THISTLE GROUP HOLDINGS CO
10-K, 2000-03-30
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: IMPAC GROUP INC /DE/, 10-K, 2000-03-30
Next: PLAINWELL INC, NT 10-K, 2000-03-30



                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                                    FORM 10-K
(Mark One)

[X]    ANNUAL REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE
       ACT OF 1934

For the Fiscal Year Ended December 31, 1999

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

For the transition period from ___________________to __________________

Commission File Number: 0-24353

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

   Pennsylvania                                                 23-2960768
- ---------------------------------------------               ------------------
(State or other jurisdiction of incorporation              (IRS Employer
      or organization)                                      Identification No.)

     6060 Ridge Avenue, Philadelphia, Pennsylvania                19128
- ---------------------------------------------------             ---------
      (Address of principal executive offices)                  (Zip Code)

Registrant's telephone number, including area code: (215) 483-2800
                                                    --------------

Securities registered pursuant to Section 12(b) of the Act:  None
                                                             ----

Securities registered pursuant to Section 12(g) of the Act:

                     Common Stock, par value $.10 per share
                     --------------------------------------
                                (Title of Class)

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

     Indicate by check mark if disclosure of delinquent  filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of Registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K.[ ]

     Based on the closing  sales  price of $6.625 per share of the  registrant's
common stock on March 8, 2000, as reported on the Nasdaq  National  Market,  the
aggregate market value of voting stock held by  non-affiliates of the registrant
was  approximately  $41.6  million.  On  such  date,  7,562,832  shares  of  the
registrant's Common Stock were outstanding.

                       DOCUMENTS INCORPORATED BY REFERENCE

1.   Portions of 1999 Annual Report to Stockholders (Parts II and IV)

2.   Portions of Proxy  Statement for the 1999 Annual  Meeting of  Stockholders.
     (Part III)


<PAGE>

                                     PART I

Forward-Looking Statements

     Thistle  Group  Holdings,  Co. (the  "Company")  may from time to time make
written or oral "forward-looking  statements," including statements contained in
the Company's  filings with the  Securities and Exchange  Commission  (including
this Annual  Report on Form 10-K and the  exhibits  thereto),  in its reports to
stockholders and in other communications by the Company,  which are made in good
faith by the Company  pursuant to the "safe  harbor"  provisions  of the private
securities litigation reform act of 1995.

     These forward-looking  statements involve risks and uncertainties,  such as
statements  of the  Company's  plans,  objectives,  expectations,  estimates and
intentions,  that are subject to change based on various important factors (some
of which are beyond the Company's control). The following factors, among others,
could cause the Company's  financial  performance to differ  materially from the
plans,  objectives,  expectations,  estimates and  intentions  expressed in such
forward-looking statements: the strength of the United States economy in general
and  the  strength  of  the  local  economies  in  which  the  Company  conducts
operations;  the effects of, and changes in, trade, monetary and fiscal policies
and laws,  including  interest  rate  policies of the board of  governors of the
federal  reserve  system,   inflation,   interest  rate,   market  and  monetary
fluctuations;  the timely  development  of and  acceptance  of new  products and
services of the Company and the perceived  overall  value of these  products and
services by users,  including  the  features,  pricing  and quality  compared to
competitors'  products and  services;  the  willingness  of users to  substitute
competitors' products and services for the Company's products and services;  the
success of the  Company in  gaining  regulatory  approval  of its  products  and
services,  when required;  the impact of changes in financial services' laws and
regulations   (including  laws  concerning   taxes,   banking,   securities  and
insurance);  technological changes,  acquisitions;  changes in consumer spending
and saving habits; and the success of the Company at managing the risks involved
in the foregoing.

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

Item 1.  Business
- -----------------

     Thistle Group Holdings,  Co. (the "Company") is a Pennsylvania  corporation
organized  in March  1998 at the  direction  of  Roxborough-Manayunk  Bank  (the
"Bank")  to  acquire  all of the  capital  stock  of the  Bank.  The  Bank  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.  ("FJF
Financial")  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  Holdings,  Inc.)  whereby  the Bank  became a
wholly-owned subsidiary of Thistle Group Holdings, Inc.

     In July 1998,  the Bank,  Thistle Group  Holdings,  Inc., and FJF Financial
completed  their  conversion  and  reorganization  into  the  current  corporate
structure of the Company and the Bank.  Upon  completion of the  conversion  and
reorganization,  the Company became a unitary  savings and loan holding  company
which,  under existing laws, is generally not restricted in most of the types of
business  activities


                                       1
<PAGE>

in which it may engage provided that the Bank retains a specified  amount of its
assets in housing-related  investments.  The Company is not an operating company
and primarily holds all of the  outstanding  stock of the Bank. The Company does
not employ any persons other than officers but utilizes the support staff of the
Bank from time to time.

     The  Company's  and 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.
Upon completion of the conversion and  reorganization  the Bank changed its name
to  "Roxborough-Manayunk  Bank." At  December  31,  1999,  the Company had total
assets,  deposits,  and  stockholders'  equity of approximately  $554.8 million,
$292.6 million, and $74.7 million, respectively.

     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,  commercial real estate 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").

     Unless  the  context  requires  otherwise,  any  reference  to the  Company
includes the Bank on a consolidated basis.

Geographic Lending Area

     Although authorized to make real estate loans throughout the United States,
the Company's lending area generally  includes  Philadelphia,  Bucks,  Delaware,
Chester, and Montgomery Counties,  which comprise the Philadelphia  metropolitan
area.  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. Lending Activities

     General.  Historically,  the principal  lending activity of the Company has
been  the  origination  of  mortgage  loans  for the  purpose  of  constructing,
financing or refinancing residential properties. In January of 1999, the Company
hired an experienced  commercial lender for the purpose of expanding its lending
in the areas of commercial real estate, construction, and commercial lending.

                                       2
<PAGE>

     Analysis of Loan  Portfolio.  The following  table sets forth selected data
relating to the  composition of the Company's loan portfolio by type of loan and
type of security on the dates indicated.
<TABLE>
<CAPTION>
                                                                                    At December 31,
                                             --------------------------------------------------------------------------------------
                                                     1999               1998           1997              1996              1995
                                                     ----               ----           ----              ----              ----
                                                 $         %        $        %      $        %         $      %         $        %
                                              ------     -----    -----    -----  -----    -----     -----  -----     -----   -----
                                                                                (Dollars in Thousands)
<S>                                         <C>        <C>     <C>       <C>     <C>      <C>     <C>     <C>     <C>       <C>
Real Estate Loans:(1)
  Construction (net).........................$  5,365     3.36% $    868      .64%$ 1,693    1.72% $   964    .96%  $   495     .48%
  Residential................................ 110,032    68.95   108,585    79.91  71,397   72.36   73,871  73.30    72,675   71.20
  Multi-family and commercial................  29,867    18.72    17,542    12.91  16,647   16.87   17,615  17.54    20,200   19.79
  Home equity................................   7,914     4.96     8,068     5.94   8,133    8.24    7,011   6.96     5,004    4.91
  Home equity line of credit.................     604      .38       202      .15      73     .07       --     --                --
Loans secured by commercial equipment leases.      --                 --       --      --      --       --     --     3,341    3.27
Commercial loans.............................   5,496     3.44       269      .20     329     .33      770    .76        --      --
Consumer loans:
  Line of credit.............................      50      .03        76      .06      96     .10       92    .09        --      --
  Secured demand note........................      76      .05        50      .04      60     .06       --     --        --      --
  Share loans................................     170      .11       218      .15     243     .25      384    .38       347    0.34
  Home improvement...........................      --       --  $      3       --       4      --        8    .01        15     .01
                                                        ------   -------   ------  ------  ------  ------- ------   -------  ------
Total loans..................................$159,574   100.00% $135,881   100.00%$98,675  100.00%$100,715 100.00% $102,077  100.00%
                                              =======   ======   =======   ======  ======  ====== ======== ======   =======  ======
Less:
  Premiums and (discounts)...................     345             $  344            $  54           $   76           $   26
  Deferred fees..............................  (1,452)            (1,281)          (1,233)          (1,299)          (1,221)
  Loans in process...........................      --                 --             (433)            (289)            (156)
  Allowance for loan losses..................  (1,234)            (1,036)            (783)            (577)            (455)
                                              -------             ------           ------           ------          -------
  Total loans, net...........................$157,233           $133,908          $96,280          $98,626         $100,271
                                              =======            =======           ======           ======          =======
</TABLE>

- ---------------------
(1)  Does not include $3,925,  $2,558,  $1,155,  $2,147,  and $1,613 of mortgage
     loans  classified as held for sale at December 31, 1999,  1998, 1997, 1996,
     and 1995, respectively.

                                       3
<PAGE>


     Residential Mortgage Loans. The Company offers first mortgage loans secured
by one-  to  four-family  residences  in the  Company's  primary  lending  area.
Typically,  such  residences  are single  family homes that serve as the primary
residence of the owner. The Company offers fixed-rate  mortgage loans with terms
of up to 30 years and adjustable-rate mortgage loans that generally adjust every
year based upon selected published  indices.  Mortgage loans originated and held
by the Company in its  portfolio  generally  include  due-on sale clauses  which
provide the Company 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 Company'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 Company's  adjustable-rate loan
underwriting  policy  recognizes  these inherent risks and the Company reviews a
credit  application  accordingly.  These risks have not had an adverse effect on
the Company to date. At December 31, 1999,  5.2% of the Company's  mortgage loan
portfolio consisted of adjustable-rate loans.

     Home Equity Loans and Home Equity Lines of Credit.  The Company  originates
home equity loans  secured by 1- to 4-family  residences.  Home equity loans are
originated as fixed-rate loans with terms from 1 to 15 years.  Home equity lines
are originated as variable rate loans with terms from 1 to 15 years. These loans
reprice  with The Wall  Street  Journal  Prime  Rate.  These  loans  are made on
owner-occupied,  1- to  4-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 Company's loan portfolio.

     Multi-Family  and  Commercial  Real Estate  Loans.  The Company  originates
multi-family  mortgage loans secured primarily by apartment buildings located in
its lending area. The Company makes both adjustable and fixed rate  multi-family
mortgage loans.  The adjustable  rate loans  generally  reprice every five years
based on the daily  average  yield on U.S.  Treasury  securities  adjusted  to a
constant maturity of five years plus a margin. They may be amortized up to 25 to
30 years  with a balloon  payment  after 10  years.  The  fixed  rate  loans are
generally 15 year self  amortizing  loans or 5 to 10 year balloons with up to 25
to 30 year amortizations. These loans are generally made in amounts up to 75% to
80% of the appraised value of the mortgaged property.  In making such loans, the
Company  evaluates the mortgage  primarily on the net operating income generated
by the real estate to support the debt service.  Generally,  the Company obtains
personal guarantees of the principals of the borrower as additional security for
multi-family  loans.  The Company 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 Company's lending
experience,  if any,  with  the  borrower.  An  origination  fee of 1% to 3 % is
usually  charged  on  such  loans.  The  typical  multi-family  property  in the
Company's  multi-family lending portfolio has between five and 25 dwelling units
with an average loan balance of approximately $324,000. The largest multi-family
loan as of December 31, 1999 had an outstanding  balance of $1.7 million and was
secured by 45 dwelling units.

     The  Company  also  originates  commercial  real  estate  loans  secured by
property  located within its lending area. The Company'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 Company's
lending  area.  As of December  31, 1999,  the Company had 108 loans  secured by
commercial  real estate,  totaling $19.4 million or 12.3% of the Company's total
loan portfolio,  with an average principal balance of $180,000.  None of the 108
loans had principal balances outstanding of over $2.3 million as of December 31,
1999.  The  largest

                                       4
<PAGE>

commercial  real estate loan was secured by a hotel with an outstanding  balance
of $2.3 million on December 31, 1999. This loan represents approximately 7.7% of
the Company's  $29.9 million  multi-family  and commercial  real estate loans at
December 31, 1999.  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 Company makes both  adjustable and fixed-rate  commercial real
estate loans. The adjustable rate loans generally reprice every five years based
on the daily average yield on U.S.  Treasury  Securities  adjusted to a constant
maturity of five years plus a margin. They may be amortized up to 25 to 30 years
with a balloon  payment  after 10 years.  The fixed rate loans are  generally 15
year self  amortizing  loans or 5 to 10 year  balloons  with up to 25 to 30 year
amortizations.  In  making  such  loans,  the  Company  evaluates  the  mortgage
primarily on the net  operating  income  generated by the real estate to support
the debt service.  Generally,  the Company  obtains  personal  guarantees of the
principals of the borrower as  additional  security for  commercial  real estate
loans.  The Company 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 Company's lending experience,  if any,
with the borrower.  An  origination  fee of 1% to 3% is usually  charged on such
loans. The Company generally follows the underwriting standards of the secondary
market for  multi-family  and commercial  real estate loans when analyzing these
loans and requires debt service coverage ratios of 1.15x to 1.40x,  depending on
the type of property.

     Construction  Loans.  Most of the Company's  construction  loans consist of
loans to construct single-family properties extended either to individuals or to
selected  developers  with whom the Company is familiar to build such properties
on a pre-sold or limited  speculative  basis.  To a lesser  extent,  the Company
provides financing for construction to permanent commercial loan properties. The
loan  converts  to  a  permanent   commercial   term  loan  upon  completion  of
construction. With respect to construction loans to individuals, such loans have
a maximum term of twelve months,  have fixed or variable rates of interest based
upon the prime rate  published in The Wall Street Journal plus a margin and have
loan to value ratios of 80% or less of the appraised  value upon  completion and
generally do not require the  amortization  of principal  during the term.  Upon
completion of construction,  the loans convert to permanent residential mortgage
loans.  Commercial  construction  loans  have a maximum  term of 12 to 30 months
during the construction period with interest based upon the prime rate published
in The Wall Street  Journal  ("Prime Rate") plus a margin and have loan to value
ratios of 75% to 80% or less of the appraised value upon  completion.  The loans
convert to permanent commercial term loans upon completion of construction.  The
Company  also  provides  construction  loans  to  developers.  The  majority  of
construction  loans consist of loans to selected local  developers with whom the
Company is  familiar to build  single-family  dwellings  on a pre-sold  or, to a
significantly  lesser  extent,  on a speculative  basis.  The Company limits the
number of unsold  units  which a  developer  may have  under  construction  in a
project based on the type of units being constructed.  Such loans generally have
terms of 18 to 30 months or less,  have  maximum  loan to value ratios of 75% of
the  appraised   value  upon   completion  and  generally  do  not  require  the
amortization of the principal  during the term. The loans are made with floating
rates of  interest  based on the Prime Rate plus a margin  adjusted on a monthly
basis.  The Company also receives  origination  fees which  generally range from
1.0% to 2.0% of the  commitment.  The  borrower is required to fund a portion of
the project's costs, the exact amount being determined on a case-by-case  basis,
loan proceeds are disbursed in stages after  inspections of the project indicate
that such  disbursements  are for costs already incurred and which have added to
the value of the project. Only interest payments are due during the construction
phase and the Company may provide the  borrower  with an interest  reserve  from
which it can pay the stated  interest due thereon.  The  Company's  construction
loans include loans to  developers  to acquire the necessary  land,  develop the
site and construct the  residential  units ("ADC loans").  At December 31, 1999,
residential  construction  loans  totaled $3.9 million or 2.5% of the total loan
portfolio,  which primarily  consisted of construction  loans to developers.  At
December 31, 1999, commercial  construction loans totaled $686,000 or .4% of the
total loan portfolio.

                                       5
<PAGE>

The Company also will originate  ground or land loans,  both to an individual to
purchase a building lot on which he intends to build his primary  residence,  as
well as to  developers to purchase  lots to build  speculative  homes at a later
date.  Such loans  have terms of 36 months or less with a maximum  loan to value
ratio of 70% of the lower of appraised  value or sale price.  The loans are made
with  floating  rates based on the Prime Rate plus a margin.  The  Company  also
receives  origination  fees,  which generally range between 1.0% and 2.0% of the
loan amount.  At December 31, 1999, land loans  (including  loans to acquire and
develop  land)  totaled  $752,000 or .5% of the total loan  portfolio.  Prior to
making a  commitment  to fund a  construction  loan,  the  Company  requires  an
appraisal  of  the  property  by an  independent  state-licensed  and  qualified
appraiser  approved by the Board of Directors.  In addition,  during the term of
the  construction  loan, the project is inspected by an  independent  inspector.
Construction  financing is generally  considered  to involve a higher  degree of
risk of loss than long-term  financing on improved,  owner-occupied real estate.
Risk of loss on a  construction  loan is dependent  largely upon the accuracy of
the initial  estimate of the property's  value at completion of  construction or
development and the estimated cost (including interest) of construction.  During
the  construction  phase,  a number of factors  could  result in delays and cost
overruns.  If the estimate of value proves to be inaccurate,  the Company may be
confronted,  at or prior to the  maturity  of the  loan,  with a  project,  when
completed,  having a value which is insufficient to assure full repayment. Loans
on land may run the  risk of  adverse  zoning  changes,  environmental  or other
restrictions on future use.

     Commercial  Business Loans.  The Company grants  commercial  business loans
directly  to  business  enterprises  that are  located in its market  area.  The
Company actively targets and markets to small and medium sized  businesses.  The
majority  of the  loans  are  for  less  than  $1.0  million.  Applications  for
commercial  business  loans are obtained  from  existing  commercial  customers,
branch and customer referrals, direct inquiry and those that are obtained by our
commercial lenders. As of December 31, 1999,  commercial business loans amounted
to $5.5 million or 3.4% of the Company's  total loan  portfolio.  Of this amount
$4.1  million  or 75% are  backed  by the  full  faith  and  credit  of the U.S.
Government.  The  commercial  business  loans  consist  of a  limited  number of
commercial  lines  of  credit  secured  by real  estate,  some  working  capital
financing secured by accounts receivable and inventory and, to a limited extent,
unsecured lines of credit.  Commercial  business loans originated by the Company
ordinarily have terms of five years or less and fixed rates or adjustable  rates
tied to the Prime Rate plus a margin.  Such loans are generally  secured by real
estate, receivables, equipment or inventory and are generally backed by personal
guarantees of the borrower.  Although  commercial  business loans  generally are
considered to involve  increased  credit risk than certain other types of loans,
management  intends to offer  commercial  business loans to small,  medium sized
businesses  in an effort to better  serve our  community's  needs,  obtain  core
noninterest-bearing deposits and increase the Company's interest rate spread.

