -----------

                                   DEFINITIONS

         The following  words and phrases when used in this Plan with an initial
capital letter,  unless the context clearly indicates otherwise,  shall have the
meaning as set forth below.  Wherever  appropriate,  the masculine pronoun shall
include the feminine pronoun and the singular shall include the plural.

         3.01  "Beneficiary"  means the  person  or  persons  designated  by the
Recipient  to receive any benefits  payable  under the Plan in the event of such
Recipient's  death.  Such person or persons  shall be  designated  in writing on
forms provided for this purpose by the Committee and may be changed from time to
time by similar  written  notice to the  Committee.  In the absence of a written
designation,  the Beneficiary shall be the Recipient's surviving spouse, if any,
or if none, Recipient's estate.

         3.02 "Board"  means the Board of Directors of the Savings  Bank, or any
successor corporation thereto.



<PAGE>



         3.03  "Committee"  means the  Management  Stock  Bonus  Plan  Committee
appointed by the Board pursuant to Article IV hereof.

         3.04 "Common  Stock" means shares of the common stock,  $1.00 par value
per share, of the Savings Bank or any successor corporation thereto.

         3.05              "Employee" means any person who is employed by the
Savings Bank or a Subsidiary.

         3.06 "Parent"  shall mean any future parent  corporation of the Savings
Bank.

         3.07 "Plan Shares" means shares of Common Stock held in the Trust which
are awarded or issuable to a Recipient pursuant to the Plan.

         3.08 "Plan Share Award" means a right granted to an Employee under this
Plan to receive Plan Shares.

         3.09 "Plan Share  Reserve" means the shares of Common Stock held by the
Trustee pursuant to Sections 5.03 and 5.04.

         3.10  "Recipient"  means an  Employee  who  receives a Plan Share Award
under the Plan.

         3.11 "Savings Bank" means Roxborough-Manayunk  Federal Savings Bank and
any successor corporation thereto.

         3.12 "Subsidiary"  means those  subsidiaries of the Savings Bank which,
with the consent of the Board, agree to participate in this Plan.

         3.13  "Trustee" or "Trustee  Committee"  means that person(s) or entity
nominated by the Committee  and approved by the Board  pursuant to Sections 4.01
and 4.02 to hold  legal  title to the Plan  assets  for the  purposes  set forth
herein.

                                   Article IV
                                   ----------

                           ADMINISTRATION OF THE PLAN

         4.01  Role  of the  Committee.  The  Plan  shall  be  administered  and
interpreted  by the  Committee,  which  shall  consist  of not less  than  three
non-employee  members of the Board, which shall have all of the powers allocated
to it in this and other sections of the Plan. All persons  designated as members
of the Committee  shall be  "disinterested  persons"  within the meaning of Rule
16b-3 under the Securities  Exchange Act of 1934, as amended  ("1934 Act").  The
interpretation  and  construction by the Committee of any provisions of the Plan
or of any Plan Share Award  granted  hereunder  shall be final and binding.  The
Committee shall act by

                                        2

<PAGE>



vote or written  consent of a majority  of its  members.  Subject to the express
provisions  and  limitations  of the Plan,  the  Committee may adopt such rules,
regulations  and  procedures  as it deems  appropriate  for the  conduct  of its
affairs.  The Committee  shall report its actions and decisions  with respect to
the Plan to the Board at appropriate  times,  but in no event less than one time
per  calendar  year.  The  Committee  shall  recommend  to the Board one or more
persons or entity to act as Trustee(s) in accordance  with the provision of this
Plan and Trust and the terms of Article VIII hereof.

         4.02 Role of the Board. The members of the Committee and the Trustee or
Trustees  shall be  appointed  or approved by, and will serve at the pleasure of
the Board.  The Board may in its  discretion  from time to time  remove  members
from, or add members to, the Committee, and may remove, replace or add Trustees.
The  Board  shall  have all of the  powers  allocated  to it in this  and  other
sections  of the Plan,  may take any  action  under or with  respect to the Plan
which the  Committee  is  authorized  to take,  and may reverse or override  any
action  taken or decision  made by the  Committee  under or with  respect to the
Plan,  provided,  however,  that the Board may not revoke  any Plan Share  Award
already made except as provided in Section 7.01(b) herein.  Members of the Board
who are  eligible for or who have been granted Plan Share Awards may not vote on
any matters affecting the administration of the Plan or the grant of Plan Shares
or Plan Share Awards  (although such members may be counted in  determining  the
existence of a quorum at any meeting of the Board during which  actions  taken).
Further,  with respect to all actions  taken by the Board in regard to the Plan,
such  action  shall be taken by a majority of the Board where such a majority of
the  directors  acting in the  matter  are  "disinterested  persons"  within the
meaning of Rule 16b-3 promulgated under the 1934 Act.

         4.03  Limitation on Liability.  No member of the Board or the Committee
or the Trustee(s) shall be liable for any determination  made in good faith with
respect to the Plan or any Plan Share  Awards  granted  under it. If a member of
the Board or Committee or any Trustee is a party or is  threatened  to be made a
party to any  threatened,  pending  or  completed  action,  suit or  proceeding,
whether  civil,  criminal,  administrative  or  investigative,  by any reason of
anything done or not done by him in such  capacity  under or with respect to the
Plan, the Savings Bank shall indemnify such member against  expenses  (including
attorney's fees),  judgments,  fines and amounts paid in settlement actually and
reasonably  incurred  by him or her in  connection  with  such  action,  suit or
proceeding if he or she acted in good faith and in a manner he or she reasonably
believed to be in the best  interests of the Savings  Bank and its  Subsidiaries
and, with respect to any criminal action or proceeding,  had no reasonable cause
to believe his conduct was unlawful.


                                        3

<PAGE>



                                    Article V
                                    ---------

                        CONTRIBUTIONS; PLAN SHARE RESERVE

         5.01 Amount and Timing of Contributions.  The Board of Directors of the
Savings  Bank  shall  determine  the  amounts  (or the method of  computing  the
amounts) to be  contributed by the Savings Bank to the Trust  established  under
this  Plan.  Such  amounts  shall  be  paid  to  the  Trustee  at  the  time  of
contribution. No contributions to the Trust by Employees shall be permitted.

         5.02  Initial  Investment.  Any funds  held by the  Trust  prior to the
acquisition  of  Common  Stock  either  through  open-market  purchases  or from
authorized,  but unissued shares from the Savings Bank, shall be invested by the
Trustee in such interest-bearing  account or accounts at the Savings Bank as the
Trustee shall determine to be appropriate.