     Loans  Secured by  Commercial  Equipment  Leases.  The  Company  previously
invested in loans secured by commercial  equipment  leases from a single entity.
During 1996, the borrower declared bankruptcy. On December 27, 1996, the Company
entered into an agreement with the trustee for the bankruptcy  court whereby the
Company 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 Company has since  discontinued  such
lending and currently has no plans to re-enter such market. At December 31, 1999
the Company had no outstanding receivable. For the year ended December 31, 1999,
the Company received an approximately $80,000 recovery on such loans.

     Consumer Loans. Office of Thrift Supervision regulations permit the Company
to make secured and unsecured  consumer loans up to 35% of the Company's assets.
Consumer loans  originated by the Company are loans secured by savings  deposits
or fully marketable securities pledged as collateral.


                                       6
<PAGE>

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

     Loan  Origination  and Other Fees. In addition to interest earned on loans,
the  Company   recognizes  service  charges  which  consist  primarily  of  loan
application  fees,  processing  fees, and late charges.  The Company  recognized
service charges of $326,000 for the year ended December 31, 1999.

     Loan Maturity Schedules. The following table sets forth the maturity of the
Company's  loan  portfolio  at  December  31,  1999.  The table does not include
prepayments  or  scheduled  principal  repayments.   Prepayments  and  scheduled
principal repayments on loans totaled $28,790,000,  $28,509,000, and $22,489,000
for the fiscal years ended December 31, 1999, 1998, and 1997, respectively.  All
mortgage loans are shown as maturing based on contractual maturities.
<TABLE>
<CAPTION>
                                        Multi-Family
                           Residential      and
                               and       Commercial
                           Home Equity   Real Estate Construction  Consumer Commercial   Total
                           -----------   ----------- ------------  -------- ----------   -----
                                                    (In Thousands)
<S>                        <C>            <C>         <C>           <C>     <C>       <C>
Non-performing............  $    223       $    --     $   --        $ --     $  --    $    223
Amounts Due:
Within 3 months...........         3            76                    126       150         355
3 months to 1 Year........       108         2,499      1,680          32        --       4,319

After 1 year:
  1 to 3 years............     1,889         1,997      3,685          22       840       8,433
  3 to 5 years............       981         2,442                              100       3,523
  5 to 10 years...........    20,831        14,664                              180      35,675
  10 to 20 years..........    33,598         7,294                     51     2,226      43,169
  Over 20 years...........    60,917           895                     65     2,000      63,877
                             -------        ------                    ---     -----     -------
Total due after one year..   118,216        27,292      3,685         138     5,346     154,677
                             -------        ------      -----         ---     -----     -------
Total amount due..........  $118,550       $29,867     $5,365        $296    $5,496    $159,574
                             =======        ======      =====         ===     =====     =======
</TABLE>

                                       7
<PAGE>

     The  following  table sets  forth the dollar  amount of all loans due after
December  31,  2000,  which have  pre-determined  interest  rates and which have
floating or adjustable interest rates.
<TABLE>
<CAPTION>
                                                                Floating or
                                             Fixed Rates     Adjustable Rates     Total
                                             -----------     ----------------    -------
                                                              (In Thousands)
<S>                                          <C>                <C>           <C>
Residential and home equity..............     $112,018           $ 6,198        $118,216
Multi-family and commercial real estate..       18,023             9,269
Construction.............................        1,029             2,656           3,685
Consumer.................................            1               137             138
Commercial...............................        4,294             1,052           5,346
                                               -------            ------         -------
  Total..................................     $135,365           $19,312        $154,677
                                               =======            ======         =======
</TABLE>

     Loan Purchases.  In the past, the Company  purchased loans from a number of
financial institutions.  Generally,  such loans were fixed-rate loans secured by
single family residential loans located in Central and Eastern Pennsylvania, New
Jersey, New York and Delaware. At December 31, 1999, $48.2 million of such loans
were outstanding.  In each transaction,  the seller retained the loan servicing.
The Company  purchased such loans to increase its  residential  loan  portfolio.
During  1998,  the  Company  purchased  $36  million in fixed  rate  residential
mortgages  located  in North  Jersey  and Long  Island  as part of its  leverage
program. During 1999, the Company purchased $1.2 million in residential loans in
its Community Reinvestment Act ("CRA") assessment area.

     In  1994,  the  Company  agreed  to act as a  correspondent  with a bank in
Souderton,   Pennsylvania.   The   correspondent   bank  originates   fixed-rate
residential  loans based on terms,  conditions,  fees,  and rates  posted by the
Company. All underwriting conforms to the Company's underwriting guidelines. The
Company  receives  from  the  correspondent  bank  a  completed  application  to
underwrite  and determine  whether to issue a loan  commitment.  At December 31,
1999, the Company had a balance of $1.5 million of such loans  outstanding.  The
Company still maintains this relationship but only to a limited extent.

     In  loan  purchase  transactions,  the  Company  typically  receives  a due
diligence package that provides loan level detail on a comparative basis against
the Federal Home Loan Mortgage Corporation  ("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 Company  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 residential loan package has substantial seasoning and low original
loan-to-value ratios, or the market is well beyond the Company's primary lending
area, a fee appraiser may not be employed to underwrite the appraisal reports in
the loan files.  The Company  arranges with the  seller/servicer  an on site due
diligence review to physically  review and document each loan file in a purchase
transaction.

     The Company originates residential first mortgage loans that conform to the
FHLMC and Federal National Mortgage Association  ("FNMA") guidelines.  It is the
Company's  intent  to  retain  servicing  for  loans  originated  for sale or to
subsequently package them as participations. Primary markets for loans sold will
be GSEs and other secondary market investors.


                                       8
<PAGE>

     Loans  Available For Sale.  The Company holds as available for sale certain
residential mortgage 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.

     Purchase and Sale of Commercial,  Commercial  Real Estate and  Construction
Loans.  As a method of controlling  its total exposure to individual  borrowers,
the Company routinely sells  participations  in its commercial,  commercial real
estate and construction loans to other local financial institutions. The Company
generally receives between 0.125% and 0.25% of the outstanding  balance as a fee
for servicing these loans.  As of December 31, 1999, the outstanding  balance of
these loans serviced for others was $5.5 million.

     The  Company  also  purchases  participations  in these types of loans from
local financial  institutions  in order to diversify its loan portfolio.  During
1999,  the Company  purchased  $2.4  million of  commercial  mortgages  from two
financial  institutions  and $4.1 million of commercial loans backed by the full
faith and credit of the U.S. government from a broker-dealer.

     Origination,  Purchase and Sale of Loans.  The  following  table sets forth
total  loans  originated,   purchased,  sold,  and  repaid  during  the  periods
indicated.
<TABLE>
<CAPTION>
                                                     Year Ended December 31,
                                  -------------------------------------------------------------
                                     1999        1998          1997        1996         1995
                                  ---------    ---------    ---------    ---------    ---------
<S>                              <C>          <C>          <C>          <C>          <C>
Total gross loans receivable at
   beginning of period ........   $ 135,881    $  98,675    $ 100,775    $ 102,077    $  97,677
                                  =========    =========    =========    =========    =========
Loans originated:
  Construction loans ..........       7,512    $     360    $   1,570    $   1,055    $     430
  Residential and home equity .      21,959       26,973       14,795       13,546        7,064
  Multi-family and commercial
    real estate ...............      18,434          438        2,211          810        1,962
  Consumer ....................         228          252          372          368          190
  Commercial ..................       1,925        1,927          707          770         --
                                  ---------    ---------    ---------    ---------    ---------
Total loans originated ........   $  50,058    $  29,950    $  19,655    $  16,549    $   9,646
                                  =========    =========    =========    =========    =========
Loans purchased:
  Residential .................   $   1,161    $  36,098    $   1,088    $   2,360    $   4,363
  Multi-family and commercial
    real estate ...............       2,400         --           --           --          2,897
  Commercial loans ............       4,160         --           --           --           --
  Commercial equipment leases .        --           --           --           --          1,629
                                  ---------    ---------    ---------    ---------    ---------
Total loans purchased .........       7,721       36,098        1,088        2,360        8,889
                                  ---------    ---------    ---------    ---------    ---------
Total loans sold ..............       5,237         --            383         --           --
                                  ---------    ---------    ---------    ---------    ---------
Loan principal repayments .....      28,790       28,509       22,489       16,320       13,984
                                  ---------    ---------    ---------    ---------    ---------
Other (debits less credits) ...         (59)        (333)         (29)      (3,891)        (151)
                                  ---------    ---------    ---------    ---------    ---------
Net loan activity .............   $  23,693    $  37,206    $  (2,100)   $  (1,302)   $   4,400
                                  =========    =========    =========    =========    =========
Total gross loans receivable at
  end of period ...............   $ 159,574    $ 135,881    $  98,675    $ 100,775    $ 102,077
                                  =========    =========    =========    =========    =========
</TABLE>


                                       9

<PAGE>

     Loan  Commitments.   The  Company  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 Company 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
Company's  commitments  to  originate  loans as of  December  31, 1999 was $16.3
million.

     Loan Servicing and Servicing  Fees.  The Company has retained  servicing on
loans it has sold to FHLMC and FNMA.  The Company  also  services all of its own
loans.  As of December 31, 1999,  1998 and 1997, the Company  serviced loans for
others totaling $1.7 million, $2.3 million, and $3.7 million, respectively. Loan
servicing fees have not constituted a material source of income.

Asset Quality

     Non-Performing  Assets and Asset  Classification.  The Company'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  Company  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 Company
will initiate  foreclosure  proceedings.  Any property acquired as the result 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  Company.  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 at the
time that it is transferred  to REO is charged to the allowance for losses.  Any
subsequent write-downs are charged to operations.

     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 Company continues to accrue for residential  mortgage loans 90
days or more past due,  however a reserve  is set up for such  loans,  reversing
amounts previously credited to income.  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, 1999, the Company had approximately  $460,000 of loans that
were 60-89 days delinquent, all of which were secured by residential properties.


                                       10
<PAGE>

     The following  table sets forth  information  with respect to the Company's
non-performing  assets for the periods  indicated.  At the dates indicated,  the
Company 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,
                                              ----------------------------------------------
                                              1999      1998       1997      1996      1995
                                              ----      ----       ----      ----      ----
                                                              (In Thousands)
<S>                                          <C>       <C>       <C>       <C>       <C>
Loans accounted for on a non-accrual basis    $   --    $   --    $   --    $   --    $   --
Accruing loans which are contractually past
  due 90 days or more:
  Residential and home equity .............   $  223    $  393    $  716    $1,357    $1,441
  Construction loans ......................       --        --       109       133
  Multi-family and commercial real estate .       --        --        --     1,533       565
  Consumer ................................       --        --        --        --
Total .....................................   $  223    $  393    $  716    $2,999    $2,139
Real estate owned .........................   $  104    $   82    $  116    $  186    $  227
                                              ======    ======    ======    ======    ======
Total non-performing assets ...............   $  327    $  475    $  832    $3,185    $2,366
                                              ======    ======    ======    ======    ======
Total non-accrual and accrual loans to
  net loans ...............................      .14%      .28%      .74%     3.04%     2.35%
                                              ======    ======    ======    ======    ======
Total non-performing assets to total assets      .07%      .09%      .30%     1.08%      .82%
                                              ======    ======    ======    ======    ======
</TABLE>

     Non-performing  assets decreased $148,000 or 31.2% from 1998 to 1999 due to
foreclosure and subsequent  liquidation of non-performing  assets in addition to
normal collections.

     Management of the Company  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 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, 1999,  the
Company had  $706,000 of  classified  assets,  all of which were  classified  as
substandard and none of which were classified as loss. Furthermore,  at December
31, 1999, $2.1 million of assets were designated special mention.

         Allowance  for  Losses  on Loans  and  REO.  The  Company'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


                                       11
<PAGE>

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.

     While the Company  believes it has established  its existing  allowance for
loan losses in accordance with generally accepted accounting principles ("GAAP")
and the Interagency  Policy Statement on the Allowance for Loan and Lease Losses
issued by the OTS,  in  conjunction  with the Office of the  Comptroller  of the
Currency  (the "OCC"),  FDIC and the Board of  Governors of the Federal  Reserve
System (the "Board"),  there can be no assurance that the applicable regulators,
in  reviewing  the  Company's  loan  portfolio,  will not request the Company 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 Company to
significantly  increase  its  allowance  for  loan  losses,  thereby  negatively
affecting the Company's financial condition and earnings.

     In  making  loans,  the  Company  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. It is the  Company's  policy to review its loan  portfolio,  in accordance
with regulatory classification  procedures, on a quarterly basis.  Additionally,
the Company 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.

     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,
                                               ----------------------------------------------------------------------
                                                    1999          1998           1997          1996           1995
                                               -----------   ------------  -------------  ------------   ------------
                                                                          (Dollars in Thousands)
<S>                                              <C>            <C>           <C>             <C>           <C>
Total loans outstanding, net(1)...........         $157,233      $133,908      $  96,280       $ 98,626      $100,271
                                                    =======       =======       ========       ========       =======
Average loans outstanding, net(1).........         $144,808      $110,059       $101,472       $101,726      $ 99,194
                                                    =======       =======        =======        =======      ========
Allowance balances
  (at beginning of  period)...............          $ 1,036        $  783         $  577         $  455        $  417
Provision:
  Residential.............................               25           270             37              -            24
  Commercial..............................               55
  Multi-family and commercial real estate.              160             -             83            139            27
  Consumer................................                -             -              -              -            84
Net Charge-offs (recoveries):
  Residential.............................              (42)          (17)           (86)            17            97
  Multi-family and commercial real estate.                -             -              -              -             -
  Consumer................................                -             -              -              -             -
                                                   --------         -----      ---------        -------       -------
Allowance balance (at end of period)......        $   1,234        $1,036     $      783       $    577      $    455
                                                   ========         =====      =========        =======       =======
Allowance for loan losses as a percent
  of total loans outstanding..............              .78%          .77%           .81%           .59%          .45%
Net loans charged off (recovery) as
  a percent of average loans outstanding..              .03%          .01%         (.08)%           .02%          .09%
</TABLE>

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

                                       12
<PAGE>

     The following table sets forth certain information regarding the allocation
of the allowance for loan losses by type.
<TABLE>
<CAPTION>

                                                                           At December 31,
                                ---------------------------------------------------------------------------------------------------
                                      1999                 1998                   1997              1996                 1995
                                ------------------  ---------------------  ------------------ ------------------  -----------------
                                        Percent of            Percent of           Percent of         Percent of         Percent of
                                         Loans to              Loans to             Loans to           Loans to           Loans to
                                          Total                 Total                Total              Total              Total
                                Amount    Loans      Amount     Loans       Amount   Loans     Amount   Loans     Amount   Loans
                                ------    -----      ------     -----       ------   -----     ------   -----     ------   -----
                                                                          (Dollars in Thousands)

<S>                             <C>       <C>      <C>        <C>       <C>        <C>      <C>        <C>      <C>       <C>
Residential and home equity(1) . $  470     77.65%  $  487      86.64%   $   234     82.39%  $  197     81.22%   $  275    79.86%
Multi-family and commercial
  real estate ..................    709     18.72      549      12.91        549     16.87      380     17.54       106    19.79
Consumer loans .................     --      0.19       --       0.25         --      0.41       --      0.48        --     0.35
Commercial loans(2) ............     55      3.44       --       0.20         --      0.33       --      0.76        74       --
  Total allowance .............. $1,234    100.00%  $1,036     100.00%    $  783    100.00%  $  577    100.00%   $  455   100.00%
                                 ======    ======   ======     ======     ======    ======    =====    ======    ======   ======
</TABLE>

- ----------------------
(1)  Includes residential construction loans.
(2)  At December  31,  1995,  includes  loans  secured by  commercial  equipment
     leases.

                                       13
<PAGE>
Investment Activities

     General.  The  investment  policy of the Company,  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  Company's  asset  and  liability  management  goals.  The
investment  activities of the Company consist  primarily of investments in fixed
and adjustable-rate mortgage-backed securities and U.S. Government agency bonds.
At December 31, 1999,  the Company had a  mortgage-backed  securities  portfolio
with a market value of $204.7 million,  all of which were  classified  available
for sale.  At  December  31,  1999,  the Company  had an  investment  securities
portfolio  of  approximately   $115.5  million  consisting  of  U.S.  Government
treasury, agency securities,  and municipal and equity securities,  all of which
were classified available for sale.

     Mortgage-Backed  Securities.  The Company  also  purchases  mortgage-backed
securities  guaranteed by Government National Mortgage  Association ("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, 1999, the Company's mortgage-backed
securities  amounted to $204.7 million,  or 36.9% of total assets,  all of which
are currently classified as available for sale.

     REMICs held by the Company at December 31, 1999 consisted of  floating-rate
tranche,  in the  amount  of  $1.3  million.  The  interest  rate  of all of the
Company'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,  1999,  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 Company.  The Company maintains a portfolio
of  investment  securities  such  as  U.S.  government  and  agency  securities,
non-governmental  securities,  municipal bonds,  debt and equity  investments in
financial services firms, FHLB stock and interest-bearing  deposits, in addition
to the Company's  mortgage-backed  securities portfolio. The Company 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 4.0%. 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, 1999, the Company's, liquidity
ratio was 13.53%.  The balance of short-term  security  investments in excess of
regulatory  requirements  reflects  management's  response to the  significantly
increasing  percentage  of savings  deposits


                                       14
<PAGE>

with short  maturities.  It is the intention of  management to maintain  shorter
maturities  in the Company'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.