         5.03 Investment of Trust Assets.  The Trust shall purchase Common Stock
in an amount equal to up to 100% of the Trust's assets,  after providing for any
required  withholding as needed for tax purposes,  provided,  however,  that the
Trust  shall  not  purchase  more  than  6,000  shares  of  Common  Stock in the
aggregate.

         5.04 Effect of  Allocations,  Returns and  Forfeitures  Upon Plan Share
Reserves.  Upon the  allocation  of Plan Share Awards under Section 6.02, or the
decision of the  Committee to return Plan Shares to the Savings  Bank,  the Plan
Share Reserve shall be reduced by the number of Shares  subject to the Awards so
allocated  or returned.  Any Shares  subject to an Award which may not be earned
because of forfeiture  by the Recipient  pursuant to Section 7.01 shall be added
to the Plan Share Reserve.

                                   Article VI
                                   ----------

                            ELIGIBILITY; ALLOCATIONS

         6.01  Eligibility.  Employees of the Savings Bank and its  Subsidiaries
are  eligible to receive  Plan Share Awards  within the sole  discretion  of the
Committee.

         6.02  Allocations.  The Committee will determine which of the Employees
referenced  in Section  6.01 above  will be  granted  Plan Share  Awards and the
number of Shares  covered  by each  Award,  effective  upon the  Reorganization,
provided,  however,  that the number of Shares  covered  by such  Awards may not
exceed the number of Shares in the Plan Share Reserve  immediately  prior to the
grant of such Awards, and provided further, that in no event shall any Awards be
made which will violate the  Charter,  Bylaws or Plan of  Reorganization  of the
Savings  Bank  or  Subsidiaries  or  any  applicable  federal  or  state  law or
regulation. In the event Shares

                                        4

<PAGE>



are forfeited for any reason or additional  Shares are purchased by the Trustee,
the  Committee  may,  from  time  to  time,  determine  which  of the  Employees
referenced in Section 6.01 above will be granted additional Plan Share Awards to
be awarded from  forfeited  Shares.  In selecting  those  Employees to whom Plan
Share  Awards will be granted and the number of shares  covered by such  Awards,
the Committee  shall consider the position  duties and  responsibilities  of the
eligible  Employees,  the value of their  services to the  Savings  Bank and its
Subsidiaries, and any other factors the Committee may deem relevant. All actions
by the Committee  shall be deemed final,  except to the extent that such actions
are revoked by the Board.

         6.03  Form  of  Allocation.   As  promptly  as   practicable   after  a
determination  is made pursuant to Section 6.02 that a Plan Share Award is to be
made,  the  Committee  shall notify the Recipient in writing of the grant of the
Award,  the number of Plan Shares covered by the Award, and the terms upon which
the Plan  Shares  subject  to the  award  may be  earned.  The date on which the
Committee so notifies the Recipient shall be considered the date of grant of the
Plan Share Awards. The Committee shall maintain records as to all grants of Plan
Share Awards under the Plan.

         6.04 Allocations Not Required. Notwithstanding anything to the contrary
in Sections 6.01 and 6.02, no Employee  shall have any right or  entitlement  to
receive a Plan Share Award hereunder,  such Awards being at the total discretion
of the Committee  and the Board,  nor shall the Employees as a group have such a
right.  The Committee may, with the approval of the Board (or, if so directed by
the Board) return all Common Stock in the Plan Share Reserve to the Savings Bank
at any time, and cease issuing Plan Share Awards.

         6.05  Awards  to  Directors.  Notwithstanding  anything  herein  to the
contrary,  as of January 1, 1995,  a Plan  Share  Award  consisting  of 300 Plan
Shares  shall be  awarded  to each  director  of the  Savings  Bank  that is not
otherwise  an  Employee  as of  such  date.  Such  Plan  Share  Award  shall  be
immediately earned and non- forfeitable.  Subsequent to the Effective Date, Plan
Share  Awards may be awarded to newly  elected  or  appointed  directors  of the
Savings  Bank by the  Committee,  provided  that  total  Plan  Share  Awards  to
non-employee directors of the Savings Bank shall not exceed 1,800 Plan Shares in
the aggregate under the Plan.

                                   Article VII
                                   -----------

             EARNINGS AND DISTRIBUTION OF PLAN SHARES; VOTING RIGHTS

         7.01              Earnings Plan Shares; Forfeitures.

         (a) General Rules.  Unless the Committee shall specifically
state to the contrary at the time a Plan Share Award is granted,
Plan Shares subject to an Award shall be earned and non-forfeitable

                                        5

<PAGE>



by a Recipient at the rate of one-fifth of such Award as of the date of grant of
such  Award,  and an  additional  one-fifth  following  each  of the  next  four
successive  years;  provided that such Recipient remains an Employee during such
period.

         (b) Revocation for Misconduct.  Notwithstanding  anything herein to the
contrary,  the  Board  may,  by  resolution,  immediately  revoke,  rescind  and
terminate any Plan Share Award,  or portion  thereof,  previously  awarded under
this Plan, to the extent Plan Shares have not been  delivered  thereunder to the
Recipient,  whether  or not  yet  earned,  in the  case  of an  Employee  who is
discharged  from the employ of the Savings  Bank or a  Subsidiary  for Cause (as
hereinafter  defined),  or who is discovered after  termination of employment to
have engaged in conduct that would have justified termination for cause. "Cause"
is defined as personal dishonesty,  incompetence,  willful misconduct, breach of
fiduciary duty involving personal profits, intentional failure to perform stated
duties, willful violation of a material provision of any law, rule or regulation
(other than traffic violations and similar offense),  or a material violation of
a  final  cease-and-desist  order  or  any  other  action  which  results  in  a
substantial  financial  loss  to  the  Savings  Bank  or  its  Subsidiaries.   A
determination of "Cause" shall be made by the Board within its sole discretion.

         (c)   Exception   for   Terminations   Due  to  Death  or   Disability.
Notwithstanding  the general rule contained in Section  7.01(a) above,  all Plan
Shares subject to a Plan Share Award held by a Recipient  whose  employment with
the Savings  Bank or a  Subsidiary  terminates  due to death or  disability  (as
determined by the Committee),  shall be deemed earned as of the Recipient's last
day of employment  with the Savings Bank or Subsidiary  and shall be distributed
as soon a practicable thereafter.

         (d)   Exception   for   Termination   after  a   Change   in   Control.
Notwithstanding  the general  rule  contained  in Section  7.01 above,  all Plan
Shares  subject to a Plan Share Award held by a recipient  shall be deemed to be
immediately  100%  earned  and  non-forfeitable  in the  event of a  "change  in
control"  or  "imminent  change in  control"  of the  Savings  Bank and shall be
distributed  as soon as  practicable  thereafter.  For  purposes  of this  Plan,
"change in control"  shall mean:  (i) the execution of an agreement for the sale
of all,  or a material  portion,  of the assets of the  Savings  Bank;  (ii) the
execution of an agreement for a merger or  recapitalization  of the Savings Bank
or any merger or recapitalization  whereby the Savings Bank is not the surviving
entity;  (iii) a change of control of the Savings Bank, 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 1934 Act
and the rules and  regulations  promulgated  thereunder) of twenty-five  percent
(25%) or more of the outstanding voting securities of the Savings

                                        6

<PAGE>



Bank by any person,  trust,  entity or group. This limitation shall not apply to
(i) the  purchase  of  shares  of up to 25% of any  class of  securities  of the
Savings Bank by a tax-qualified employee stock benefit plan which is exempt from
the approval requirements,  set forth under 12 C.F.R.  ss.574.3(c)(1)(vi) as now
in effect  or as may  hereafter  be  amended,  (ii) a  transaction  whereby  FJF
Financial,  M.H.C.  shall  cease to own at least 51% of the  outstanding  Common
Stock of the Savings  Bank in  connection  with a  reorganization  whereby a new
parent  savings and loan holding  company shall be formed with the approval of a
majority vote of the Board, or (iii) the ownership of any class of securities in
any amount by the Parent of the Savings  Bank.  The term  "person"  refers to an
individual or a corporation,  partnership,  trust,  association,  joint venture,
pool, syndicate, sole proprietorship,  unincorporated  organization or any other
form of entity not  specifically  listed  herein.  For purposes of this section,
"imminent change in control" shall refer to any offer or  announcement,  oral or
written,  by any person or persons acting as a group,  to acquire control of the
Savings Bank. The decision of the Committee as to whether a change in control or
imminent change in control has occurred shall be conclusive and binding.

         7.02 Payment of Dividends.  A holder of a Plan Share Award,  whether or
not  non-forfeitable,  shall also be entitled to receive an amount  equal to any
cash  dividends  declared  and paid with  respect  to  shares  of  Common  Stock
represented  by such Plan Share Award  between the date the relevant  Plan Share
Award was initially  granted to such  Recipient and the date the Plan Shares are
distributed.

         7.03              Distribution of Plan Shares.

         (a)  Timing of  Distributions:  General  Rule.  Except as  provided  in
Subsections (d) and (e) below, Plan Shares shall be distributed to the Recipient
or his Beneficiary,  as the case may be, as soon as practicable  after they have
been earned. No fractional shares shall be distributed.

         (b) Form of  Distribution.  All Plan Shares,  together  with any shares
representing stock dividends,  shall be distributed in the form of Common Stock.
One share of Common  Stock shall be given for each Plan Share  earned.  Payments
representing cash dividends (and earning thereon) shall be made in cash.

         (c)  Withholding.  The Trustee may withhold  from any cash payment made
under this Plan  sufficient  amounts  to cover any  applicable  withholding  and
employment taxes, and if the amount of such cash payment is not sufficient,  the
Trustee may  require  the  Recipient  or  Beneficiary  to pay to the Trustee the
amount required to be withheld as a condition of delivering the Plan Shares. The
Trustee shall pay over to the Savings Bank or Subsidiary which

                                        7

<PAGE>



employs or employed such recipient any such amount  withheld from or paid by the
Recipient or Beneficiary.

         (d) Timing: Exception for 10% Shareholders.  Notwithstanding Subsection
(a) above, no Plan Shares may be distributed prior to the date which is five (5)
years from the effective date of the Savings Bank's Reorganization to the extent
the  Recipient or  Beneficiary,  as the case may be, would after receipt of such
Shares own in excess of ten percent (10%) of the issued and  outstanding  shares
of Common  Stock  held by parties  other  than  Parent,  unless  such  action is
approved in advance by a majority vote of disinterested  directors of the Board.
Any Plan Shares  remaining  undistributed  solely by reason of the  operation of
this  Subsection (d) shall be distributed to the Recipient or his Beneficiary on
the date which is five  years  from the  effective  date of the  Savings  Bank's
Reorganization.

         (e)  Regulatory  Exceptions.  No  Plan  Shares  shall  be  distributed,
however,  unless and until all of the  requirements  of all  applicable  law and
regulation  shall  have been  fully  complied  with,  including  the  receipt of
approval of the Plan by the  stockholders  of the Savings Bank by such vote,  if
any, as may be required by applicable  law and  regulations as determined by the
Board.

         7.04 Voting of Plan Shares.  After a Plan Share Award has been granted,
the  Recipient  shall be  entitled to direct the Trustee as to the voting of the
Plan  Shares  which are  covered by the Plan Share  Award and which have not yet
been  earned and  distributed  pursuant  to Section  7.03,  subject to rules and
procedures adopted by the Committee for this purpose. All shares of Common Stock
held by the Trust as to which Recipients are not entitled to direct, or have not
directed,  the  voting of,  shall be voted by the  Trustee  as  directed  by the
Committee.

                                  Article VIII
                                  ------------

                                      TRUST

         8.01 Trust.  The Trustee shall receive,  hold,  administer,  invest and
make  distributions  and  disbursements  from the Trust in  accordance  with the
provisions  of  the  Plan  and  Trust  and  the  applicable  directions,  rules,
regulations,  procedures and policies  established by the Committee  pursuant to
the Plan.

         8.02  Management of Trust. It is the intent of this Plan and Trust that
the Trustee shall have complete  authority  and  discretion  with respect to the
management,  control and  investment  of the Trust,  and that the Trustee  shall
invest all assets of the Trust, except those attributable to cash dividends paid
with respect to Plan Shares not held in the Plan Share Reserve,  in Common Stock
to the fullest extent practicable, and except to the

                                        8

<PAGE>



extent  that the Trustee  determines  that the holding of monies in cash or cash
equivalents  is necessary to meet the  obligations  of the Trust.  In performing
their  duties,  the  Trustees  shall have the power to do all things and execute
such instruments as may be deemed  necessary or proper,  including the following
powers:

         (a) To invest up to one hundred  percent  (100%) of all Trust assets in
         the Common  Stock  without  regard to any law now or hereafter in force
         limiting investments for Trustees or other fiduciaries.  The investment
         authorized  herein may constitute the only investment of the Trust, and
         in making such  investment,  the  Trustees are  authorized  to purchase
         Common  Stock  from  Savings  Bank or from any other  source,  and such
         Common Stock so purchased may be outstanding, newly issued, or Treasury
         shares.

         (b) To invest in any Trust assets not otherwise  invested in accordance
         with (a) above in such deposit  accounts,  and  certificates of deposit
         (including those issued by the Savings Bank), obligations of the United
         States government or its agencies or such other investments as shall be
         considered the equivalent of cash.