     The  following  table  sets  forth  the fair  value or  amortized  cost (as
applicable) of the Company'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,
                                           ----------------------------
                                              1999       1998      1997
                                              ----       ----      ----
Investment Securities:
 U.S. Treasury Securities..............    $     --   $  5,032  $  5,403
 FHLB and FHLMC bonds (1)..............      13,661     10,154    17,284
 Other agencies(1) (2).................      45,192      8,178     4,168
 Municipal bonds(1)....................      37,129     30,765     8,034
 Mutual funds(3).......................       1,345      1,285     1,222
 Capital trust securities(3)(4)........      11,340     11,647     1,060
 Subordinated debt(3)(4)...............         750        750       250
                                            -------    -------   -------
   Total investment securities.........     109,417     67,811    37,061
                                            -------    -------   -------
Interest-bearing deposits..............      17,703     21,614    15,312
Federal funds sold.....................          --      2,000     2,000
FHLB of Pittsburgh stock...............       8,844      5,344     1,701
Mortgage-backed securities(3)..........     204,706    229,883   111,486
Equity investments(3)(4)...............       6,046      6,592     1,166
                                            -------    -------   -------
   Total Investments...................    $346,716   $333,244  $168,726
                                            =======    =======   =======

- ------------------------
(1)  Classified  as  available  for sale in 1999 due to the adoption of SFAS No.
     133 and as held to maturity for all prior years.
(2)  Consists of FNMA, FHLMC, SLMA debentures and certificates of deposit.
(3)  Classified as available for sale and carried at approximate fair value.
(4)  Consists of investments held by the Company and not the Bank.


                                       15
<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,
1999.
<TABLE>
<CAPTION>
                                                                  As of December 31, 1999
                             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
                              -----      -----   -----    -----     -----    -----    -----    -----      -----    -----    -----
<S>                         <C>          <C>    <C>     <C>     <C>         <C>     <C>          <C>    <C>        <C>   <C>
FHLB bonds and notes........$    --         --   $ --      --%   $    --       --%    $13,661     7.29%   $13,661   7.29%  $13,661
Other agencies(1)...........    687       5.25%    --      --      5,799     6.82%     38,706     7.03%    45,192   7.00%   45,192
Municipal bonds(2)..........     --         --     --      --         --               37,129     5.02%    37,129   5.02%   37,129
Subordinated debt ..........     --         --     --      --        750     8.25%         --       --%       750   8.25%      750
Capital securities..........     --         --     --      --      2,385     8.29%      8,955     8.90%    11,340   8.76%   11,340
Mutual funds................  1,345       4.56%    --      --         --       --          --       --%     1,345   4.56%    1,345
Mortgage-backed securities:
  GNMA pass-through.........     --         --     --      --        329     9.25%    108,634     6.59%   108,963   6.60%  108,963
  FNMA pass-through.........     --         --     --      --         --       --      73,806     6.68%    73,806   6.68%   73,806
  FHLMC pass-through........     --         --    314    9.00%     5,160     8.69%     15,142     7.10%    20,616   7.52%   20,616
  FHLMC REMICs..............     --         --     --      --         --       --       1,321     5.97%     1,321   5.97%    1,321
                              -----              ----             ------               ------             -------          -------
  Total..................... $2,032       4.79%  $314    9.00%   $14,423     7.86%   $297,354     6.60%  $314,123   6.65% $314,123
                              =====       ====    ===    ====     ======     ====     =======     ====    =======   ====   =======
</TABLE>
- --------------------
(1)  Consists of FNMA and FHLMC debentures and certificates of deposit.
(2)  Tax exempt securities are presented on a coupon basis.


                                       16

<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 primary source of the Company's funds for lending
and other  investment  purposes.  In addition to deposits,  the Company  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 Company 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.

     The  Company  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  Company  had no brokered  certificates  of deposit as of December  31,
1999.

     The Company  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 Company as of December 31, 1999 were represented by various
types of savings programs described below.

                                       17
<PAGE>


     Deposit  Portfolio.  Deposits in the Company as of December 31, 1999,  were
represented by various types of savings programs described below.

<TABLE>
<CAPTION>

                                                                       Minimum         Balance as of       Percentage of
Category                          Term           Interest Rate(1)   Balance Amount    December 31, 1999    Total Deposits
- --------                          ----           ----------------   --------------    -----------------    --------------
                                                                                       (In Thousands)
<S>                             <C>                 <C>               <C>              <C>                  <C>
Regular Savings                   None                2.75%            $   10            $ 32,363             11.06%
Senior Club Savings               None                3.50                500              66,276             22.65
Christmas and Vacation Clubs      None                2.00                 10                 379               .13
NOW Accounts                      None                1.47                 10              17,300              5.91
Money Market Accounts             None                3.64              1,000               8,963              3.06
Non-interest Deposits             None                  --                300               2,580               .88
Certificates of Deposit:

Fixed Term, Fixed Rate            3 Months            3.41                500                 642               .22
Fixed Term, Fixed Rate            6 Months            4.13                500               7,631              2.61
Fixed Term, Fixed Rate            9 Months            6.17                500               4,154              1.42
Fixed Term, Fixed Rate            12 Months           5.08                500              75,305             25.73
Fixed Term, Fixed Rate            15 Months           5.13                500              14,475              4.95
Fixed Term, Fixed Rate            18 Months           5.13                500              35,110             12.00
Fixed Term, Fixed Rate            24 Months           5.17                500               1,561               .53
Fixed Term, Fixed Rate            30 Months           5.32                500              14,279              4.88
Fixed Term, Fixed Rate            60 Months           5.88              1,000              11,601              3.96
                                                                                          -------           -------
                                                                                                             100.00%
                                  Total deposits                                          292,619
                                  Accrued interest
                                    on deposits                                                29
                                                                                          -------
                                  Total                                                  $292,648
                                                                                          =======
</TABLE>

- -------------------------
(1)  Interest rate offerings as of December 31, 1999.


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

                                                  As of December 31,
                                         -------------------------------------
                                            1999        1998          1997
                                         ----------   ----------  ------------
                                                    (In Thousands)
Weighted average rate:
3.00-3.99%.............................     $    641    $  6,850      $  9,102
4.00-4.99%.............................       50,538      19,590         4,858
5.00-5.99%.............................       83,115     112,253        91,505
6.00-6.99%.............................       30,464       5,071         5,586
Accrued interest on certificate accounts           4           9            10
                                            --------    --------      --------
  Total................................     $164,762    $143,773      $111,061
                                             =======     =======       =======


                                       18
<PAGE>

     Time Deposits Maturity Schedule.  The following table sets forth the amount
and maturities of time deposits at December 31, 1999.
<TABLE>
<CAPTION>

                                                    Amount Due
                       -----------------------------------------------------------------
                          December 31, December 31,  December 31,   December 31,
Interest Rate                 2000        2001          2002           2003       Total
- -------------          --------------  ------------ -------------  ------------- -------
                                                   (In Thousands)
<S>                      <C>          <C>             <C>           <C>        <C>
2.99% or less..........   $    --      $    --         $   --        $   --     $     --
3.00-3.99%.............       641           --             --            --          641
4.00-4.99%.............    41,699        1,984            855            --       50,538
5.00-5.99%.............    55,875       17,626          2,676         6,938       83,115
6.00-6.99%.............     4,420       25,969             75            --       30,464
Accrued Interest on
Certificate Accounts...         4           --             --            --            4
                          -------       ------         ------         -----      -------
  Total                  $108,639      $45,579         $3,606        $6,938     $164,762
                          =======       ======         ======         =====      =======
</TABLE>

     Jumbo Certificates of Deposit.  The following table indicates the amount of
the  Company's  certificates  of deposit of $100,000  or more by time  remaining
until maturity as of December 31, 1999.

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

Within three months................          $ 4,168
Three through six months...........            2,312
Six through twelve months..........            4,057
Over twelve months.................            7,340
                                             -------
                                              17,877
                                             =======


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

                                            Year Ended December 31,
                              ------------------------------------------------
                                 1999    1998       1997       1996     1995
                              -------- --------  ---------  --------   -------
                                               (In Thousands)
Deposits..................... $470,393 $434,531   $337,170  $336,937  $305,790
Withdrawals..................  462,753  397,028    335,365   340,105   305,593
Net increase (decrease)
  before interest credited...    7,640   37,503      1,805   (3,168)       197
Deposits sold................        -        -   (37,238)        -          -
Interest credited............    8,589    8,329      9,449     9,532     8,750
                               -------  -------  --------   --------  --------
Net increase (decrease) in
  savings deposits........... $ 16,229 $ 45,832  $(25,984)  $  6,364  $  8,947
                               =======  =======  ========   ========  ========


                                       19
<PAGE>


Borrowings

     Deposits  are the  primary  source of funds of the  Company'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  Company's  first
mortgage  loans and certain  other  assets.  During  1999 and 1998,  the Company
utilized FHLB  borrowings to leverage its balance  sheet.  The Bank, if the need
arises,  may also access the FRB  discount  window to  supplement  its supply of
lendable  funds and to meet  deposit  withdrawal  requirements.  At December 31,
1999,  the Bank had $175.0  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, 1999, the Company had other borrowings
of $3.0 million from an unaffiliated  lender.  The borrowing  carries a variable
interest rate which was 7.5% at December 31, 1999.

     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 of Pittsburgh used to finance the
Bank's low income housing project to a developer/manager of Section 8 housing.

                                                 As of and For the
                                               Year Ended December 31,
                                         --------------------------------
                                           1999         1998       1997
                                         --------    ---------   --------
     (Dollars In Thousands)
FHLB advances..........................  $176,884     $106,884     $7,884
Weighted average interest rate of
  FHLB advances........................      5.03%        5.20%      5.53%
Maximum amount of advances at     any
month end..............................  $176,884     $106,884     $7,884
Average amount of advances.............  $154,801     $ 38,884     $7,884
Weighted average interest rate
  of average amount of advances........      5.14%        5.03%      5.53%


Subsidiaries and Joint Venture Activity

     The Company has two wholly-owned subsidiaries, Roxborough Manayunk Bank and
TGH Corp.  TGH Corp is a Delaware  corporation  established  for the  purpose of
managing certain investments.

     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, 1999, the Bank was  authorized to invest up to  approximately
$11.1 million in the stock of, or loans to, service corporations (based upon the
2%  limitation).  As of  December  31,  1999,  the net book  value of the Bank's
investment  in stock,  unsecured  loans,  and  conforming  loans in its  service
corporations was $137,000.


                                       20
<PAGE>

     The Bank has three wholly owned subsidiary corporations, Montgomery Service
Corporation  ("MSC"),  Ridge Service  Corporation  ("RSC") and Roxdel Corp.  MSC
engages in the management of real estate. RSC is presently inactive. Roxdel Corp
is a  Delaware  Corporation  established  for the  purpose of  managing  certain
investments of the Bank.

Personnel

     As of December 31,  1999,  the Company had 74  full-time  employees  and 19
part-time  employees.   The  employees  are  not  represented  by  a  collective
bargaining unit. The Company believes its relationship  with its employees to be
satisfactory.

Competition

     The Company 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  Company's  competition  for savings  deposits and loans
historically  has come from  other  thrift  institutions  and  commercial  banks
located in the  Company's  market area.  The Company 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 Company's market area generally includes Philadelphia, Bucks, Delaware,
Chester and Montgomery  Counties,  which comprise the Philadelphia  metropolitan
area. The Company'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  Company  has no  significant  loan
concentrations in any one part of its primary lending area.

     The Company competes for loans by charging  competitive  interest rates and
loan fees,  remaining  efficient  and  providing a wide range of services to its
customers.  The Company  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  Company  compete  for  deposits,  in  addition  to  offering
competitive rates on deposits.

     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 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 Company, 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.


                                       21
<PAGE>

Regulation

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

     Recent  Developments  -  Financial  Modernization.  On November  12,  1999,
President Clinton signed into law the  Gramm-Leach-Bliley  Act (the "Act") which
will,  effective  March  11,  2000,  permit  bank  holding  companies  to become
financial  holding  companies and thereby  affiliate with  securities  firms and
insurance companies and engage in other activities that are financial in nature.
A bank holding company may become a financial holding company ("FHC") if each of
its  subsidiary  banks is well  capitalized,  well  managed,  and has at least a
satisfactory  CRA rating.  No regulatory  approval will be required for a FHC to
acquire  a  company,  other  than a bank  or  savings  association,  engaged  in
activities  that are financial in nature or  incidental  to activities  that are
financial  in nature,  as  determined  by the Board of  Governors of the Federal
Reserve System (the "Board").  The Act defines  "financial in nature" to include
securities underwriting,  dealing and market making; sponsoring mutual funds and
investment  companies;  insurance  underwriting  and  agency;  merchant  banking
activities;  and activities  that the Board has determined to be closely related
to  banking.  A  national  bank  also may  engage,  subject  to  limitations  on
investment,  in activities  that are financial in nature,  other than  insurance
underwriting,  insurance company portfolio investment,  real estate development,
and real estate investment,  through a financial  subsidiary of the bank, if the
bank is well  capitalized,  well  managed  and has at least a  satisfactory  CRA
rating.  Subsidiary banks of a FHC or national banks with financial subsidiaries
must  continue to be well  capitalized  and well managed in order to continue to
engage in activities that are financial in nature without  regulatory actions or
restrictions,  which  could  include  divestiture  of the  financial  in  nature
subsidiary  or  subsidiaries.  In  addition,  a FHC or a bank may not  acquire a
company that is engaged in  activities  that are financial in nature unless each
of the subsidiary  banks of the FHC or the bank has at least a satisfactory  CRA
rating.

     The Act also prohibits new unitary  thrift holding  companies from engaging
in nonfinancial  activities or from affiliating  with an nonfinancial  entity. A
grandfathered unitary thrift holding company,  such as the Company,  retains its
authority to engage in nonfinancial activities.

Regulation of the Company

     General.  The Company is required to register and file reports with the OTS
and is subject to regulation and  examination  by the OTS. In addition,  the OTS
has  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 owns only one savings  institution,  it is 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.

     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.

                                       22
<PAGE>

Regulation of the Bank

     General. As a  federally-chartered,  SAIF-insured savings bank, the Bank is
subject to extensive  regulation by the OTS and the FDIC. Lending activities and
other  investments  must comply with various  federal  statutory and  regulatory
requirements.   The  Bank  is  also  subject  to  certain  reserve  requirements
promulgated by the Federal Reserve Board.

     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 they find in the Bank's  operations.  The Bank's  relationship
with its depositors and borrowers is also regulated to a great extent by federal
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 savings  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  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 such  regulations,  whether by the OTS, the FDIC or the Congress could
have a material adverse impact on the Company, the Bank and their operations.

     Insurance of Deposit  Accounts.  The Bank's deposit accounts are insured by
the SAIF to a maximum of $100,000 for each insured member (as defined by law and
regulation).  Insurance of deposits may be terminated by the FDIC upon a finding
that the institution has engaged in unsafe or unsound practices, is in an unsafe
or unsound condition to continue  operations or has violated any applicable law,
regulation,  rule, order or condition  imposed by the FDIC or the  institution's
primary  regulator.  During  the year ended  December  31,  1999,  the Bank Paid
$166,000 in deposit insurance premiums,  including assessments used to repay the
Financing Corporation bond obligation (fico bonds).

     Dividend  and  Other   Capital   Distribution   Limitations.   Current  OTS
regulations  require  the Bank to give  the OTS 30 days  advance  notice  of any
proposed  declaration  of dividends to the Company and the OTS has the authority
under its  supervisory  powers to  prohibit  the  payment  of  dividends  to the
Company.

     Current 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 shareholders 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  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 net income to date during the calendar year plus the
retained  net  income  of  the  preceding  two  years.  Any  additional  capital
distributions  require prior regulatory  approval.  As of December 31, 1999, the
Bank was a Tier 1  institution.  In the event the Bank's  capital fell below its
requirement  or the OTS  notified  it that  it was in need of more  than  normal
supervision,   the  Bank's  ability  to  make  capital  distributions  could  be
restricted.  In

                                       23
<PAGE>

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.

     For the years ended December 31, 1999 and 1998,  the dividend  payout ratio
for the Company was 30.1% and 58.8%, respectively.

     Qualified Thrift Lender Test.  Savings  institutions are required to meet a
qualified thrift lender ("QTL") test. If the Bank maintains an appropriate level
of Qualified Thrift  Investments  (primarily  residential  mortgages and related
investments,   including  certain   mortgage-backed   securities)  ("QTIs")  and
otherwise  qualifies  as a  QTL,  it  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
20% of total assets).  Certain assets are subject to a percentage  limitation of
20% of portfolio assets. In addition, savings associations may include shares of
stock of the FHLBs,  FNMA and FHLMC as qualifying QTIs. As of December 31, 1999,
the Bank was in compliance  with its QTL  requirement  with 68.14% of its assets
invested in QTIs.

     Loans-to-One Borrower. Under the HOLA, as amended, savings institutions are
subject to the  national  bank limits on  loans-to-one  borrower.  Generally,  a
savings  association may not make a loan or extend credit to a single or related
group of borrowers in excess of 15% of the association's  unimpaired capital and
surplus.  An additional  amount may be lent, equal to 10% of unimpaired  capital
and surplus, if such loan is secured by readily-marketable  collateral, which is
defined to include  certain  securities  and  bullion,  but  generally  does not
include  real estate.  The Bank does not have any  loans-to-one  borrower  which
exceed these limits.

     Federal  Home  Loan  Bank  System.  The  Bank is a  member  of the  FHLB of
Pittsburgh,  which  is  one of 12  regional  FHLBs  that  administers  the  home
financing credit function of savings associations. Each FHLB serves as a reserve
or  central  bank for its  members  within  its  assigned  region.  It is funded
primarily from 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 its  aggregate  unpaid
residential  mortgage loans, home purchase  contracts or similar  obligations at
the beginning of each year.

     Federal Reserve  System.  The Federal Reserve Board requires all depository
institutions  to maintain  non-interest  bearing  reserves at  specified  levels
against  their  transaction  accounts  (primarily   non-interest   checking  and
interest-bearing checking accounts) and non-personal time deposits. The balances
maintained to meet the reserve requirements imposed by the Federal Reserve Board
may be used to satisfy the liquidity requirements that are imposed by the OTS.

     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) a leverage  ratio (core capital) equal to 4% of
total adjusted assets and (3) a risk-based capital  requirement equal to 8.0% of
total risk-weighted assets. The Bank met these capital standards at December 31,
1999.


                                       24
<PAGE>

     As  shown  below,  the  Bank's  regulatory  capital  exceeded  all  minimum
regulatory capital requirements applicable to it as of December 31, 1999:

                                                             Percent of
                                                              Adjusted
                                          Amount               Assets
                                         -------             ----------
                                             (Dollars in Thousands)
Tangible Capital:
Actual capital......................     $57,781                10.6%
Regulatory requirement..............       8,214                 1.5%
                                         -------               -----
Excess..............................     $49,567                 9.1%
                                          ======               =====

Core Capital:
Actual capital......................     $57,781                10.6%
Regulatory requirement..............      16,429                 3.0%
                                         -------               -----
Excess..............................      41,352                 7.6%
                                          ======               =====

Risk-Based Capital:
Actual capital......................     $59,015                30.9%
Regulatory requirement..............      15,296                 8.0%
                                         -------               -----
Excess..............................     $43,719                22.9%
                                          ======               =====


Item 2. Properties
- ------------------

     The Company's and 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.

                                       25
<PAGE>
                                             Year
                                  Owned     Facility         Net Book
                                   or       Opened or       Value as of
            Office Location       Leased    Acquired     December 31, 1999
- ---------------------------       ------    --------     -----------------
                                                           (In Thousands)
Main Office                       Owned       1958            $183
6060 Ridge Avenue
Philadelphia, PA  19128

7568 Ridge Avenue                 Owned       1962               7
Philadelphia, PA  19128

8345 Ridge Avenue                 Owned       1974              95
Philadelphia, PA  19128

4370 Main Street                  Leased      1993              35(1)
Philadelphia, PA  19127

Church Lane & Chester Avenue      Owned       1982             124
Yeadon, PA  19050

6503-15 Haverford Avenue          Owned       1982             249
Philadelphia, PA  19151

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

     As of December 31, 1999, the net book value of land, buildings,  furniture,
and equipment owned by the Company,  less accumulated  depreciation totaled $2.9
million.

Item 3.  Legal Proceedings
- --------------------------

     The Company is periodically involved as a plaintiff or defendant in various
legal  actions,  such as actions to enforce liens,  condemnation  proceedings on
properties in which the Company holds mortgage interests,  matters involving the
making  and  servicing  of  mortgage  loans and other  matters  incident  to the
Company's  business.  In the  opinion  of  management,  none  of  these  actions
individually  or in the  aggregate  is believed to be material to the  financial
condition or results of operations of the Company.

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

     No matters were  submitted to a vote of security  holders during the fourth
quarter of the fiscal year ended December 31, 1999.


                                       26
<PAGE>

                                     Part II

Item 5. Market for the Registrant's Common Equity and Related
Stockholder Matters
- --------------------------------------------------------------------------------

         The information  contained in "Note 17 - Quarterly  Financial Data" and
"Note 2 - Summary of Significant  Accounting  Policies - Dividends," both in the
Notes to  Consolidated  Financial  Statements in the  Corporation's  1999 Annual
Report  to  Stockholders  (the  "Annual  Report"),  is  incorporated  herein  by
reference.  The Company had approximately 1,054 holders of record as of March 8,
2000.

Item 6.  Selected Financial Data
- --------------------------------

     The  information  contained in the table captioned  "Selected  Consolidated
Financial Data" in the Annual Report is incorporated herein by reference.

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

     The information contained in the section captioned "Management's Discussion
and Analysis of Financial  Condition  and Results of  Operations"  in the Annual
Report is incorporated herein by reference.

Item 7A.  Quantitative and Qualitative Disclosures About Market Risk
- --------------------------------------------------------------------

     The information  contained in the sections  captioned  "Asset and Liability
Management"  and "Market  Risk  Analysis" in the Annual  Report is  incorporated
herein by reference.

Item 8.  Financial Statements and Supplementary Data
- ----------------------------------------------------

     The  Company's  consolidated  financial  statements  and related  notes are
included  in the Annual  Report on pages  19-35 and are  incorporated  herein by
reference.

Item 9.  Changes in and Disagreements with Accountants on Accounting and
Financial Disclosure
- --------------------------------------------------------------------------------

         None.
                                    Part III


Item 10.  Directors and Executive Officers of the Registrant
- ------------------------------------------------------------

     The  information  contained  under the sections  captioned  "Section  16(a)
Beneficial  Ownership  Reporting  Compliance" and  "Information  with Respect to
Nominees for Director,  Directors Continuing in Office, and Executive Officers -
Election  of  Directors"  and "-  Biographical  Information"  in the 1999  Proxy
Statement are incorporated herein by reference.

Item 11.  Executive Compensation
- --------------------------------

     The  information  contained  under the  section  captioned  "Proposal  I --
Election of  Directors  -  Executive  Compensation"  in the Proxy  Statement  is
incorporated herein by reference.

                                       27
<PAGE>


Item 12.  Security Ownership of Certain Beneficial Owners and Management
- ------------------------------------------------------------------------

         (a)      Security Ownership of Certain Beneficial Owners
                  -----------------------------------------------
                  Information  required by this item is  incorporated  herein by
                  reference  to the Section  captioned  "Voting  Securities  and
                  Principal Holders Thereof" of the Proxy Statement.

         (b)      Security Ownership of Management
                  --------------------------------
                  Information  required by this item is  incorporated  herein by
                  reference to the section captioned  "Proposal I -- Election of
                  Directors" of the Proxy Statement.

         (c)      Management  of  the  Corporation  knows  of  no  arrangements,
                  including  any  pledge  by any  person  of  securities  of the
                  Corporation,  the operation of which may at a subsequent  date
                  result in a change in control of the registrant.

Item 13.  Certain Relationships and Related Transactions
- --------------------------------------------------------

     The information  required by this item is incorporated  herein by reference
to the section  captioned  "Proposal I --  Election  of  Directors"  and "Voting
Securities and Principal Holders Thereof" of the Proxy Statement.

                                     Part IV

Item 14.  Exhibits, Financial Statements, and Reports on Form 8-K
- -----------------------------------------------------------------

          (a)  Listed below are all financial  statements  and exhibits filed as
               part of this report, and are incorporated by reference.

                  1.       The consolidated  statements of financial  conditions
                           of the Company and subsidiary as of December 31, 1999
                           and 1998, and the related consolidated  statements of
                           income,  changes  in  stockholders'  equity  and cash
                           flows for each of the years in the three year  period
                           ended  December 31, 1999,  together  with the related
                           notes  and  the  independent   auditors'   report  of
                           Deloitte & Touche LLP  independent  certified  public
                           accountants.

                  2.       Schedules omitted as they are not applicable.

                  3.       Exhibits

                           The  following Exhibits are filed as part of this
                           report:

                    3(i) Articles of Incorporation
                    3(ii) Bylaws*
                    4.1  Shareholder Rights Plan**
                    10.1 1992 Stock Option Plan of  Roxborough-Manayunk  Federal
                         Savings Bank*
                    10.2 1992 Management Stock Bonus Plan of Roxborough-Manayunk
                         Bank*
                    10.3 1994 Stock Option Plan of Roxborough-Manayunk Bank*
                    10.4 1994 Management Stock Bonus Plan of Roxborough-Manayunk
                         Bank*
                    10.5 Employment Agreement with John F. McGill, Jr.
                    10.6 Employment Agreement with Jerry Naessens*


                                       28
<PAGE>


                    10.7 1999 Stock Option Plan ***
                    10.8 1999 Restricted Stock Plan***
                    13   1999 Annual Report to Stockholders (only those portions
                         incorporated  by reference in this  document are deemed
                         filed)
                    21   Subsidiaries of the Registrant
                    23   Consent of Independent Auditors
                    27   Financial Data Schedule (electronic filing only)

         (b)      No Reports on Form 8-K were filed  during the last  quarter of
                  the fiscal year covered by this Report.

- ----------------
*    Incorporated  by  reference  to the  identically  numbered  exhibit  to the
     Registrant's  Form S-1 Registration  Statement No. 333-48749 filed on March
     27, 1998.
**   Incorporated by reference to Exhibit 1 to the  Registrant's  Form 8-A filed
     on September 30, 1999.
***  Incorporated  by reference to the appropriate  exhibit of the  Registrant's
     proxy material filed on June 21, 1999.

<PAGE>

                                   SIGNATURES

     Pursuant  to the  requirements  of  Section  13 or 15(d) of the  Securities
Exchange Act of 1934, the registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized as of March 29, 2000.

                                      THISTLE GROUP HOLDINGS, CO.




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

         Pursuant to the  requirement  of the  Securities  Exchange Act of 1934,
this report has been signed below on March 29, 2000 by the following  persons on
behalf of the registrant and in the capacities indicated.




/s/John F. McGill, Jr.                    /s/Jerry A. Naessens
- ---------------------------------------   --------------------------------------
John F. McGill, Jr.                       Jerry A. Naessens
President, Chief Executive Officer,       Chief Financial Officer and Director
and Chairman                              (Principal Financial and Accounting
(Principal Executive Officer)                Officer)




/s/Francis E. McGill, III
- ------------------------------------      --------------------------------------
Francis E. McGill, III                    Add B. Anderson, Jr.
Secretary and Director                    Director





- ---------------------------------------   --------------------------------------
James C. Hellauer                         William A. Lamb
Director                                  Director



/s/Charles A. Murray
Charles A. Murray
Director







                                  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

                                      -3-
<PAGE>

Company shall have the right, voting separately as a class, to elect one or more
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

                                      -4-
<PAGE>

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 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

                                      -5-
<PAGE>

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.

         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

                                      -6-
<PAGE>

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.

         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.

                                      -7-
<PAGE>

         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 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

                                      -8-
<PAGE>

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 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

                                      -9-
<PAGE>

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.

         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  denominator

                                      -12-
<PAGE>

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,
                  arrangement  or



                                      -12-
<PAGE>

                  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 or
series of Voting

                                      -15-
<PAGE>

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 called
for such purpose no earlier than three months after the  Interested  Shareholder
became,  and if at the

                                      -17-
<PAGE>

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>


                                                                       Exhibit A
                                                                       ---------



                                     FORM OF

                           CERTIFICATE OF DESIGNATION

                                       of

                 JUNIOR PARTICIPATING PREFERRED STOCK, SERIES A

         of

                           THISTLE GROUP HOLDINGS, CO.

         (Pursuant  to  Section  1522  of the  Business  Corporation  Law of the
Commonwealth of Pennsylvania)


         THISTLE GROUP HOLDINGS, CO., a corporation organized and existing under
the  Business  Corporation  Law  of the  Commonwealth  of  Pennsylvania  (herein
referred to as the  "Company"),  in accordance  with the provisions  thereof and
ARTICLE 5 of the Company's Articles of Incorporation, does hereby CERTIFY:

         I. The Articles of  Incorporation of the Company fixes the total number
of shares of all  classes  of capital  stock  which the  Company  shall have the
authority to issue as Fifty Million  (50,000,000)  shares,  of which Ten Million
(10,000,000) shares shall be shares of preferred stock of no par value per share
("Preferred  Stock"),  and Forty Million  (40,000,000) shares shall be shares of
common stock of the par value of $.10 per share ("Common Stock").

         II. The Articles of  Incorporation  of the Company  expressly grants to
the  Board of  Directors  of the  Company  authority  to cause  such  shares  of
preferred  stock to be issued from time to time, by resolution  adopted prior to
such issue, providing the voting powers, designations,  preferences,  rights and
qualifications, limitations or restrictions applicable to such shares.

         III. Pursuant to authority conferred upon the Board of Directors by the
Articles of  Incorporation  of the Company,  the Board of Directors,  by actions
duly  taken  on  September  13,  1999,  authorized  and  adopted  the  following
resolution  providing  for an  issue of a series  of its  preferred  stock to be
designated "Junior Participating Preferred Stock, Series A":

         RESOLVED,  that pursuant to the authority  granted to and vested in the
Board of  Directors  of the Company in  accordance  with the  provisions  of its
Articles of  Incorporation,  the Board of Directors  hereby  creates a series of
Preferred  Stock,  no par value per share,  of the Company and hereby states the
designation and number of shares, and fixes the relative rights, preferences and
limitations thereof as follows:



<PAGE>



         Section 1.  Designation and Amount.  The shares of such series shall be
                     ----------------------
designated as "Junior  Participating  Preferred Stock,  Series A" (the "Series A
Preferred Stock"),  and the number of shares constituting the Series A Preferred
Stock shall be 100,000.  Such number of shares may be  increased or decreased by
resolution of the Board of Directors;  provided,  that no decrease  shall reduce
the  number  of shares of  Series A  Preferred  stock to a number  less than the
number of shares  then  outstanding  plus the  number  of  shares  reserved  for
issuance upon the exercise of  outstanding  options,  rights or warrants or upon
the conversion of any outstanding  securities issued by the Company  convertible
into Series A Preferred Stock.

         Section 2.  Dividends and Distributions.
                     ---------------------------

         (A) Subject to the rights of the holders of any shares of any series of
Preferred  Stock (or any similar stock) ranking prior and superior to the Series
A Preferred  Stock with respect to dividends,  the holders of shares of Series A
Preferred  Stock,  in  preference to the holders of Common Stock of the Company,
and of any other junior  stock,  shall be entitled to receive,  when,  as and if
declared  by the  Board of  Directors  out of funds  legally  available  for the
purpose,  quarterly  dividends payable in cash on the first day of March,  June,
September and December in each year (each such date being  referred to herein as
a "Quarterly Dividend Payment Date"), commencing on the first Quarterly Dividend
Payment  Date  after the first  issuance  of a share or  fraction  of a share of
Series A Preferred  Stock,  in an amount per share (rounded to the nearest cent)
equal to the greater of (a) $1 or (b) subject to the  provision  for  adjustment
hereinafter  set forth,  100 times the  aggregate  per share  amount of all cash
dividends, and 100 times the aggregate per share amount (payable in kind) of all
non-cash  dividends  or other  distributions,  other than a dividend  payable in
shares of Common  Stock or a  subdivision  of the  outstanding  shares of Common
Stock (by reclassification or otherwise), declared on the Common Stock since the
immediately  preceding  Quarterly  Dividend Payment Date or, with respect to the
first Quarterly  Dividend Payment Date, since the first issuance of any share or
fraction of a share of Series A Preferred  Stock. In the event the Company shall
at any time declare or pay any dividend on the Common Stock payable in shares of
Common Stock,  or effect a subdivision or combination  or  consolidation  of the
outstanding  shares of Common Stock (by  reclassification  or otherwise  than by
payment of a dividend in shares of Common Stock) into a greater or lesser number
of shares of Common Stock, then in each such case the amount to which holders of
shares of Series A Preferred Stock were entitled immediately prior to such event
under clause (b) of the preceding sentence shall be adjusted by multiplying such
amount by a fraction,  the  numerator of which is the number of shares of Common
Stock  outstanding  immediately after such event and the denominator of which is
the number of shares of Common Stock that were outstanding  immediately prior to
such event.

         (B) The Company shall declare a dividend or  distribution on the Series
A Preferred Stock as provided in paragraph (A) of this Section immediately after
it  declares a  dividend  or  distribution  on the Common  Stock  (other  than a
dividend  payable in shares of Common  Stock);  provided  that,  in the event no
dividend or distribution shall have been declared on the Common Stock during the
period  between any  Quarterly  Dividend  Payment  Date and the next  subsequent



                                      -2-
<PAGE>

Quarterly  Dividend  Payment  Date,  a dividend  of $1 per share on the Series A
Preferred  Stock  shall  nevertheless  be payable on such  subsequent  Quarterly
Dividend Payment Date.

         (C) Dividends  shall begin to accrue and be  cumulative on  outstanding
shares of Series A Preferred Stock from the Quarterly Dividend Payment Date next
preceding  the date of issue of such  shares,  unless  the date of issue of such
shares is prior to the  record  date for the first  Quarterly  Dividend  Payment
Date,in which case  dividends on such shares shall begin to accrue from the date
of issue of such  shares,  or unless the date of issue is a  Quarterly  Dividend
Payment Date or is a date after the record date for the determination of holders
of shares of Series A Preferred  Stock entitled to receive a quarterly  dividend
and before such Quarterly  Dividend Payment Date, in either of which events such
dividends shall begin to accrue and be cumulative  from such Quarterly  Dividend
Payment Date.  Accrued but unpaid  dividends shall not bear interest.  Dividends
paid on the shares of Series A Preferred  Stock in an amount less than the total
amount of such dividends at the time accrued and payable on such shares shall be
allocated pro rata on a  share-by-share  basis among all such shares at the time
outstanding.  The Board of Directors may fix a record date for the determination
of holders of shares of Series A Preferred  Stock entitled to receive payment of
a dividend or distribution declared thereon, which record date shall be not more
than 60 days prior to the date fixed for the payment thereof.

         Section 3. Voting Rights. The holders of Series A Preferred Stock shall
                    -------------
have the following voting rights:

                  (A) Subject to the provision for  adjustment  hereinafter  set
forth,  each share of Series A Preferred  Stock shall entitle the holder thereof
to 100  votes on all  matters  submitted  to a vote of the  stockholders  of the
Company.  In the event the Company shall at any time declare or pay any dividend
on the Common Stock payable in shares of Common  Stock,  or effect a subdivision
or combination or  consolidation  of the outstanding  shares of Common Stock (by
reclassification  or otherwise than by payment of a dividend in shares of Common
Stock) into a greater or lesser number of shares of Common  Stock,  then in each
such case the  number of votes per share to which  holders of shares of Series A
Preferred Stock were entitled  immediately prior to such event shall be adjusted
by multiplying  such number by a fraction,  the numerator of which is the number
of shares of Common  Stock  outstanding  immediately  after  such  event and the
denominator  of  which is the  number  of  shares  of  Common  Stock  that  were
outstanding immediately prior to such event.

                  (B)  Except  as  otherwise   provided  herein,  in  any  other
Certificate of Designations  creating a series of Preferred Stock or any similar
stock,  or by law,  the  holders of shares of Series A  Preferred  Stock and the
holders of shares of Common  Stock and any other  capital  stock of the  Company
having  general  voting  rights shall vote  together as one class on all matters
submitted to a vote of stockholders of the Company.