         (c) To sell,  exchange or otherwise dispose of any property at any time
         held or acquired by the Trust.

         (d) To cause stocks,  bonds or other securities to be registered in the
         name of a nominee,  without the addition of words  indicating that such
         security  is an asset  of the  Trust  (but  accurate  records  shall be
         maintained showing that such security is an asset of the Trust).

         (e) To hold cash  without  interest  in such  amounts  as may be in the
         opinion of the Trustee  reasonable for the proper operation of the Plan
         and Trust.

         (f) To employ brokers, agents, custodians, consultants and accountants.

         (g) To hire  counsel to render  advice  with  respect to their  rights,
         duties and  obligations  hereunder,  and such other  legal  services or
         representation as they may deem desirable.

         (h) To  hold  funds  and  securities  representing  the  amounts  to be
         distributed  to a Recipient or his  Beneficiary  as a consequence  of a
         dispute as to the disposition thereof,  whether in a segregated account
         or held in common with other assets.

         Notwithstanding anything herein contained to the contrary, the
Trustee shall not be required to make any inventory, appraisal or

                                        9

<PAGE>



settlement  or report  to any  court,  or to  secure  any order of court for the
exercise of any power herein contained, or give bond.

         8.03 Records and  Accounts.  The Trustee  shall  maintain  accurate and
detailed records and accounts of all  transactions of the Trust,  which shall be
available at all reasonable  times for inspection by any legally entitled person
or entity  to the  extent  required  by  applicable  law,  or any  other  person
determined by the Committee.

         8.04  Earnings.  All  earnings,  gains and losses with respect to Trust
assets shall be allocated in accordance with a reasonable  procedure  adopted by
the Committee,  to bookkeeping accounts for Recipients or to the general account
of the Trust,  depending on the nature and  allocation of the assets  generating
such earnings,  gains and losses. In particular,  any earnings on cash dividends
received  with  respect to shares of Common Stock shall be allocated to accounts
for Recipients, except to the extent that such cash dividends are distributed to
Recipients, if such shares are the subject of outstanding Plan Share Awards, or,
otherwise to the Plan Share Reserve.

         8.05  Expenses.  All costs and expenses  incurred in the  operation and
administration of this Plan shall be paid by the Savings Bank.

         8.06 Indemnification. The Savings Bank shall indemnify, defend and hold
the Trustee harmless against all claims, expenses and liabilities arising out of
or related to the exercise of the  Trustee's  powers and the  discharge of their
duties  hereunder,  unless the same shall be due to their  gross  negligence  or
willful misconduct.

                                   Article IX
                                   ----------

                                  MISCELLANEOUS

         9.01  Adjustments  for Capital  Changes.  The aggregate  number of Plan
Shares  available for issuance  pursuant to the Plan Share Awards and the number
of  Shares  to which  any Plan  Share  Award  relates  shall be  proportionately
adjusted for any increase or decrease in the total number of outstanding  shares
of Common Stock issued  subsequent to the effective  date of the Plan  resulting
from any  split,  subdivision  or  consolidation  of  shares  or  other  capital
adjustment,  or other  increase  or decrease  in such  shares  effected  without
receipt or payment of consideration by the Savings Bank.

         9.02  Amendment  and  Termination  of  the  Plan.  The  Board  may,  by
resolution,  at any time,  amend or  terminate  the Plan.  The power to amend or
terminate  the Plan shall  include  the power to direct the Trustee to return to
the  Savings  Bank all or part of the assets of the Trust,  including  shares of
Common Stock held in the

                                       10

<PAGE>



Plan Share  Reserve,  as well as shares of Common Stock and other assets subject
to Plan  Share  Awards  but not yet  earned  by the  Employees  to whom they are
allocated.  However,  the termination of the Trust shall not affect a Recipients
right to earn Plan Share Awards and to the distribution of Common Stock relating
thereto,  including earnings thereon,  in accordance with the terms of this Plan
and the grant by the Committee or the Board.

         9.03 Nontransferable. Plan Share Awards and rights to Plan Shares shall
not be  transferable  by a Recipient,  and during the lifetime of the Recipient,
Plan Shares may only be earned by and paid to the  Recipient who was notified in
writing of the Award by the Committee  pursuant to Section 6.03. No Recipient or
Beneficiary shall have any right in or claim to any assets of the Plan or Trust,
nor shall the  Savings  Bank,  or any  Subsidiary  be  subject  to any claim for
benefits hereunder.

         9.04 Employment Rights.  Neither the Plan nor any grant of a Plan Share
Award  or Plan  Shares  hereunder  nor any  action  taken  by the  Trustee,  the
Committee  or the Board in  connection  with the Plan  shall  create  any right,
either express or implied, on the part of any Employee to continue in the employ
of the Savings Bank, or a Subsidiary thereof.

         9.05 Voting and Dividend Rights.  No Recipient shall have any voting or
dividend  rights of a stockholder  with respect to any Plan Shares  covered by a
Plan Share Award,  except as expressly provided in Sections 7.02 and 7.04 above,
prior to the time said Plan Shares are actually distributed to him.

         9.06  Governing Law. The Plan and Trust shall be governed and construed
under the laws of the  Commonwealth of  Pennsylvania,  except to the extent that
Federal Law shall be deemed applicable.

         9.07 Effective  Date. This Plan shall be as effective as of the date of
adoption by the Board; provided however, that awards made in accordance with the
Plan  or  the  Committee  shall  be  subject  to  ratification  of the  Plan  by
stockholders  of the Savings Bank within one year of the date of Board  adoption
of the Plan.

         9.08 Term of Plan.  This Plan shall  remain in effect until the earlier
of (1)  termination  by the  Board,  (2) the  distribution  of all assets of the
Trust,  or (3) 21 years from the Effective  Date.  Termination of the Plan shall
not effect any Plan Share  Awards  previously  granted,  and such  Awards  shall
remain  valid and in effect  until they have been  earned and paid,  or by their
terms expire or are forfeited.

         9.09 Tax Status of Trust.  It is  intended  that the trust  established
hereby be treated as grantor  trust of the Savings Bank under the  provisions of
Section 671 et seq. of the  Internal  Revenue  Code,  as the same may be amended
from time to time.

                                       11





                                  EXHIBIT 10.5

<PAGE>

                              EMPLOYMENT AGREEMENT
                              --------------------


         THIS AGREEMENT  entered into this _________ day of February,  1995, and
effective   as  of  January  1,  1995   ("Effective   Date"),   by  and  between
Roxborough-Manayunk  Federal Savings Bank (the "Bank"),  a federal stock savings
bank, which has the majority of its stock owned by FJF Financial, MHC, a federal
mutual holding company (the "MHC"), and John F. McGill, Sr. (the "Employee").