                  (C) Except as set forth  herein,  or as otherwise  provided by
law, holders of Series A Preferred Stock shall have no special voting rights and
their consent  shall not be required


                                      -3-
<PAGE>
(except to the extent they are  entitled to vote with holders of Common Stock as
set forth herein) for taking any corporate action.

         Section 4.        Certain Restrictions.
                           --------------------

                  (A)  Whenever  quarterly   dividends  or  other  dividends  or
distributions  payable on the Series A Preferred  Stock as provided in Section 2
are in  arrears,  thereafter  and until all  accrued  and unpaid  dividends  and
distributions,  whether or not declared,  on shares of Series A Preferred  Stock
outstanding shall have been paid in full, the Company shall not:

                  (i) declare or pay dividends, or make any other distributions,
         on any shares of stock ranking  junior  (either as to dividends or upon
         liquidation,  dissolution  or  winding  up) to the  Series A  Preferred
         Stock;

                  (ii)   declare   or  pay   dividends,   or  make   any   other
         distributions, on any shares of stock ranking on a parity (either as to
         dividends  or upon  liquidation,  dissolution  or winding  up) with the
         Series A Preferred Stock, except dividends paid ratably on the Series A
         Preferred  Stock  and all such  parity  stock on  which  dividends  are
         payable or in arrears in  proportion  to the total amounts to which the
         holders of all such shares are then entitled;

                  (iii)   redeem  or   purchase   or   otherwise   acquire   for
         consideration  shares  of  any  stock  ranking  junior  (either  as  to
         dividends  or upon  liquidation,  dissolution  or  winding  up ) to the
         Series A  Preferred  Stock  provided  that the  Company may at any time
         redeem,  purchase or otherwise  acquire shares of any such junior stock
         in  exchange  for  shares of any stock of the  Company  ranking  junior
         (either as to dividends or upon dissolution, liquidation or winding up)
         to the Series A Preferred; or

                  (iv) redeem or purchase or otherwise acquire for consideration
         any shares of Series A Preferred  Stock, or any shares of stock ranking
         on a parity with the Series A  Preferred  Stock,  except in  accordance
         with a purchase offer made in writing or by publication  (as determined
         by the Board of  Directors)  to all  holders of such  shares  upon such
         terms as the Board of Directors,  after consideration of the respective
         annual  dividend rates and other relative rights and preferences of the
         respective  series  and  classes,  shall  determine  in good faith will
         result in fair and equitable  treatment among the respective  series or
         classes.

                  (B) The Company shall not permit any subsidiary of the Company
to purchase or otherwise  acquire for  consideration  any shares of stock of the
Company  unless  the  Company  could,  under  paragraph  (A) of this  Section 4,
purchase or otherwise acquire such shares at such time and in such manner.

                                      -4-

<PAGE>

         Section 5.  Reacquired  Shares.  Any shares of Series A Preferred Stock
                     ------------------
purchased or otherwise acquired by the Company in any manner whatsoever shall be
retired and canceled  promptly after the  acquisition  thereof.  All such shares
shall upon their cancellation become authorized but unissued shares of Preferred
Stock and may be reissued as part of a new series of the Preferred Stock subject
to the  conditions  and  restrictions  on  issuance  set  forth  herein,  in the
Company's Articles of Incorporation,  or in any other Certificate of Designation
creating  a series  of  Preferred  Stock or any  similar  stock or as  otherwise
required by law.

         Section  6.   Liquidation,   Dissolution   or  Winding   Up.  Upon  any
                       ---------------------------------------------
liquidation,  dissolution or winding up of the Company, no distribution shall be
made  (A) to the  holders  of  shares  of stock  ranking  junior  (either  as to
dividends  or upon  liquidation,  dissolution  or  winding  up) to the  Series A
Preferred  Stock  unless,  prior  thereto,  the  holders  of  shares of Series A
Preferred  Stock shall have  received  $100 per share,  plus an amount  equal to
accrued and unpaid dividends and distributions thereon, whether or not declared,
to the date of such  payment  provided  that the  holders  of shares of Series A
Preferred  Stock  shall be entitled  to receive an  aggregate  amount per share,
subject to the  provision for  adjustment  hereinafter  set forth,  equal to 100
times the aggregate  amount to be distributed  per share to holders of shares of
Common  Stock,  or (B) to the  holders  of shares of stock  ranking  on a parity
(either as to dividends or upon liquidation, dissolution or winding up) with the
Series A Preferred  Stock,  except  distributions  made  ratable on the Series A
Preferred  Stock and all such parity stock in proportion to the total amounts to
which the  holders  of all such  shares  are  entitled  upon  such  liquidation,
dissolution or winding up. In the event the Company shall at any time declare or
pay any  dividend  on the Common  Stock  payable in shares of Common  Stock,  or
effect a subdivision or combination or consolidation  of the outstanding  shares
of Common Stock ( by reclassification or otherwise than by payment of a dividend
in shares of Common  Stock) into a greater or lesser  number of shares of Common
Stock, then in each such case the aggregate amount to which holders of shares of
Series A Preferred Stock were entitled immediately prior to such event under the
proviso in clause (A) of the preceding sentence shall be adjusted by multiplying
such  amount by a  fraction  the  numerator  of which is the number of shares of
Common Stock  outstanding  immediately  after such event and the  denominator of
which is the number of shares of Common Stock that were outstanding  immediately
prior to such event.

         Section 7. Consolidation,  Merger, etc. In case the Company shall enter
                    ---------------------------
into any  consolidation,  merger,  combination or other transaction in which the
shares  of  Common  Stock are  exchanged  for or  changed  into  other  stock or
securities,  cash and/or any other property, then in any such case each share of
Series A  Preferred  Stock  shall at the same  time be  similarly  exchanged  or
changed  into an amount  per  share,  subject to the  provision  for  adjustment
hereinafter  set  forth,  equal to 100  times  the  aggregate  amount  of stock,
securities,  cash and/or any other property  (payable in kind),  as the case may
be, into which or for which each share of Common Stock is changed or  exchanged.
In the event the Company  shall at any time  declare or pay any  dividend on the
Common  Stock  payable  in shares  of Common  Stock,  or effect  subdivision  or
combination  or  consolidation  of the  outstanding  shares of Common  Stock (by
reclassification  or otherwise than by payment of a dividend in shares of Common
Stock) into a greater or lesser number of shares

                                      -5-
<PAGE>

of Common  Stock,  then in each such case the amount set forth in the  preceding
sentence  with respect to the exchange or change of shares of Series A Preferred
Stock shall be adjusted by multiplying such amount by a fraction,  the numerator
of which is the number of shares of Common Stock  outstanding  immediately after
such event and the  denominator of which is the number of shares of Common Stock
that were outstanding immediately prior to such event.

         Section 8. No Redemption.  The shares of Series A Preferred Stock shall
                    -------------
not be redeemable.

         Section 9. Rank. The Series A Preferred  Stock shall rank, with respect
                    ----
to the payment of dividends and the distribution of assets, junior to all series
of any other class of the Company's Preferred Stock.

         Section 10.  Amendment.  The Articles of  Incorporation  of the Company
                      ---------
shall not be amended in any manner  which would  materially  alter or change the
powers,  preferences or special rights of the Series A Preferred  Stock so as to
affect them adversely  without the  affirmative  vote of the holders of at least
two-thirds  of the  outstanding  shares  of  Series A  Preferred  Stock,  voting
together as a single class.



                                      -6-





                                  EXHIBIT 10.5
<PAGE>



                              EMPLOYMENT AGREEMENT


         THIS  AGREEMENT,  is  entered  into  this  21st day of  January,  1998,
("Effective Date") by and between  Roxbough-Manayunck  Federal Savings Bank (the
"Bank") and John F. McGill, Jr. (the "Executive").

                                   WITNESSETH

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

         WHEREAS,  the Bank desires to be ensured of the  Executive's  continued
active participation in the business of the Bank; and

         WHEREAS,  in order to induce the  Executive  to remain in the employ of
the Bank and in  consideration  of the  Executive's  agreeing  to  remain in the
employ of the Bank,  the  parties  desire to specify the  continuing  employment
relationship between the Bank and the Executive;

         NOW  THEREFORE,  in  consideration  of  the  premises  and  the  mutual
agreements herein contained, the parties hereby agree as follows:

         1. Employment. The Bank hereby employs the Executive in the capacity of
            ----------
President  and Chief  Executive  Officer.  The  Executive  hereby  accepts  said
employment and agrees to render such  administrative and management  services to
the Bank, Thistle Group Holdings ("Parent") and FJF Financial, M.H.C. ("MHC") as
are currently rendered and as are customarily performed by persons situated in a
similar executive capacity. The Executive shall promote the business of the Bank
and Parent. The Executive's other duties shall be such as the Board of Directors
for the Bank  (the  "Board  of  Directors"  or  "Board")  may from  time to time
reasonably direct, including normal duties as an officer of the Bank.

         2. Term of Employment.  The term of employment of Executive  under this
            ------------------
Agreement  shall be for the period  commencing on the Effective  Date and ending
thirty-six (36) months thereafter  ("Term").  Additionally,  on, or before, each
annual  anniversary  date from the Effective Date, the Term of employment  under
this Agreement shall be extended for up to an additional  period beyond the then
effective  expiration date upon a  determination  and resolution of the Board of
Directors  that the  performance of the Executive has met the  requirements  and
standards of the Board,  and that the Term of such Agreement  shall be extended.
References  herein to the Term of this Agreement shall refer both to the initial
term and successive terms.




<PAGE>

         3.    Compensation, Benefits and Expenses.
               -----------------------------------

               (a) Base Salary.  The Bank shall compensate and pay the Executive
during the Term of this  Agreement a minimum base salary at the rate of $225,000
per annum ("Base  Salary"),  payable in cash not less  frequently  than monthly;
provided,  that  the  rate of such  salary  shall be  reviewed  by the  Board of
Directors not less often than annually,  and the Executive  shall be entitled to
receive  increases at such  percentages  or in such amounts as determined by the
Board of Directors. The base salary may not be decreased without the Executive's
express written consent.

               (b)  Discretionary  Bonus.  The  Executive  shall be  entitled to
participate in an equitable manner with all other senior management employees of
the Bank in  discretionary  bonuses that may be  authorized  and declared by the
Board of Directors to its senior  management  executives  from time to time.  No
other  compensation  provided for in this Agreement shall be deemed a substitute
for the Executive's right to participate in such discretionary  bonuses when and
as declared by the Board.

               (c)  Participation in Benefit and Retirement Plans. The Executive
shall be entitled to  participate in and receive the benefits of any plan of the
Bank which may be or may become  applicable  to senior  management  relating  to
pension or other  retirement  benefit  plans,  profit-sharing,  stock options or
incentive plans, or other plans,  benefits and privileges given to employees and
executives  of the Bank,  to the extent  commensurate  with his then  duties and
responsibilities, as fixed by the Board of Directors of the Bank.

               (d)  Participation in Medical Plans and Insurance  Policies.  The
Executive  shall be entitled to  participate  in and receive the benefits of any
plan or  policy  of the Bank  which may be or may  become  applicable  to senior
management relating to life insurance, short and long term disability,  medical,
dental,   eye-care,   prescription   drugs  or  medical   reimbursement   plans.
Additionally,  Executive's  dependent family shall be eligible to participate in
medical and dental  insurance plans sponsored by the Savings Bank or Parent with
the cost of such premiums paid by the Savings Bank.

               (e) Vacations and Sick Leave.  The Executive shall be entitled to
paid annual vacation leave in accordance  with the policies as established  from
time to time by the  Board of  Directors,  which  shall in no event be less than
four weeks per annum.  The  Executive  shall also be  entitled to an annual sick
leave benefit as established by the Board for senior management employees of the
Bank. The Executive shall not be entitled to receive any additional compensation
from the Bank for failure to take a vacation or sick leave, nor shall he be able
to accumulate unused vacation or sick leave from one year to the next, except to
the extent authorized by the Board of Directors.



                                       2
<PAGE>



         (f)  Expenses.  The Bank shall  reimburse  the  Executive  or otherwise
provide for or pay for all  reasonable  expenses  incurred by the  Executive  in
furtherance of, or in connection with the business of the Bank,  including,  but
not by way of limitation,  automobile and traveling expenses, and all reasonable
entertainment  expenses,  subject  to such  reasonable  documentation  and other
limitations as may be established by the Board of Directors of the Bank. If such
expenses  are paid in the  first  instance  by the  Executive,  the  Bank  shall
reimburse the Executive therefor.

               (g) Changes in  Benefits.  The Bank shall not make any changes in
such plans, benefits or privileges previously described in Section 3(c), (d) and
(e) which would adversely affect the Executive's rights or benefits  thereunder,
unless such change  occurs  pursuant to a program  applicable  to all  executive
officers of the Bank and does not result in a  proportionately  greater  adverse
change in the rights of, or benefits  to, the  Executive  as  compared  with any
other executive officer of the Bank. Nothing paid to Executive under any plan or
arrangement  presently in effect or made available in the future shall be deemed
to be in lieu of the  salary  payable to  Executive  pursuant  to  Section  3(a)
hereof.

         4.    Loyalty; Noncompetition.
               -----------------------

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

               (b)  Nothing  contained  in this  Section  4 shall be  deemed  to
prevent or limit the right of Executive to invest in the capital  stock or other
securities  of any  business  dissimilar  from that of the Bank or  Parent,  or,
solely as a passive or minority investor, in any business.

         5. Standards.  During the term of this  Agreement,  the Executive shall
perform his duties in  accordance  with such  reasonable  standards  expected of
executives with comparable  positions in comparable  organizations and as may be
established from time to time by the Board of Directors.

         6.    Termination and Termination Pay. The Executive's employment under
               -------------------------------
 this Agreement shall be terminated upon any of the following occurrences:

               (a) The death of the Executive during the term of this Agreement,
in  which  event  the  Executive's  estate  shall be  entitled  to  receive  the
compensation  due the  Executive  through the last day of the calendar  month in
which Executive's death shall have occurred.

               (b)  The  Board  of  Directors  may  terminate  the   Executive's
employment at any time, but any termination by the Board of Directors other than
termination  for Just  Cause,  shall  not  prejudice  the  Executive's  right to
compensation or other benefits under the Agreement.  The Executive shall have no
right to receive compensation or other benefits for any period after


                                       3
<PAGE>

termination for Just Cause. The Board may within its sole discretion,  acting in
good  faith,  terminate  the  Executive  for Just  Cause and shall  notify  such
Executive  accordingly.  Termination for "Just Cause" shall include  termination
because  of  the  Executive's   personal   dishonesty,   incompetence,   willful
misconduct,  breach of fiduciary duty  involving  personal  profit,  intentional
failure  to  perform  stated  duties,  willful  violation  of any  law,  rule or
regulation  (other  than  traffic  violations  or  similar  offenses)  or  final
cease-and-desist order, or material breach of any provision of the Agreement.

               (c) Except as provided pursuant to Section 9 hereof, in the event
Executive's  employment  under  this  Agreement  is  terminated  by the Board of
Directors without Just Cause, the Bank shall be obligated to continue to pay the
Executive the salary provided pursuant to Section 3(a) herein, up to the date of
termination  of the  remaining  Term of this  Agreement,  but in no event  for a
period of less than  eighteen (18) months,  and the cost of Executive  obtaining
all health,  life,  disability,  and other benefits which the Executive would be
eligible  to  participate  in through  such date based upon the  benefit  levels
substantially equal to those being provided Executive at the date of termination
of employment.

               (d) The voluntary termination by the Executive during the term of
this  Agreement  with the delivery of no less than 60 days written notice to the
Board of  Directors,  other than  pursuant  to Section  9(b),  in which case the
Executive shall be entitled to receive only the compensation, vested rights, and
all employee benefits up to the date of such termination.

         7.    Regulatory Exclusions.
               ---------------------

         (a) If the Executive is suspended  and/or  temporarily  prohibited from
participating  in the  conduct of the Bank's  affairs by a notice  served  under
Section  8(e)(3) or (g)(1) of the FDIA (12 U.S.C.  1818(e)(3)  and (g)(1)),  the
Bank's  obligations  under the  Agreement  shall be  suspended as of the date of
service, unless stayed by appropriate proceedings.  If the charges in the notice
are  dismissed,  the Bank may within its discretion (i) pay the Executive all or
part of the compensation  withheld while its contract obligations were suspended
and (ii) reinstate any of its obligations which were suspended.

         (b) If the  Executive is removed  and/or  permanently  prohibited  from
participating  in the  conduct of the Bank's  affairs by an order  issued  under
Sections  8(e)(4) or 8(g)(1) of the Federal  Deposit  Insurance Act ("FDIA") (12
U.S.C.  1818(e)(4) and (g)(1)), all obligations of the Bank under this Agreement
shall terminate, as of the effective date of the order, but the vested rights of
the parties shall not be affected.

         (c) If the Bank is in default (as  defined in Section  3(x)(1) of FDIA)
all obligations  under this Agreement shall terminate as of the date of default,
but this  paragraph  shall not  affect  any  vested  rights  of the  contracting
parties.

                                       4
<PAGE>

         (d) All obligations under this Agreement shall be terminated, except to
the extent  determined that  continuation of this Agreement is necessary for the
continued  operation  of the Bank:  (i) by the  Director of the Office of Thrift
Supervision  ("Director of OTS"),  or his or her designee,  at the time that the
Federal  Deposit  Insurance  Corporation  ("FDIC")  enters into an  agreement to
provide assistance to or on behalf of the Bank under the authority  contained in
Section  13(c)  of  FDIA;  or (ii) by the  Director  of the  OTS,  or his or her
designee,  at the time  that the  Director  of the OTS,  or his or her  designee
approves a supervisory  merger to resolve  problems  related to operation of the
Bank or when  the  Bank is  determined  by the  Director  of the OTS to be in an
unsafe or unsound condition. Any rights of the parties that have already vested,
however, shall not be affected by such action.

         (e) Notwithstanding  anything herein to the contrary, any payments made
to the Executive  pursuant to the Agreement,  or otherwise,  shall be subject to
and  conditioned  upon  compliance  with 12 USC ss.1828(k)  and any  regulations
promulgated thereunder.

         8. Disability.  If the Executive shall become disabled or incapacitated
            ----------
to the extent  that he is unable to perform his duties  hereunder,  by reason of
medically determinable physical or mental impairment,  as determined by a doctor
engaged by the Board of  Directors,  Executive  shall  nevertheless  continue to
receive the compensation and benefits provided under the terms of this Agreement
as follows:  100% of such  compensation  and benefits for a period of 12 months,
but not exceeding the remaining  term of the  Agreement,  and 65% thereafter for
the remainder of the term of the Agreement.  Such benefits noted herein shall be
reduced by any benefits  otherwise  provided to the Executive during such period
under the  provisions  of  disability  insurance  coverage  in  effect  for Bank
employees.  Thereafter, Executive shall be eligible to receive benefits provided
by the Bank under the provisions of disability  insurance coverage in effect for
Bank employees.  Upon returning to active full-time employment,  the Executive's
full  compensation  as set forth in this Agreement shall be reinstated as of the
date of commencement of such activities. In the event that the Executive returns
to active  employment on other than a full-time basis, then his compensation (as
set forth in Section 3(a) of this  Agreement)  shall be reduced in proportion to
the time spent in said  employment,  or as shall  otherwise  be agreed to by the
parties.

         9.    Change in Control.
               -----------------

               (a) Notwithstanding any provision herein to the contrary,  in the
event of the involuntary  termination of Executive's  employment during the term
of this  Agreement  following  any Change in  Control of the Bank or Parent,  or
within 24 months  thereafter  of such  Change in  Control,  absent  Just  Cause,
Executive  shall be paid an  amount  equal to the  product  of 2.999  times  the
Executive's  "base  amount" as defined in  Section  280G(b)(3)  of the  Internal
Revenue  Code of 1986,  as amended  (the  "Code")  and  regulations  promulgated
thereunder.  Said sum shall be paid, at the option of  Executive,  either in one
(1) lump sum  within  thirty  (30) days of such  termination  of  service  or in
periodic  payments  over  the  next  36  months  or the  remaining  term of this
Agreement  whichever  is  less,  as  if  Executive's  employment  had  not  been
terminated,  and such  payments  shall be in lieu of any other  future  payments
which the  Executive  would be otherwise

                                       5
<PAGE>

entitled  to receive  under  Section 6 of this  Agreement.  Notwithstanding  the
forgoing, all sums payable hereunder shall be reduced in such manner and to such
extent so that no such payments made  hereunder when  aggregated  with all other
payments to be made to the  Executive  by the Bank or the Parent shall be deemed
an "excess parachute payment" in accordance with Section 280G of the Code and be
subject to the  excise tax  provided  at Section  4999(a) of the Code.  The term
"Change in Control"  shall refer to (i) the sale of all, or a material  portion,
of  the  assets  of  the  Savings  Bank  or  the  Parent;  (ii)  the  merger  or
recapitalization  of the Savings Bank or the Parent  whereby the Savings Bank or
the Parent is not the surviving entity; (iii) a change in control of the Savings
Bank or the Parent,  as otherwise  defined or determined by the Office of Thrift
Supervision or regulations promulgated by it; or (iv) the acquisition,  directly
or indirectly,  of the beneficial  ownership (within the meaning of that term as
it is used in Section 13(d) of the Securities Exchange Act of 1934 and the rules
and regulations  promulgated thereunder) of twenty-five percent (25%) or more of
the  outstanding  voting  securities  of the  Savings  Bank or the Parent by any
person, trust, entity or group other than by Parent or MHC.  Notwithstanding the
foregoing, a Change in Control shall not include a transaction whereby Parent or
MHC merges  directly or indirectly with and into the Bank and 100% of the Common
Stock of the Bank is simultaneously  acquired by a newly established parent bank
holding company or unitary savings and loan holding  company.  The term "person"
means an individual  other than the Executive,  or a  corporation,  partnership,
trust,  association,   joint  venture,  pool,  syndicate,  sole  proprietorship,
unincorporated  organization or any other form of entity not specifically listed
herein.

               (b)  Notwithstanding any other provision of this Agreement to the
contrary,  Executive may voluntarily terminate his employment during the term of
this  Agreement  following a Change in Control of the Bank or Parent,  or within
twenty-four  months  following  such Change in  Contriol,  and  Executive  shall
thereupon  be entitled to receive the payment  described in Section 9(a) of this
Agreement,  upon the occurrence,  or within 120 days  thereafter,  of any of the
following  events,  which have not been consented to in advance by the Executive
in writing: (i) if Executive would be required to move his personal residence or
perform his principal  executive functions more than thirty-five (35) miles from
the Executive's  primary office as of the signing of this Agreement;  (ii) if in
the organizational  structure of the Bank, Executive would be required to report
to a person or persons  other than the Board of Directors of the Bank;  (iii) if
the Bank should fail to maintain  Executive's base  compensation in effect as of
the date of the Change in Control  and the  existing  employee  benefits  plans,
including  material fringe benefit,  stock option and retirement  plans; (iv) if
Executive  would be  assigned  duties  and  responsibilities  other  than  those
normally associated with his position as referenced at Section 1, herein; (v) if
Executive's  responsibilities  or  authority  have  in any way  been  materially
diminished or reduced;  or (vi) if Executive would not be reelected to the Board
of Directors of the Bank.

         10. Withholding. All payments required to be made by the Bank hereunder
             -----------
to the Executive  shall be subject to the  withholding of such amounts,  if any,
relating  to tax  and  other  payroll  deductions  as the  Bank  may  reasonably
determine should be withheld pursuant to any applicable law or regulation.

                                       6

<PAGE>

         11.      Successors and Assigns.
                  ----------------------

               (a) This  Agreement  shall inure to the benefit of and be binding
upon any corporate or other successor of the Bank or Parent which shall acquire,
directly or indirectly, by merger, consolidation,  purchase or otherwise, all or
substantially all of the assets or stock of the Bank or Parent.

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

        12. Amendment;  Waiver. No provisions of this Agreement may be modified,
            ------------------
waived or discharged unless such waiver,  modification or discharge is agreed to
in  writing,  signed by the  Executive  and such  officer or  officers as may be
specifically  designated  by the Board of  Directors  of the Bank to sign on its
behalf.  No waiver by any  party  hereto at any time of any  breach by any other
party  hereto  of, or  compliance  with,  any  condition  or  provision  of this
Agreement  to be  performed  by such  other  party  shall be  deemed a waiver of
similar or  dissimilar  provisions  or conditions at the same or at any prior or
subsequent time.

         13.  Governing  Law. The  validity,  interpretation,  construction  and
              --------------
performance of this Agreement shall be governed by the laws of the United States
where  applicable  and  otherwise  by  the  substantive  laws  of the  State  of
Pennsylvania.

        14.  Nature of  Obligations.  Nothing  contained  herein shall create or
             ----------------------
require the Bank to create a trust of any kind to fund any benefits which may be
payable  hereunder,  and to the extent  that the  Executive  acquires a right to
receive  benefits from the Bank  hereunder,  such right shall be no greater than
the right of any unsecured general creditor of the Bank.

         15. Headings.  The section headings contained in this Agreement are for
             --------
reference  purposes  only  and  shall  not  affect  in any  way the  meaning  or
interpretation of this Agreement.

        16.  Severability.  The  provisions  of this  Agreement  shall be deemed
             ------------
severable  and the  invalidity  or  unenforceability  of any  provision  of this
Agreement  shall  not  affect  the  validity  or  enforceability  of  the  other
provisions of this Agreement, which shall remain in full force and effect.

        17. Arbitration.  Any controversy or claim arising out of or relating to
            -----------
this  Agreement,  or the breach  thereof,  shall be settled  by  arbitration  in
accordance  with the rules then in effect of the district office of the American
Arbitration  Association  ("AAA")  nearest to the home  office of the Bank,  and
judgment upon the award rendered may be entered in any court having jurisdiction
thereof,  except to the extent  that the parties  may  otherwise  reach a mutual
settlement of such issue.  Further, the settlement of the dispute to be approved
by the Board of the Bank may include a provision  for the  reimbursement  by the
Bank  to  the  Executive  for  all  reasonable  costs  and  expenses,  including
reasonable  attorneys' fees, arising from such dispute,  proceedings or actions,

                                       7
<PAGE>

or the Board of the Bank or the Parent may authorize such  reimbursement of such
reasonable  costs and  expenses  by separate  action  upon a written  action and
determination   of  the  Board  following   settlement  of  the  dispute.   Such
reimbursement shall be paid within ten (10) days of Executive  furnishing to the
Bank or Parent  evidence,  which may be in the form,  among other  things,  of a
canceled check or receipt, of any costs or expenses incurred by Executive.

        18. Confidential Information. The Executive acknowledges that during his
            ------------------------
or her  employment  he or  she  will  learn  and  have  access  to  confidential
information  regarding  the Savings  Bank and the Parent and its  customers  and
businesses ("Confidential Information").  The Executive agrees and covenants not
to  disclose  or use for his or her own  benefit,  or the  benefit  of any other
person or entity, any such Confidential Information, unless or until the Savings
Bank or the  Parent  consents  to  such  disclosure  or use or such  information
becomes common  knowledge in the industry or is otherwise  legally in the public
domain. The Executive shall not knowingly disclose or reveal to any unauthorized
person any Confidential Information relating to the Savings Bank, the Parent, or
any  subsidiaries or affiliates,  or to any of the businesses  operated by them,
and the  Executive  confirms  that such  information  constitutes  the exclusive
property of the Savings Bank and the Parent.  The Executive  shall not otherwise
knowingly  act or conduct  himself (a) to the material  detriment of the Savings
Bank or the Parent, or its subsidiaries, or affiliates, or (b) in a manner which
is  inimical or contrary  to the  interests  of the Savings  Bank or the Parent.
Executive  acknowledges  and agrees that the existence of this Agreement and its
terms and conditions constitutes  Confidential  Information of the Savings Bank,
and the Executive  agrees not to disclose the Agreement or its contents  without
the prior written  consent of the Savings Bank.  Notwithstanding  the foregoing,
the Savings Bank reserves the right in its sole discretion to make disclosure of
this  Agreement as it deems  necessary or  appropriate  in  compliance  with its
regulatory  reporting  requirements.  Notwithstanding  anything  herein  to  the
contrary, failure by the Executive to comply with the provisions of this Section
may  result  in the  immediate  termination  of the  Agreement  within  the sole
discretion of the Savings Bank,  disciplinary action against the Executive taken
by the Savings Bank,  including but not limited to the termination of employment
of the Executive for breach of the Agreement and the provisions of this Section,
and other remedies that may be available in law or in equity.

         19. Entire Agreement. This Agreement together with any understanding or
             ----------------
modifications  thereof as agreed to in writing by the parties,  shall constitute
the entire agreement between the parties hereto.


                                   Exhibit 13
<PAGE>
<TABLE>
<CAPTION>

<S>                                                                       <C>
Management's  Discussion  and Analysis of  Financial  Condition            Thistle  Group, Holdings Co. and Subsidiaries
and Results of  Operations
</TABLE>

     This  discussion  and  analysis  should  be read in  conjunction  with  the
Consolidated Financial Statements and related notes.

     The Private  Securities  Litigation Reform Act of 1995 contains safe harbor
provisions regarding forward-looking  statements.  When used in this discussion,
the words  "believes,"  "anticipates,"  "contemplates,"  "expects,"  and similar
expressions are intended to identify forward-looking statements. Such statements
are subject to certain risks and uncertainties  which could cause actual results
to differ materially from those projected. Those risks and uncertainties include
changes in interest  rates,  risks  associated  with the effect of opening a new
branch,  the  ability  to  control  costs  and  expenses,   and  general  market
conditions.  Thistle Group  Holdings,  Co.  undertakes no obligation to publicly
release the results of any revisions to those  forward-looking  statements which
may be made to  reflect  events or  circumstances  after  the date  hereof or to
reflect the occurrence of unanticipated events.

General

     Thistle Group Holdings,  Co. (the "Company") is a Pennsylvania  Corporation
which  was  organized  in March  1998 to  acquire  all of the  capital  stock of
Roxborough-Manayunk  Bank (the  "Bank") in the  Conversion  and  Reorganization.
Thistle Group  Holdings,  Co. is a unitary thrift holding  company which,  under
existing laws,  generally is not restricted in the types of business  activities
in which it may engage provided that the Bank retains a specified  amount of its
assets in housing-related  investments.
     Roxborough-Manayunk  Bank is a federally  chartered stock savings bank. The
Bank serves the  Pennsylvania  counties of Philadelphia and Delaware through its
transactional web site RMBgo.com and 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  and  purchase  loans  secured by one-to  four-family  residences,
existing  multi-family  residential and nonresidential real estate. In addition,
the Bank originates  consumer loans,  such as home equity loans, and home equity
lines of credit.  Such loans  generally  provide for higher  interest  rates and
shorter terms than single-family residential real estate loans.

Asset and Liability Management

     The  principal  objective of the Company's  asset and liability  management
function is to evaluate the interest  rate risk  existing in certain  assets and
liabilities,  determine  the  level  of risk  appropriate  given  the  Company's
business focus,  operating  environment,  capital and liquidity requirements and
performance  objectives,  establish prudent asset  concentration  guidelines and
manage the risk  consistent  with Board approved  guidelines.  Through asset and
liability  management,  the Company seeks to reduce both the  vulnerability  and
volatility  of its  operations  to changes in  interest  rates and to manage the
ratio of interest rate sensitive  assets to interest rate sensitive  liabilities
within specified  maturities or repricing periods. The Company's actions in this
regard are taken under the guidance of the  Asset/Liability  Committee ("ALCO"),
which is chaired by the  Company's CEO and comprised of members of the Company's
senior  management.  The ALCO  meets at least  monthly to  review,  among  other
things,  liquidity and cash flow needs,  current market  conditions and interest
rate  environment,  the  sensitivity  to interest  rate changes of the Company's
assets and  liabilities,  the book and market values of assets and  liabilities,
unrealized  gains and losses,  and the purchase and sale activity and maturities
of  investments,  deposits  and  borrowings.  In addition,  the Chief  Financial
Officer reviews the pricing of the Company's  residential  loans and deposits at
least weekly. The ALCO reports to the Board of Directors on at least a quarterly
basis.
     The Company's primary  asset/liability  monitoring tool consists of various
asset/liability  simulation  models which are prepared on a quarterly  basis and
are  designed to capture the  dynamics of the balance  sheet as well as rate and
spread  movements  and to  quantify  variations  in net  interest  income  under
different   interest  rate   environments.
     A more conventional but limited asset/liability monitoring tool involves an
analysis  of the  extent to which  assets  and  liabilities  are  interest  rate
sensitive and measures an institution's  interest rate sensitivity gap. An asset
or liability is said to be interest rate sensitive within a specific time period
if it will  mature  or  reprice  within  that time  period.  The  interest  rate
sensitivity gap is defined as the difference between interest-earning assets and
interest-bearing liabilities maturing or repricing within a given time period. A
gap is considered  positive when the amount of interest  rate  sensitive  assets
exceeds the amount of interest rate sensitive  liabilities.  A gap is considered
negative when the amount of interest rate sensitive liabilities exceeds interest
rate sensitive assets. During a period of

                                                                               9
<PAGE>
<TABLE>
<CAPTION>

<S>                                                                       <C>
Management's  Discussion  and Analysis of  Financial  Condition            Thistle  Group, Holdings Co. and Subsidiaries
and Results of  Operations (continued)
</TABLE>


rising  interest  rates,  a  negative  gap would  tend to  adversely  affect net
interest income, while a positive gap would tend to result in an increase in net
interest income. During a period of falling interest rates, a negative gap would
tend to result in an increase in net interest income, while a positive gap would
tend to affect net interest income  adversely.  While a conventional gap measure
may be  useful,  it is  limited  in its  ability  to  predict  trends  in future
earnings.  It makes no  presumptions  about  changes in  prepayment  tendencies,
deposit or loan maturity  preferences  or repricing  time lags that may occur in
response to a change in the interest rate  environment.  For the purposes of the
table below, loans and mortgage-backed securities are presented in the period in
which  they  amortize,   reprice,  or  mature  and  do  not  contain  prepayment
assumptions.  Passbook and statement  savings accounts are assumed to decay at a
rate of 30.0%, 30.0%, and 40.0% in each of the first three years,  respectively.
Money Market ("MMDA") and negotiable  order of withdrawal  ("NOW")  accounts are
assumed  to  decay  at a rate of 75% and  25%,  in one year or less and over one
year, respectively. Roxborough-Manayunk Bank's passbook, statement savings, MMDA
and NOW  accounts  are  generally  subject  to  immediate  withdrawal.  However,
management  considers  a portion of these  deposits to be core  deposits  having
significantly  longer effective maturities based upon the Company's retention of
such deposits in changing interest rate environments.
     Management  believes  that  the  assumptions  used  by it to  evaluate  the
vulnerability  of the  Company's  operations  to changes in  interest  rates are
conservative   and  consider  them  reasonable.   However,   the  interest  rate
sensitivity  of the Company's  assets and  liabilities as portrayed in the table
below could vary  substantially  if  different  assumptions  were used or actual
experience differs from the assumptions used in the table.
     The following table  summarizes the anticipated  maturities or repricing of
the Company's  interest-earning  assets and interest- bearing  liabilities as of
December 31, 1999,  based on the  information  and  assumptions set forth above.
Dollar amounts are expressed in thousands.
<TABLE>
<CAPTION>
                                                    Within        Six to        More than     More than
                                                      Six         Twelve       One Year to   Three Years    Over Five
                                                    Months        Months       Three Years  to Five Years     Years         Total
                                                 ----------------------------------------------------------------------------------
<S>                                                <C>         <C>            <C>           <C>            <C>           <C>
Interest-earning assets:
  Loans receivable                                  $ 7,200     $  10,650      $  18,009     $  19,775      $105,524      $161,158
  Mortgage-backed securities                          3,958         3,979         16,154        16,524       164,091       204,706
  Investment securities                                 687                                        750       122,870       124,307
  Interest-earning deposits                          17,703                                                                 17,703
                                                 ----------------------------------------------------------------------------------
    Total interest-earning assets                  $ 29,548     $  14,629      $  34,163     $  37,049      $392,485      $507,874
                                                 ----------------------------------------------------------------------------------
Interest-bearing liabilities:
  Deposits                                         $ 89,577     $  70,579      $ 125,533      $  6,930                    $292,619
  Advances from borrowers for taxes and insurance     2,472                                                                  2,472
  Other borrowings                                                                 3,000                                     3,000
  FHLB Advances                                      30,000                       10,000                    $136,884       176,884
                                                 ----------------------------------------------------------------------------------
    Total interest-bearing liabilities             $122,049     $  70,579      $ 138,533      $  6,930      $136,884      $474,975
                                                 ----------------------------------------------------------------------------------
Excess (deficiency) of interest-earning assets
  over interest-bearing liabilities               $ (92,501)    $ (55,950)     $(104,370)    $  30,119      $255,601      $ 32,899
                                                 ----------------------------------------------------------------------------------
Cumulative excess (deficiency) of interest-earning
  assets over interest-bearing liabilities        $ (92,501)    $(148,451)     $(252,821)    $(222,702)     $ 32,899
                                                 ----------------------------------------------------------------------------------
Cumulative excess (deficiency) of interest-earning
  assets over interest-bearing liabilities as a
  percentage of total assets                         (16.67%)      (26.76%)       (45.57%)      (40.14%)        5.93%
                                                 ----------------------------------------------------------------------------------

</TABLE>

Market Risk Analysis

Qualitative Analysis
     Management  monitors the  Company'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

10
<PAGE>
<TABLE>
<CAPTION>
<S>                                                                       <C>
Management's  Discussion  and Analysis of  Financial  Condition            Thistle  Group, Holdings Co. and Subsidiaries
and Results of  Operations (continued)
</TABLE>
Company's  assets with  liabilities  of a  comparable  duration to minimize  the
impact of changing  interest rates on the Company's net interest  income.  Since
the relative  spread  between  financial  assets and  liabilities  is constantly
changing,  the Company's current net interest income may not be an indication of
future net interest income.
     The Company constantly monitors its deposits in an effort to decrease their
interest rate sensitivity. Rates of interest paid on deposits at the Company are
priced competitively in order to meet the Company's  asset/liability  management
objectives  and spread  requirements.  As of December  31, 1999,  the  Company's
savings  accounts,  checking  accounts and money market deposit accounts totaled
$127.9 million of its total deposits. The Company believes,  based on historical
experience,  that  a  substantial  portion  of  such  accounts  represents  core
deposits.