         WHEREAS,  the Employee has heretofore been employed by the Bank and the
MHC as  Chairman  of the Board,  President  and Chief  Executive  Officer and is
experienced in all phases of the business of the Bank; and

         WHEREAS, the parties desire by this writing to set forth the continuing
employment relationship of the Bank and the Employee.

         NOW, THEREFORE, it is AGREED as follows:

         1. Employment. The Employee is employed in the capacity as the Chairman
of the Board, President and Chief Executive Officer of the MHC and the Bank. The
Employee shall render such administrative and management services to the Bank as
are currently rendered and as are customarily performed by persons situated in a
similar executive capacity. The Employee shall also promote, by entertainment or
otherwise,  as and to the extent permitted by law, the business of the Bank. The
Employee'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. Base  Compensation.  The Bank agrees to pay the Employee  during the
term of this Agreement a salary at the rate of at least $ per annum,  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
Employee shall be entitled to receive annually an increase at such percentage or
in such an amount as the Board of Directors in its sole discretion may decide at
such time.

         3.  Discretionary  Bonus. The Employee 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  employees  from  time to  time.  No other
compensation provided for in this Agreement shall be deemed a substitute for the
Employee's  right  to  participate  in such  discretionary  bonuses  when and as
declared by the Board of Directors.

         4. (a)  Participation  in Retirement  and Medical  Plans.  The Employee
shall be entitled to  participate  in any plan of the Bank  relating to pension,
profit-sharing,   or  other   retirement   benefits  and  medical   coverage  or
reimbursement  plans that the Bank may adopt for the  benefit of its  employees.
Additionally,  Employee's  dependent  family shall be eligible to participate in
medical and


<PAGE>



dental insurance plans sponsored by the Bank with the cost of such premiums paid
by the Bank.

         (b) Employee  Benefits;  Expenses.  The  Employee  shall be eligible to
participate in any fringe benefits which may be or may become  applicable to the
Bank's senior management employees,  including by example,  participation in any
stock option or incentive  plans adopted by the Board of Directors of Bank, club
memberships,  a reasonable  expense  account,  and any other  benefits which are
commensurate  with the  responsibilities  and  functions  to be performed by the
Employee  under  this  Agreement.  The Bank  shall  reimburse  Employee  for all
reasonable  out-of-pocket expenses which Employee shall incur in connection with
his service for the Bank.

         5. Term. The term of employment of Employee under this Agreement  shall
be for the period commencing on the Effective Date and ending December 31, 1997.
Additionally,  on each annual anniversary date from the Effective Date, the term
of employment  under this Agreement shall be extended for an additional one year
period  beyond  the then  effective  expiration  date upon a  determination  and
resolution of the Board of Directors  that the  performance  of the Employee has
met the  requirements  and  standards  of the  Board,  and that the term of such
Agreement shall be extended.

         6.       Loyalty; Noncompetition.

         (a) The  Employee  shall  devote  his full  time and  attention  to the
performance  of  his  employment  under  this  Agreement.  During  the  term  of
Employee's employment under this Agreement, the Employee shall not engage in any
business or activity contrary to the business affairs or interests of the Bank.

         (b) Nothing contained in this Paragraph 6 shall be deemed to prevent or
limit the right of Employee to invest in the capital  stock or other  securities
of any business  dissimilar  from that of the Bank,  or,  solely as a passive or
minority investor, in any business.

         7.  Standards.  The  Employee  shall  perform  his  duties  under  this
Agreement in accordance  with such  reasonable  standards  expected of employees
with comparable positions in comparable  organizations and as may be established
from time to time by the Board of Directors.

         8. Vacation and Sick Leave.  At such  reasonable  times as the Board of
Directors  shall in its  discretion  permit,  the  Employee  shall be  entitled,
without loss of pay, to absent himself  voluntarily  from the performance of his
employment  under this Agreement,  with all such voluntary  absences to count as
vacation time; provided that:

         (a) The Employee shall be entitled to annual vacation leave of at least
_________ weeks in accordance with the policies as are

                                        2

<PAGE>



periodically established by the Board of Directors for senior
management employees of the Bank.

         (b) The  Employee  shall not be  entitled  to  receive  any  additional
compensation  from the Bank on account of his failure to take vacation leave and
Employee  shall not be entitled to  accumulate  unused  vacation from one fiscal
year to the next, except in either case to the extent authorized by the Board of
Directors for senior management employees of the Bank.

         (c) In addition to the aforesaid paid vacations,  the Employee shall be
entitled without loss of pay, to absent himself voluntarily from the performance
of his employment with the Bank for such additional periods of time and for such
valid and  legitimate  reasons as the Board of Directors in its  discretion  may
determine.  Further,  the Board of  Directors  shall be entitled to grant to the
Employee a leave or leaves of absence  with or without pay at such time or times
and upon such terms and  conditions as the Board of Directors in its  discretion
may determine.

         (d) In addition, the Employee shall be entitled to an annual sick leave
benefit as established by the Board of Directors for senior management employees
of the Bank.  In the event that any sick leave  benefit shall not have been used
during any year, such leave shall accrue to subsequent  years only to the extent
authorized by the Board of Directors for employees of the Bank.

         9.       Termination and Termination Pay.

         The Employee's employment under this Agreement shall be terminated upon
any of the following occurrences:

         (a) The death of the  Employee  during the term of this  Agreement,  in
which event the Employee's  estate shall be entitled to receive the compensation
due the Employee through the later of the last day of the calendar year in which
Employee's death shall have occurred or six months after his death.

         (b) The Board of Directors may terminate the  Employee's  employment at
any time, but any termination by the Board of Directors  other than  termination
for Just Cause, shall not prejudice the Employee's right to all compensation and
all other  benefits  under the  Agreement.  The Employee  shall have no right to
receive compensation or other benefits for any period after termination for Just
Cause.  Termination  for "Just Cause" shall include  termination  because of the
Employee'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 12 herein,  in the event
Employee's  employment  under  this  Agreement  is  terminated  by the  Board of
Directors without Just Cause, the Bank shall be

                                        3

<PAGE>



obligated  to  continue  to pay the  Employee  the salary  provided  pursuant to
Section 2  herein,  up to the date of  termination  of the term  (including  any
renewal term) of this  Agreement and the cost of Employee  obtaining all health,
life,  disability,  and other  benefits  which the Employee would be eligible to
participate  in through  such date based upon the benefit  levels  substantially
equal to those being provided Employee at the date of termination of employment.

         (d) If the  Employee  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.

         (e) 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.

         (f) 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")  or  the  Resolution  Trust
Corporation  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
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.

         (g) The voluntary  termination by the Employee  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 12(b),  in which case the Employee
shall be entitled  to receive  only the  compensation,  vested  rights,  and all
employee benefits up to the date of such termination.

         (h) Notwithstanding  anything herein to the contrary, any payments made
to the Employee 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.

         10.  Suspension  of  Employment.  If the Employee 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

                                        4

<PAGE>



charges in the notice are dismissed, the Bank shall, (i) pay the Employee all or
part of the compensation  withheld while its contract obligations were suspended
and (ii) reinstate any of its obligations which were suspended.

         11. Disability.  If the Employee 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,  Employee  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 80% thereafter for
the remainder of the term of the Agreement.  Such benefits noted herein shall be
reduced by any benefits  otherwise  provided to the Employee  during such period
under the  provisions  of  disability  insurance  coverage  in  effect  for Bank
employees.  Thereafter,  Employee 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 Employee'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 Employee returns
to active  employment on other than a full-time basis, then his compensation (as
set forth in Paragraph 2 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.

         12.      Change in Control.

         (a) Notwithstanding any provision herein to the contrary,  in the event
of the involuntary  termination of Employee's  employment  under this Agreement,
absent Just Cause, in connection  with, or within twelve (12) months after,  any
change in control  of the Bank,  Employee  shall be paid an amount  equal to the
product  of 2.99  times the  Employee'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
Employee, either in one (1) lump sum within thirty (30) days of such termination
discounted  to the present  value of such payment using as the discount rate the
"prime rate" as published in the Wall Street Journal  Eastern  Edition as of the
date of such  payment,  or in periodic  payments  over the next 36 months or the
remaining term of this Agreement whichever is less, as if Employee's  employment
had not been terminated,  and such payments shall be in lieu of any other future
payments which the Employee would be otherwise entitled to receive under Section
9 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 Employee by
the Bank  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 "control" shall refer to the ownership, holding or
power to vote more than 25% of the Bank's outstanding

                                        5

<PAGE>



voting  stock by any person other than the MHC, the control of the election of a
majority of the Bank's  directors,  or the exercise of a  controlling  influence
over the  management or policies of the Bank by any person or by persons  acting
as a group within the meaning of Section 13(d) of the Securities Exchange Act of
1934  ("Exchange  Act").  The term "control"  shall also refer to the control of
proxies by any person,  other than the Board of  Directors of the MHC, to direct
more than 25% of the  outstanding  votes of the MHC, the control of the election
of a majority of the MHC's directors, or the exercise of a controlling influence
over the management or policies of the MHC by any person or by persons acting as
a group  within the  meaning  of Section  13(d) of the  Exchange  Act.  The term
"person"  means  an  individual  other  than  the  Employee,  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,  Employee may voluntary  terminate his employment under this Agreement
within  twelve  (12)  months  following  a change in  control  of the Bank,  and
Employee shall thereupon be entitled to receive the payment described in Section
12(a)  of this  Agreement,  upon  the  occurrence,  or  within  six  (6)  months
thereafter,  of any of the following events, which have not been consented to in
advance by the  Employee in writing:  (i) if Employee  would be required to move
his personal  residence or perform his principal  executive  functions more than
thirty-five  (35) miles from the Employee's  primary office as of the signing of
this Agreement;  (ii) if in the organizational structure of the Bank or the MHC,
Employee would be required to report to a person or persons other than the Board
of  Directors  of the Bank or a holding  company of the Bank;  (iii) if the Bank
should fail to maintain  existing employee  benefits plans,  including  material
fringe  benefit,  stock option and retirement  plans;  (iv) if Employee would be
assigned duties and  responsibilities  other than those normally associated with
his position as  referenced at Section 1, herein;  (v) if Employee  would not be
elected or  reelected  to the Board of  Directors  of the Bank or the MHC or any
other  holding  company  of the Bank;  (vi) if  Employee's  responsibilities  or
authority have in any way been  materially  diminished or reduced;  (vii) if the
OTS,  Federal  Deposit   Insurance   Corporation   ("FDIC"),   Resolution  Trust
Corporation  ("RTC")  or any other  department,  agency or quasi-  agency of the
federal government cause or bring about, without the consent of the Bank and the
MHC, a change in the corporate  structure or organization of the Bank and/or the
MHC or (viii) the OTS,  FDIC,  RTC or any other  agency or  quasi-agency  of the
federal government cause or bring about, without the consent of the Bank and the
MHC, a distribution of retained earnings or proceeds from the sale of securities
to depositors,  borrowers,  any government  agency or  organization  or civic or
charitable organization.

         (c) 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 Bank ("AAA")

                                        6

<PAGE>



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 extend that
the parties may  otherwise  reach a mutual  settlement  of such issue.  The Bank
shall incur the cost of all fees and expenses  associated  with filing a request
for arbitration  with the AAA, whether such filing is made on behalf of the Bank
or the Employee, and the costs and administrative fees associated with employing
the arbitrator and related administrative expenses assessed by the AAA. The Bank
shall  reimburse  Employee  for all costs  and  expenses,  including  reasonable
attorneys'   fees,   arising  from  such   dispute,   proceedings   or  actions,
notwithstanding  the ultimate  outcome  thereof,  following  the delivery of the
decision  of the  arbitrator  or  upon  delivery  of  other  legal  judgment  or
settlement of the matter.  Such reimbursement shall be paid within ten (10) days
of Employee  furnishing to the Bank  evidence,  which may be in the form,  among
other things, of a canceled check or receipt,  of any costs or expenses incurred
by Employee.  Any such request for  reimbursement  by Employee  shall be made no
more frequently than at sixty (60) day intervals.

         13.      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 MHC  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 the MHC.

         (b) Since the Bank is contracting for the unique and personal skills of
the Employee,  the Employee  shall be precluded from assigning or delegating his
rights or duties  hereunder  without first  obtaining the written consent of the
Bank.

         14.  Amendments.  No amendments or additions to this Agreement shall be
binding  upon the  parties  hereto  unless  made in  writing  and signed by both
parties, except as herein otherwise specifically provided.

         15.  Applicable  Law. This agreement  shall be governed by all respects
whether as to validity, construction, capacity, performance or otherwise, by the
laws of the Commonwealth of Pennsylvania,  except to the extent that Federal law
shall be deemed to apply.

         16.  Severability.  The  provisions of this  Agreement  shall be deemed
severable and the  invalidity  or  unenforceability  of any provision  shall not
affect the validity or enforceability of the other provisions hereof.

         17. 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.



                                        7




                                  EXHIBIT 10.6
<PAGE>

                              EMPLOYMENT AGREEMENT
                              --------------------


         THIS AGREEMENT  entered into this _________ day of February,  1995, and
effective   as  of  January  1,  1995   ("Effective   Date"),   by  and  between
Roxborough-Manayunk  Federal Savings Bank (the "Bank"),  a federal stock savings
bank, which has the majority of its stock owned by FJF Financial, MHC, a federal
mutual holding company (the "MHC"), and Jerry A. Naessens (the "Employee").