Quantitative Interest Rate Sensitivity Analysis
     The value of the Company's loan, mortgage-backed securities and investments
portfolio  will change as interest  rates  change.  Rising  interest  rates will
decrease the  Company's  net  portfolio  value,  while  falling  interest  rates
increase the value of that portfolio.

     The following  table sets forth,  quantitatively,  for the Bank only, as of
December  31, 1999,  the Office of Thrift  Supervision  ("OTS")  estimate of the
projected  changes in net portfolio  value ("NPV") in the event of 100, 200, and
300 basis points ("bp")  instantaneous  and  permanent  increase and decrease in
market interest rates. Dollar amounts are expressed in thousands.
<TABLE>
<CAPTION>
                                 Net Portfolio Value              Net Portfolio Value as a % of Assets
- ------------------------------------------------------------------------------------------------------
Changes in Rates                                       Percentage     Net Portfolio   Basis Point
 in Basis Points   Dollar Amount    Dollar Change        Change        Value Ratio      Change
- ------------------------------------------------------------------------------------------------------
<S>   <C>            <C>            <C>                  <C>               <C>          <C>
       300            $33,576        $(32,999)           -50%               7.00%        (538)
       200             45,432         (21,143)           -32%               9.10%        (328)
       100             58,269          (8,306)           -12%              11.19%        (118)
                       66,575                                              12.38%
      (100)            79,546          12,971             19%              14.18%         181
      (200)            77,600          11,025             17%              13.62%         124
      (300)            74,780           8,204             12%              12.92%          55
</TABLE>

     The OTS model is based on only the Bank level balance  sheet.  When various
asset categories are adjusted to reflect assets held at the holding company, NPV
increases  to $84.5  million.  In the event of an  instantaneous  and  permanent
increase of 200 basis points, NPV would decrease $23.4 million to $61.1 million,
or 28%.
     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
Company may undertake in response to changes in interest rates.
     Management  cannot  predict  future  interest  rates or their effect on the
Company'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, 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  Company's  portfolio  could  decrease  in  future  periods  due to
refinancing  activity  if market  interest  rates  remain or  decrease in future
periods.  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.
     The Company'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

                                                                              11
<PAGE>
<TABLE>
<CAPTION>

<S>                                                                       <C>
Management's  Discussion  and Analysis of  Financial  Condition            Thistle  Group, Holdings Co. and Subsidiaries
and Results of  Operations (continued)
</TABLE>

liquidity  and capital  ratios and  requirements.  The  Company's  management is
responsible for  administering  the policies and  determinations of the Board of
Directors  with  respect  to  the  Company's   asset  and  liability  goals  and
strategies.  Management  expects that the Company'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.

Changes in Financial Condition

General
     Total  assets of the  Company  increased  by $62.7  million or 12.7%,  from
$492.0  million at December 31, 1998 to $554.8 million at December 31, 1999. The
increase is primarily attributable to growth in cash and cash equivalents, loans
receivable  and  investments  available  for  sale,  offset  by  a  decrease  in
mortgage-backed  securities available for sale and investments held to maturity.
Growth in assets  was  funded by  advances  from the  Federal  Home Loan Bank of
Pittsburgh and customer deposits, net of cash used to repurchase common stock.

Cash and Investments
     Cash and investments  (including investments available for sale and held to
maturity)  increased by $52.1 million,  or 51.8%,  to $152.7 million at December
31,  1999  compared to $100.5  million at December  31,  1998.  The  increase is
primarily attributable to increases in cash and cash equivalents and investments
of approximately $11.1 million and $41.1 million,  respectively. The increase in
investments  available for sale  resulted  from the  Company's  increases in the
portfolio of government agency securities as well as tax exempt securities.  The
increase in cash and cash equivalents  resulted from the Company  increasing its
liquidity for anticipated cash needs relating to the end of century rollover.

Loans Held for Sale and Loans Receivable,  Net
     Aggregate loans receivable (loans receivable,  net and loans held for sale)
increased  $24.7  million,  or 18.1%,  to $161.2  million at  December  31, 1999
compared to $136.5  million at December  31,  1998.  The  increase is  generally
attributable  to  increases  in  commercial  mortgage  loans of  $12.3  million,
commercial  business  loans  of $5.2  million  and  construction  loans  of $4.5
million.

Mortgage-Backed Securities Available for Sale
     Mortgage-backed  securities  available for sale decreased $25.2 million, or
11%, to $204.7  million at  December  31,  1999  compared  to $229.9  million at
December 31,  1998.  The  decrease  was the result of  repayments,  sales and an
increase in the unrealized loss offset by purchases.

Non-Performing Assets
     The  Company's  non-performing  loans  amounted to $223,000 at December 31,
1999, a decrease of $167,000  from  $390,000 at December  31,  1998,  or .04% of
total assets at year-end.  Real estate acquired  through  foreclosure  increased
slightly to $104,000 at December  31, 1999  compared to $82,000 at December  31,
1998.

Deposits
     Deposits increased by $16.2 million, or 5.9%, to $292.6 million at December
31, 1999 from $276.4  million at December 31, 1998.  This increase was primarily
attributable  to increases in certificates of deposit of $21.0 million offset by
a decrease of $4.9 million in money market accounts.

Borrowings
     Since the Conversion and Reorganization,  the Company entered into a series
of borrowings to fund purchases of mortgage-backed securities, government agency
securities and one-to  four-family  residential  mortgage  loans.  The Company's
total  borrowings  increased $70 million to $176.9  million at December 31, 1999
from $106.9 million at December 31, 1998. These  transactions were structured to
achieve targeted spreads in order to enhance return on equity.  The Federal Home
Loan Bank advances have varying  maturities and have a weighted average interest
rate of 5.03% at December 31, 1999.

Equity
     At December 31, 1999 total stockholders' equity was $74.7 million, or 13.5%
of total  assets,  compared  to  $100.2  million,  or 20.4% of total  assets  at
December 31, 1998.  The $25.5 million  decrease was due to the  combination of a
decrease of $14.1 million in unrealized  gains on available for sale  securities
as well as the cost of the  Company's  stock  repurchases  of $13.3  million and
dividends paid  aggregating  $1.7 million offset,  in part, by the Company's net
income of $5.3 million.  The decrease in unrealized  gains on available for sale
securities was due to general  increases in market interest rates.

12
<PAGE>

<TABLE>
<CAPTION>

<S>                                                                       <C>
Management's  Discussion  and Analysis of  Financial  Condition            Thistle  Group, Holdings Co. and Subsidiaries
and Results of  Operations (continued)
</TABLE>

Average Balances, Net Interest Income, Yields Earned, and Rates Paid
     The  following  table sets forth,  for the periods  indicated,  information
regarding  (i) the total  dollar  amount of interest  income of the Company from
interest-earning  assets and  resultant  average  yields;  (ii) the total dollar
amount of interest  expense on  interest-bearing  liabilities  and the resultant
average rate; (iii) net interest income;  (iv) interest rate spread; and (v) net
interest  margin.   Average  balances  are  derived  from  month-end   balances.
Management  does not  believe  that the use of  month-end  balances  instead  of
average daily balances has caused any material  differences  in the  information
presented.
<TABLE>
<CAPTION>
                                                                          Year Ended December 31,
                                At                  1999                           1998                           1997
                           --------------------------------------------------------------------------------------------------------
                             12/31/99                         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            7.73%    $144,808   $11,443      7.90%   $110,059   $ 8,933     8.12%   $101,472   $ 8,763     8.64%
  Mortgage-backed securities  6.62%     213,971    13,745      6.42%    158,400     9,633     6.08%     93,427     6,491     6.95%
  Cash and investment
    securities                6.25%      96,225     6,545      6.80%     64,905     4,407     6.79%     75,802     5,164     6.81%
  Tax exempt securities (1)   5.02%      49,569     2,425      4.89%     14,721       710     4.82%      3,328       164     4.94%
                                       ------------------             -------------------             ------------------
Total interest-earning assets 6.72%    $504,573   $34,158      6.77%   $348,085   $23,683     6.80%   $274,029   $20,582     7.51%
                                       ------------------             -------------------             ------------------
Non-interest-earning assets              21,725                          12,037                         10,013
Total assets                           $526,298                        $360,122                       $284,042
                                       ------------------             -------------------             ------------------
Interest-bearing liabilities:
  Savings accounts            3.26%    $100,455   $ 3,238      3.22%   $ 97,634   $ 3,590     3.68%   $101,316   $ 3,806     3.76%
  Certificate accounts        5.27%     149,592     7,777      5.20%    127,478     6,825     5.35%    116,523     6,223     5.34%
  Other deposit accounts      1.65%      30,551       661      2.18%     22,749       535     2.35%     24,550       509     2.07%
                                       ------------------             -------------------             ------------------
    Total deposits            4.19%    $280,598   $11,676      4.16%   $247,861   $10,951     4.42%   $242,389   $10,538     4.35%
  Borrowings                  5.07%     154,801     7,964      5.14%     38,884     1,956     5.03%      7,884       436     5.53%
  Other liabilities (escrow)  2.00%       1,687        32      1.92%      1,620        26     1.60%      1,730        28     1.62%
                                       ------------------             -------------------             ------------------
Total interest-bearing
  liabilities                 4.51%    $437,086   $19,672      4.50%   $288,365   $12,933     4.48%   $252,003   $11,002     4.37%
                                       ------------------             -------------------             ------------------
Non-interest-bearing
  liabilities                             6,349                           7,119                          5,020
                                       ------------------             -------------------             ------------------
Total liabilities                       443,435                         295,484                        257,023
                                       ------------------             -------------------             ------------------
Retained earnings                        82,863                          64,638                         27,019
                                       ------------------             -------------------             ------------------
Total liabilities and retained
   earnings                            $526,298                        $360,122                       $284,042
                                       ------------------             -------------------             ------------------
Net interest income                               $14,486                         $10,750                        $ 9,580
                                       ------------------             -------------------             ------------------
Interest rate spread          2.21%                            2.27%                          2.32%                          3.15%
Net yield on interest-
  earning assets                                               2.87%                          3.09%                          3.50%
Ratio of average interest-
  earning assets to average
  interest-bearing liabilities                               115.44%                        120.71%                        108.74%
- -----------------------------------------------------------------------------------------------------------------------------------
</TABLE>

(1) Tax exempt securities are presented on a coupon basis.

                                                                              13
<PAGE>
<TABLE>
<CAPTION>

<S>                                                                       <C>
Management's  Discussion  and Analysis of  Financial  Condition            Thistle  Group, Holdings Co. and Subsidiaries
and Results of  Operations (continued)
</TABLE>

Rate/Volume Analysis
     The following table describes the extent to which changes in interest rates
and changes in volume of  interest-related  assets and liabilities have affected
the Company's interest income and expense during 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 (change
in volume  multiplied by prior year rate);  (ii) changes in rate (change in rate
multiplied by prior year volume); and (iii) total change in rate and volume. The
combined  effect  of  changes  in  both  rate  and  volume  has  been  allocated
proportionately to the change due to rate and the change due to volume.
<TABLE>
<CAPTION>
                                                                       Year Ended December 31,
                                   -----------------------------------------------------------------------------------------------
                                                  1999 vs. 1998                                        1998 vs. 1997
                                   -----------------------------------------------------------------------------------------------
                                           Increase (Decrease) Due to                           Increase (Decrease) 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                  $ 2,820    $(236)     $ (74)      $ 2,510           $  742      $  (527)     $ (45)    $  170
  Mortgage-backed securities          3,380      542        190         4,112            4,514         (809)      (563)     3,142
  Cash and investment securities      2,127        8          4         2,139             (742)         (17)         2       (757)
  Tax exempt securities               1,681       10         24         1,715              563           (4)       (13)       546
                                   -----------------------------------------------------------------------------------------------
    Total interest-earning assets   $10,008    $ 324       $144       $10,476           $5,076      $(1,357)     $(618)    $3,101
                                   -----------------------------------------------------------------------------------------------
Interest expense:
  Deposit accounts                  $ 1,446    $(637)     $ (84)       $  725           $  238        $ 171       $  4     $  413
  Borrowings                          5,831       44        132         6,007            1,714          (39)      (155)     1,520
  Other liabilities                       1        5                        6               (2)                                (2)
                                   -----------------------------------------------------------------------------------------------
  Total interest-bearing liabilities$ 7,278    $(588)      $ 48       $ 6,738           $1,950        $ 131      $(151)    $1,931
                                   -----------------------------------------------------------------------------------------------
Net change in interest income       $ 2,730    $ 912       $ 96       $ 3,738           $3,126      $(1,489)     $(467)    $1,170
                                   -----------------------------------------------------------------------------------------------
</TABLE>

Results of Operations

General
     The Company  reported  net income of $5.3  million,  $2.4  million and $3.4
million for the years ended December 31, 1999, 1998 and 1997, respectively.  The
$2.9  million  increase  in net  income  for the year ended  December  31,  1999
compared to the year ended  December 1998 was primarily due to a $3.8 million or
35.9% increase in net interest income as well as a decrease in the effective tax
rate paid by the Company from 38.5% in 1998 to 23.3% in 1999 offset in part by a
$1.1 million  increase in operating  expenses.
     The $1.0  million  decrease in net income for the year ended  December  31,
1998 compared to December 1997 was primarily due to a non-recurring gain of $2.2
million  from the sale of two branch  offices in 1997,  offset by an increase of
$1.0 million in net interest income during 1998.

Net Interest Income
     Net  interest  income is  determined  by interest  rate spread  (i.e.,  the
difference  between the yields earned on  interest-earning  assets and the rates
paid  on   interest-bearing   liabilities)   and   the   relative   amounts   of
interest-earning assets and interest-bearing  liabilities. The Company's average
interest rate spread was 2.27%, 2.32%, and 3.15% during the years ended December
31, 1999, 1998, and 1997,  respectively.  The Company's interest rate spread was
2.21% at December  31,  1999.  The  Company's  net interest  margin  (i.e.,  net
interest income as a percentage of average  interest-earning  assets) was 2.87%,
3.09%,  and 3.50%  during the years ended  December 31,  1999,  1998,  and 1997,
respectively.
     Net interest income  increased $3.7 million,  or 34.8%, to $14.5 million in
the year ended  December 31, 1999 from $10.8 million in 1998.  The increase came
as a result of a $10.5  million  increase  in interest  income  offset by a $6.7
million  increase  in interest  expense.  Net  interest  income  increased  $1.2
million, or 12.5%, in the year ended December 31, 1998 to $10.8 million compared
to $9.6  million in 1997.  Increases  in interest  income of $3.1  million  were
offset by increases in interest expense of $1.9 million.

Interest Income
     Total interest income amounted to $34.2 million for the year ended December
31, 1999  compared to $23.7  million for the year ended  December 31, 1998.  The
increase in 1999 of $10.5 million,  or 44.2%,  over 1998 was primarily due to an
increase  in  income  from  all  interest-earning   assets,  resulting  from  an

14
<PAGE>

increase of $156.5 million,  or 45%, in the average balance outstanding of those
assets.  This increase was partially  offset by a 3 basis point  decrease in the
related yield (with 100 basis points being equal to 1%). The increase in average
balances was due to the  investing of proceeds  from the stock sale in July 1998
and the leveraging of the Company's  capital base,  while the slight decrease in
yield  reflects the effects of the interest  rate  environment  existing  during
1999.

Interest Expense
     Total  interest  expense  increased  by $6.7  million or 52.1% for the year
ended   December  31,  1999  compared  to  1998.   The  increase  was  primarily
attributable to a $6.0 million increase in interest expense in Federal Home Loan
Bank  ("FHLB")  borrowings  and a $699,000  increase in  interest  on  deposits.
Interest  expense on FHLB borrowings  increased due to a $115.9 million increase
in the  average  balance  of such  borrowings  combined  with a 11  basis  point
increase in the average rate paid.  The interest  expense on deposits  increased
due to a $32.7 million  increase in the average  balance of deposits offset by a
26 basis  point  decline in the  average  rate  paid.  The  increase  in average
borrowings  and  deposits  was  used  to fund  loan  originations  and  purchase
investment  securities and  mortgage-backed  securities.
     Total interest  expense  increased by $1.9 million,  or 17.5%, for the year
ended  December 31, 1998 compared to 1997.  The primary reason for this increase
was a $1.5  million  increase  in  interest  expense on  Federal  Home Loan Bank
("FHLB")  borrowings,  and a $439,000  increase  in interest  on  deposits.  The
increase  in  interest  expense  on FHLB  borrowings  was  due to a $31  million
increase in the average balance of such  borrowings,  offset by a 50 basis point
decline in the average rate paid.  The increase in interest  expense on deposits
was due to a $5.5 million  increase in the average balance of deposits  combined
with a 7 basis point  increase in the average rate paid. The increase in average
borrowings and deposits was used to fund loan  originations as well as purchases
of loans and mortgage-backed securities.

Provision for Loan Losses
     Provisions  for loan  losses  are  charged to  earnings  to bring the total
allowance for loan losses to a level considered  appropriate by management based
on  historical  experience,  the  volume and type of  lending  conducted  by the
Company,  the amount of the Company's  classified assets, the status of past due
principal and interest payments,  general economic  conditions,  particularly as
they relate to the Company's  primary market area, and other factors  related to
the  collectibility  of the Company's loan portfolio.  Management of the Company
assesses the allowance  for loan losses on a monthly basis and makes  provisions
for loan losses as deemed  appropriate  in order to maintain the adequacy of the
allowance for loan losses.  For the year ended  December 31, 1999, the provision
for loan losses  amounted  to $240,000 as compared to $270,000 in 1998.  For the
year ended  December 31, 1997,  the provision  for loan losses was $120,000.  At
December 31, 1999 the Company's  allowance  for loan losses  amounted to 553% of
total non-performing loans and .78% of net loans receivable.
     Although  management of the Company  believes that the Company's  allowance
for loan  losses  was  adequate  at  December  31,  1999,  based  on  facts  and
circumstances available to it, there can be no assurances that additions to such
allowance will not be necessary in future periods,  which would adversely affect
the Company's  results of  operations  for such  periods.  In addition,  various
regulatory  agencies,   as  an  integral  part  of  their  examination  process,
periodically  review the  Company's  provision  for loan losses and the carrying
value  of its  other  non-performing  assets  based on  their  judgements  about
information available to them at the time of their examination.

Other Income
     Other income for the year ended  December 31, 1999 was $951,000 as compared
to $415,000 for 1998.  The $536,000  increase in other  income  resulted  from a
$137,000  net gain on asset sales in 1999 and the absence of a $115,000 net loss
on such sales during  1998,  a $228,000  recovery of an accrual for interest and
penalties on a state income tax case that was settled  during the year  combined
with an $80,000 recovery on loans secured by commercial equipment lines that had
been charged off in prior  years.
     For the year ended December 31, 1998, the Company  reported other income of
$415,000  compared  to $2.8  million for 1997.  The primary  reason for the $2.4
million  decrease in other income in 1998 was the absence of a $2.2 million gain
on sale of deposits recorded in 1997 and, to a much lesser extent, a net loss on
sales of certain  mortgage-backed  securities  in 1998 totaling  $74,000.  These
mortgage-backed securities were sold to improve yield, liquidity and duration of
the portfolio.

Other Expenses
     Other  expenses  include  salaries and  employee  benefits,  occupancy  and
equipment,  Federal Deposit Insurance  Corporation  ("FDIC") insurance premiums,
fees,  advertising  and other items.  Other  expenses  increased $1.1 million or
16.2% for the year ended December 31, 1999 compared to 1998 and amounted to $8.2
million  in 1999  compared  to $7.1  million  in 1998.
     Salaries  and employee  benefits  increased  $307,000 due to normal  salary
increases,  addition  of  personnel  and  compensation  expenses  related to the
restricted stock plan.  Occupancy and equipment costs increased  $177,000 due to
increased  depreciation  related to the  purchase  of a new  computer  system in
August 1998 and to  increased  costs for  maintenance  contracts

                                                                              15
<PAGE>
<TABLE>
<CAPTION>

<S>                                                                       <C>
Management's  Discussion  and Analysis of  Financial  Condition            Thistle  Group, Holdings Co. and Subsidiaries
and Results of  Operations (continued)
</TABLE>

related to the addition of new hardware.  Professional  costs increased $260,000
due to accounting and legal fees associated  with being a listed company,  legal
costs incurred  related to the adoption of the Company's stock plans and various
corporate and regulatory  actions,  the  outsourcing  of the Company's  internal
audit  function,  and  consulting  fees  related  to Y2K  contingency  planning.
Advertising  and  promotion  increased  $112,000 as the Company  began a focused
strategic marketing effort in the latter half of 1999, which included additional
media costs for new product  campaigns.  Increases in other expenses amounted to
$269,000 due to costs  associated  with the production of the Company's  initial
annual report and proxy  statements,  transfer agent and Nasdaqt listing fees as
well as other expenses related to the in house computer  system.
     Other expenses increased $251,000, or 3.6%, for the year ended December 31,
1998  compared to 1997,  and amounted to $7.1  million in 1998  compared to $6.8
million in 1997. Salaries and employee benefits contributed to this increase, up
a net of $93,000,  or 2.4%,  for the year ended  December  31, 1998  compared to
1997.  The  increase  was  attributable  to a  non-recurring  charge of $150,000
triggered  by the death of the former  Chairman,  normal  salary  increases  and
addition  of  personnel,  partially  offset by the absence of salaries of branch
personnel at the branches sold in May 1997.  Costs  associated with the Employee
Stock  Ownership  Plan that was  established  at  conversion  were offset by the
decrease in profit-sharing, which was suspended in July 1998.
     Increases  in other  expenses  includes  $50,000 of  non-recurring  charges
relating  to  training  on the new  computer  system and an  additional  $50,000
relating to the termination of the mid-tier holding company.

Income Taxes

     Income tax expense for the year ended December 31, 1999 was $1.6 million or
23.3% of pre-tax income as compared to expense of $1.5 million or 38.4% in 1998.
The primary  reason for the decrease in the effective tax rate was the reduction
in state taxes  resulting from purchases of tax exempt  securities.  The Company
has also employed various strategies to reduce both federal and state taxes.
   The Company  recognized  income tax expenses of $1.5  million,  or 38.4%,  of
re-tax income for the year ended  December 31, 1998,  compared to $2.1 million,
or 40.0%, of pre-tax income in 1997. Pre-tax income was higher in 1997 resulting
in a higher total amount of tax expense in 1997.

Liquidity and Capital Resources

     The  Company'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  Company is the  origination  and
purchase  of  mortgage  loans,   commercial   business  loans,   mortgage-backed
securities,  and other  investments.  During the years ended  December 31, 1999,
1998,  and 1997, the Company  originated  loans in the amounts of $47.5 million,
$28.0 million, and $19.8 million, respectively. The Company also purchases loans
and  mortgage-backed  securities to reduce liquidity not otherwise  required for
local loan demand and, in 1998, as part of its leveraging strategy. Purchases of
loans and mortgage-backed  securities totaled $67.0 million, $220.3 million, and
$33.0 million,  respectively, in those same periods. Other investment activities
include investment in U.S. government and federal agency obligations,  municipal
bonds,  debt  and  equity  investments  in  financial  services  firms,  FHLB of
Pittsburgh stock and consumer loans.
     Until 1998,  the Company had  historically  not  utilized  borrowings  as a
source of  funds.  In 1998 and 1999,  the  Company  utilized  FHLB  advances  to
leverage its balance sheet as discussed earlier.  In addition,  other sources of
liquidity  can be found  in the  Company's  balance  sheet,  such as  investment
securities maturing within one year and unencumbered  mortgage-backed securities
that are readily  marketable.  The Company has other  sources of  liquidity if a
need for additional funds arises.
     The  Company 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 Company's  liquidity  ratio was 13.53% at
December 31, 1999.
     The  Company's  most  liquid  assets are cash and cash  equivalents,  which
include investment in highly liquid short-term  investments.  The level of these
assets  is  dependent  on  the  Company's  operating,  financing  and  investing
activities  during  any  given  period.  At  December  31,  1999,  cash and cash
equivalents totaled $37.2 million.

16
<PAGE>
     The Company  anticipates  that it will have  sufficient  funds available to
meet its current  commitments.  As of December 31,  1999,  the Company had $16.3
million  in  commitments  to fund  loans.  Certificates  of  deposit  which were
scheduled to mature in one year or less as of December  31, 1999 totaled  $108.6
million.  Management  believes that a significant  portion of such deposits will
remain with the Company.
     The Bank had core,  tangible and total risk-based  capital ratios of 10.6%,
10.6% and  30.9%,  respectively,  at  December  31,  1999,  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,
1999. See Note 10 to the Consolidated Financial Statements.

Recent Accounting Pronouncements

     In June 1998, the Financial  Accounting Standards Board issued Statement of
Financial Accounting  Standards No. 133, "Accounting for Derivative  Instruments
and Hedging  Activities."  This statement  requires that an entity recognize all
derivatives  as either  assets or  liabilities  in the  statement  of  financial
condition  and measure  those  instruments  at fair value.  The  accounting  for
changes in the fair value of a  derivative  depends on the  intended  use of the
derivative and the resulting designation.  The Company adopted this statement on
January 1, 1999. The adoption of this  statement did not have a material  impact
on the Company's financial position or results of operations.

Impact of Inflation and Changing Prices

     The  consolidated  financial  statements of the Company and notes  thereto,
presented  elsewhere  herein,  have been prepared in accordance with GAAP, which
requires 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 due to inflation.  The impact of inflation is reflected
in the  increased  cost of the  Company's  operations.  Unlike  most  industrial
companies,  nearly all the assets and  liabilities of the Company are financial.
As a result,  interest rates have a greater impact on the Company's  performance
than do the  effects  of  general  levels of  inflation.  Interest  rates do not
necessarily  move in the same  direction  or to the same extent as the prices of
goods and services.

Year 2000

     Like many  financial  institutions,  we rely on  computers  to conduct  our
business and information  systems  processing.  Industry  experts were concerned
that on January 1, 2000,  some computers  might not be able to interpret the new
year properly,  causing  computer  malfunctions.  Some banking  industry experts
remain  concerned  that some  computers may not be able to interpret  additional
dates in the year 2000  properly.  We have  operated and  evaluated our computer
operating  systems  following January 1, 2000 and have not identified any errors
or experienced any computer system malfunctions. We will continue to monitor our
information systems to assess whether our systems are at risk of misinterpreting
any future dates and will develop  appropriate  contingency plans to prevent any
potential system malfunction or correct any system failures. The Company has not
been informed of any such problem  experienced  by its vendors or its customers,
nor by any of the municipal agencies that provide services to the Company.
     Nevertheless,  it is too  soon  to  conclude  that  there  will  not be any
problems  arising  from  the  Year  2000  problem,  particularly  at some of the
Company's vendors.  The Company will continue to monitor its significant vendors
of goods and services  with respect to Year 2000  problems they may encounter as
those  companies may affect the  Company's  ability to continue  operations,  or
might adversely affect the Company's financial  position,  results of operations
and cash flows.  The Company does not believe at this time that these  potential
problems  will  materially  impact the ability of the  Company to  continue  its
operations, however, no assurance can be given that this will be the case.
     The expectations of the Company  contained in this section on Year 2000 are
forward-looking   statements  within  the  meaning  of  the  Private  Securities
Litigation  Reform Act of 1995 and involve  substantial  risks and uncertainties
that may cause actual results to differ  materially  from those indicated by the
forward-looking  statements.  All forward-looking statements in this section are
based on information available to the Company on the date of this document,  and
the   Company   assumes   no   obligation   to   update   such   forward-looking
statements.
                                                                              17
<PAGE>

Selected  Consolidated  Financial Data and Other Data

 Thistle Group
Holdings,  Co. and Subsidiaries (Dollars in thousands,  except per share data)
<TABLE>
<CAPTION>
                                                 1999      1998       1997        1996      1995
                                              ---------------------------------------------------
<S>                                             <C>       <C>        <C>          <C>      <C>
  Income  Statement  Data:
  Interest  income                             $ 34,158   $23,682   $ 20,582    $ 20,264 $ 19,790
  Interest  expense                              19,672    12,933     11,002      11,069   10,646
  Net interest  income                           14,486    10,749      9,580       9,195    9,144
  Provision for loan losses                         240       270        120         139      135
  Noninterest  income                           951 415     2,808        583         544
  Noninterest expense (1)                         8,221     7,075      6,824       9,890    7,234
  Income  (loss)  before  income  taxes           6,796     3,819      5,444        (251)   2,319
  Net income  (loss)                              5,348     2,350      3,354        (363)   1,432
Balance Sheet Data:
  Total assets                                  554,759   492,039    276,650     294,332  288,199
  Loans (net)                                   161,158   136,466     97,435     100,773  101,884
  Mortgage-backed securities available
   for sale                                     204,706   229,883    111,486      93,410   98,315
  Investment securities held to maturity         54,129    34,529     46,464      44,024
  Investment securities available for sale      115,463    20,274      3,698       2,631    1,566
  Deposits                                      292,619   276,390    230,558     256,546  250,179
  FHLB Advances                                 176,884   106,884      7,884       7,884    7,884
  Stockholders' equity                           74,660   100,229     28,470      24,581   25,148
Per Share Data:
  Basic earnings per share (2)                     0.73      0.17         NM          NM       NM
  Diluted  earnings  per  share  (2)               0.72      0.16         NM          NM       NM
  Cash dividends  per share (2)                    0.21      0.05         NM          NM       NM
  Tangible  book  value per share (3)              9.60     11.14         NM          NM       NM
Selected  Ratios:  (4)
  Performance
  Return on average assets                         1.02%      .65%      1.18%       (.13)%    .51%
  Return on average equity                         6.45      3.63      12.41       (1.45)    5.98
  Stockholders' equity to assets                  13.46     20.37      10.27        8.35     8.72
  Net interest margin (5)                          2.87      3.09       3.50        3.29     3.37
  Interest rate spread (5)                         2.27      2.32       3.14        2.99     3.06
  Asset Quality
  Non-performing loans to total loans (6)          0.14      0.28       0.74        3.04     2.13
  Non-performing assets to total assets (6)        0.07      0.09       0.30        1.08      .82
  Allowance for loan losses as a percent of
    non-performing  loans                        553.00    264.00     109.36       21.24    17.43
  Allowance  for loan losses as a percent of
    total average loans at end of period           0.85      0.94       0.77        0.63      .46
  Net charge-offs (recoveries) as a percent of
    average loans                                  0.03      0.01       (.08)       0.02     0.09
</TABLE>

(1)  Includes  a  special  assessment  of  $1,533 to  recapitalize  the  Savings
     Association  Insurance  Fund  ("SAIF")  and a  $1,181  write-down  of lease
     receivables during 1996.
(2)  There were no shares outstanding until July 1998.
(3)  Book value per share represents  stockholders' equity divided by the number
     of shares issued and outstanding.
(4)  With the exception of end of period ratios, all ratios are based on average
     monthly balances during indicated periods.
(5)  Interest rate spread represents the difference between the average yield on
     interest-earning   assets  and  the   average   cost  of   interest-bearing
     liabilities,  and net interest  margin  represents net interest income as a
     percent of average interest-earning assets.
(6)  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.  NM--Not
     meaningful as a result of the  conversion and  reorganization  completed in
     July 1998.


18
<PAGE>

<TABLE>
<CAPTION>
<S>                                                    <C>
Consolidated Statements of Financial Condition          Thistle Group Holdings, Co. and  Subsidiaries
(Dollars in thousands,  except per share data)
</TABLE>
<TABLE>
<CAPTION>
                                                                                                                December 31,
                                                                                                           1999            1998
                                                                                                       ----------------------------
<S>                                                                                                    <C>               <C>
ASSETS

Cash on hand and in banks                                                                                $ 19,494          $ 2,522
Interest-bearing deposits                                                                                  17,703           23,614
                                                                                                       ----------------------------
  Total cash and cash equivalents                                                                          37,197           26,136
Investments held to maturity (approximate fair value--1998, $53,958)                                                        54,129
Investments available for sale at fair value (amortized cost--1999, $128,729; 1998, $20,133)              115,463           20,274
Mortgage-backed securities available for sale at fair value
  (amortized cost--1999, $211,304; 1998, $228,574)                                                         204,706         229,883
Loans receivable (net of allowance for loan losses--1999, $1,234; 1998, $1,036)                            157,233         133,908
Loans held for sale                                                                                          3,925           2,558
Accrued interest receivable                                                                                  3,692           3,265
Federal Home Loan Bank stock--at cost                                                                        8,844           5,344
Real estate acquired through foreclosure--net                                                                  104              82
Office properties and equipment--net                                                                         2,853           2,487
Prepaid expenses and other assets                                                                            1,145           3,163
Cash surrender value of life insurance                                                                      11,590          10,810
Deferred income taxes                                                                                        8,007
                                                                                                       ----------------------------
TOTAL ASSETS                                                                                              $554,759        $492,039
                                                                                                       ----------------------------
LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities:
  Deposits                                                                                                $292,619        $276,390
  FHLB advances                                                                                            176,884         106,884
  Other borrowings                                                                                           3,000
  Accrued interest payable                                                                                     835             469
  Advances from borrowers for taxes and insurance                                                            2,472           2,229
  Accounts payable and accrued expenses                                                                      3,790           3,465
  Dividends payable                                                                                            467             450
  Accrued income taxes                                                                                          32           1,476
  Deferred income taxes                                