         WHEREAS,  the Employee has heretofore been employed by the Bank and the
MHC as Treasurer and Chief Financial Officer and is experienced in all phases of
the business of the Bank; and

         WHEREAS, the parties desire by this writing to set forth the continuing
employment relationship of the Bank and the Employee.

         NOW, THEREFORE, it is AGREED as follows:

         1.  Employment.  The  Employee  is  employed  in  the  capacity  as the
Treasurer  and Chief  Financial  Officer of the MHC and the Bank.  The  Employee
shall  render such  administrative  and  management  services to the Bank as are
currently  rendered and as are  customarily  performed by persons  situated in a
similar executive capacity. The Employee shall also promote, by entertainment or
otherwise,  as and to the extent permitted by law, the business of the Bank. The
Employee'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. Base  Compensation.  The Bank agrees to pay the Employee  during the
term of this Agreement a salary at the rate of at least $ per annum,  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
Employee shall be entitled to receive annually an increase at such percentage or
in such an amount as the Board of Directors in its sole discretion may decide at
such time.

         3.  Discretionary  Bonus. The Employee 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  employees  from  time to  time.  No other
compensation provided for in this Agreement shall be deemed a substitute for the
Employee's  right  to  participate  in such  discretionary  bonuses  when and as
declared by the Board of Directors.

         4.       (a)      Participation in Retirement and Medical Plans.  The
Employee  shall be entitled to  participate  in any plan of the Bank relating to
pension,  profit-sharing,  or other retirement  benefits and medical coverage or
reimbursement  plans that the Bank may adopt for the  benefit of its  employees.
Additionally,  Employee's  dependent  family shall be eligible to participate in
medical and dental  insurance  plans sponsored by the Bank with the cost of such
premiums paid by the Bank.


<PAGE>




         (b) Employee  Benefits;  Expenses.  The  Employee  shall be eligible to
participate in any fringe benefits which may be or may become  applicable to the
Bank's senior management employees,  including by example,  participation in any
stock option or incentive  plans adopted by the Board of Directors of Bank, club
memberships,  a reasonable  expense  account,  and any other  benefits which are
commensurate  with the  responsibilities  and  functions  to be performed by the
Employee  under  this  Agreement.  The Bank  shall  reimburse  Employee  for all
reasonable  out-of-pocket expenses which Employee shall incur in connection with
his service for the Bank.

         5. Term. The term of employment of Employee under this Agreement  shall
be for the period commencing on the Effective Date and ending December 31, 1997.
Additionally,  on each annual anniversary date from the Effective Date, the term
of employment  under this Agreement shall be extended for an additional one year
period  beyond  the then  effective  expiration  date upon a  determination  and
resolution of the Board of Directors  that the  performance  of the Employee has
met the  requirements  and  standards  of the  Board,  and that the term of such
Agreement shall be extended.

         6.       Loyalty; Noncompetition.

         (a) The  Employee  shall  devote  his full  time and  attention  to the
performance  of  his  employment  under  this  Agreement.  During  the  term  of
Employee's employment under this Agreement, the Employee shall not engage in any
business or activity contrary to the business affairs or interests of the Bank.

         (b) Nothing contained in this Paragraph 6 shall be deemed to prevent or
limit the right of Employee to invest in the capital  stock or other  securities
of any business  dissimilar  from that of the Bank,  or,  solely as a passive or
minority investor, in any business.

         7.  Standards.  The  Employee  shall  perform  his  duties  under  this
Agreement in accordance  with such  reasonable  standards  expected of employees
with comparable positions in comparable  organizations and as may be established
from time to time by the Board of Directors.

         8. Vacation and Sick Leave.  At such  reasonable  times as the Board of
Directors  shall in its  discretion  permit,  the  Employee  shall be  entitled,
without loss of pay, to absent himself  voluntarily  from the performance of his
employment  under this Agreement,  with all such voluntary  absences to count as
vacation time; provided that:

         (a) The Employee shall be entitled to annual vacation leave of at least
_________ weeks in accordance with the policies as are periodically  established
by the Board of Directors for senior management employees of the Bank.


                                        2

<PAGE>



         (b) The  Employee  shall not be  entitled  to  receive  any  additional
compensation  from the Bank on account of his failure to take vacation leave and
Employee  shall not be entitled to  accumulate  unused  vacation from one fiscal
year to the next, except in either case to the extent authorized by the Board of
Directors for senior management employees of the Bank.

         (c) In addition to the aforesaid paid vacations,  the Employee shall be
entitled without loss of pay, to absent himself voluntarily from the performance
of his employment with the Bank for such additional periods of time and for such
valid and  legitimate  reasons as the Board of Directors in its  discretion  may
determine.  Further,  the Board of  Directors  shall be entitled to grant to the
Employee a leave or leaves of absence  with or without pay at such time or times
and upon such terms and  conditions as the Board of Directors in its  discretion
may determine.

         (d) In addition, the Employee shall be entitled to an annual sick leave
benefit as established by the Board of Directors for senior management employees
of the Bank.  In the event that any sick leave  benefit shall not have been used
during any year, such leave shall accrue to subsequent  years only to the extent
authorized by the Board of Directors for employees of the Bank.

         9.       Termination and Termination Pay.

         The Employee's employment under this Agreement shall be terminated upon
any of the following occurrences:

         (a) The death of the  Employee  during the term of this  Agreement,  in
which event the Employee's  estate shall be entitled to receive the compensation
due the Employee through the later of the last day of the calendar year in which
Employee's death shall have occurred or six months after his death.

         (b) The Board of Directors may terminate the  Employee's  employment at
any time, but any termination by the Board of Directors  other than  termination
for Just Cause, shall not prejudice the Employee's right to all compensation and
all other  benefits  under the  Agreement.  The Employee  shall have no right to
receive compensation or other benefits for any period after termination for Just
Cause.  Termination  for "Just Cause" shall include  termination  because of the
Employee'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 12 herein,  in the event
Employee'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
Employee  the salary  provided  pursuant to Section 2 herein,  up to the date of
termination  of the term  (including any renewal term) of this Agreement and the
cost of

                                        3

<PAGE>



Employee obtaining all health,  life,  disability,  and other benefits which the
Employee  would be eligible to  participate  in through such date based upon the
benefit levels  substantially equal to those being provided Employee at the date
of termination of employment.

         (d) If the  Employee  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.

         (e) 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.

         (f) 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")  or  the  Resolution  Trust
Corporation  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
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.

         (g) The voluntary  termination by the Employee  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 12(b),  in which case the Employee
shall be entitled  to receive  only the  compensation,  vested  rights,  and all
employee benefits up to the date of such termination.

         (h) Notwithstanding  anything herein to the contrary, any payments made
to the Employee 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.

         10.  Suspension  of  Employment.  If the Employee 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 shall, (i) pay the Employee
all or part of the compensation withheld while its

                                        4

<PAGE>



contract  obligations  were suspended and (ii) reinstate any of its  obligations
which were suspended.

         11. Disability.  If the Employee 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,  Employee  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 80% thereafter for
the remainder of the term of the Agreement.  Such benefits noted herein shall be
reduced by any benefits  otherwise  provided to the Employee  during such period
under the  provisions  of  disability  insurance  coverage  in  effect  for Bank
employees.  Thereafter,  Employee 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 Employee'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 Employee returns
to active  employment on other than a full-time basis, then his compensation (as
set forth in Paragraph 2 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.

         12.      Change in Control.

         (a) Notwithstanding any provision herein to the contrary,  in the event
of the involuntary  termination of Employee's  employment  under this Agreement,
absent Just Cause, in connection  with, or within twelve (12) months after,  any
change in control  of the Bank,  Employee  shall be paid an amount  equal to the
product  of 2.99  times the  Employee'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
Employee, either in one (1) lump sum within thirty (30) days of such termination
discounted  to the present  value of such payment using as the discount rate the
"prime rate" as published in the Wall Street Journal  Eastern  Edition as of the
date of such  payment,  or in periodic  payments  over the next 36 months or the
remaining term of this Agreement whichever is less, as if Employee's  employment
had not been terminated,  and such payments shall be in lieu of any other future
payments which the Employee would be otherwise entitled to receive under Section
9 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 Employee by
the Bank  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 "control" shall refer to the ownership, holding or
power to vote more than 25% of the Bank's outstanding voting stock by any person
other than the MHC,  the  control of the  election  of a majority  of the Bank's
directors, or the exercise of

                                        5

<PAGE>



a  controlling  influence  over the  management  or  policies of the Bank by any
person or by persons  acting as a group  within the meaning of Section  13(d) of
the Securities  Exchange Act of 1934 ("Exchange  Act"). The term "control" shall
also refer to the  control of  proxies  by any  person,  other than the Board of
Directors  of the MHC, to direct more than 25% of the  outstanding  votes of the
MHC,  the control of the election of a majority of the MHC's  directors,  or the
exercise of a controlling  influence  over the management or policies of the MHC
by any person or by  persons  acting as a group  within  the  meaning of Section
13(d) of the Exchange Act. The term "person" means an individual  other than the
Employee,  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,  Employee may voluntary  terminate his employment under this Agreement
within  twelve  (12)  months  following  a change in  control  of the Bank,  and
Employee shall thereupon be entitled to receive the payment described in Section
12(a)  of this  Agreement,  upon  the  occurrence,  or  within  six  (6)  months
thereafter,  of any of the following events, which have not been consented to in
advance by the  Employee in writing:  (i) if Employee  would be required to move
his personal  residence or perform his principal  executive  functions more than
thirty-five  (35) miles from the Employee's  primary office as of the signing of
this Agreement;  (ii) if in the organizational structure of the Bank or the MHC,
Employee  would be  required  to report to a person or  persons  other  than the
President, Chairman of the Board and Board of Directors of the Bank or a holding
company of the Bank; (iii) if the Bank should fail to maintain existing employee
benefits plans,  including material fringe benefit,  stock option and retirement
plans; (iv) if Employee would be assigned duties and responsibilities other than
those normally  associated with his position as referenced at Section 1, herein;
(v) if Employee  would not be elected or  reelected to the Board of Directors of
the Bank or the MHC or any other holding company of the Bank; (vi) if Employee's
responsibilities  or authority  have in any way been  materially  diminished  or
reduced;  (vii) if the OTS,  Federal  Deposit  Insurance  Corporation  ("FDIC"),
Resolution Trust Corporation  ("RTC") or any other department,  agency or quasi-
agency of the federal  government  cause or bring about,  without the consent of
the Bank and the MHC, a change in the corporate structure or organization of the
Bank  and/or  the MHC or  (viii)  the OTS,  FDIC,  RTC or any  other  agency  or
quasi-agency of the federal government cause or bring about, without the consent
of the Bank and the MHC, a  distribution  of retained  earnings or proceeds from
the sale of  securities  to  depositors,  borrowers,  any  government  agency or
organization or civic or charitable organization.

         (c) 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  Bank ("AAA")  nearest to the home office of the Bank,  and judgment
upon the award

                                        6

<PAGE>



rendered may be entered in any court having jurisdiction thereof,  except to the
extend that the parties may otherwise  reach a mutual  settlement of such issue.
The Bank shall incur the cost of all fees and expenses  associated with filing a
request for arbitration  with the AAA,  whether such filing is made on behalf of
the Bank or the Employee,  and the costs and administrative fees associated with
employing the arbitrator  and related  administrative  expenses  assessed by the
AAA. The Bank shall  reimburse  Employee for all costs and  expenses,  including
reasonable  attorneys' fees, arising from such dispute,  proceedings or actions,
notwithstanding  the ultimate  outcome  thereof,  following  the delivery of the
decision  of the  arbitrator  or  upon  delivery  of  other  legal  judgment  or
settlement of the matter.  Such reimbursement shall be paid within ten (10) days
of Employee  furnishing to the Bank  evidence,  which may be in the form,  among
other things, of a canceled check or receipt,  of any costs or expenses incurred
by Employee.  Any such request for  reimbursement  by Employee  shall be made no
more frequently than at sixty (60) day intervals.

         13.      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 MHC  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 the MHC.

         (b) Since the Bank is contracting for the unique and personal skills of
the Employee,  the Employee  shall be precluded from assigning or delegating his
rights or duties  hereunder  without first  obtaining the written consent of the
Bank.

         14.  Amendments.  No amendments or additions to this Agreement shall be
binding  upon the  parties  hereto  unless  made in  writing  and signed by both
parties, except as herein otherwise specifically provided.

         15.  Applicable  Law. This agreement  shall be governed by all respects
whether as to validity, construction, capacity, performance or otherwise, by the
laws of the Commonwealth of Pennsylvania,  except to the extent that Federal law
shall be deemed to apply.

         16.  Severability.  The  provisions of this  Agreement  shall be deemed
severable and the  invalidity  or  unenforceability  of any provision  shall not
affect the validity or enforceability of the other provisions hereof.

         17. 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.



                                        7






                                  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

March 25, 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)






March 24, 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
March 24, 1998



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission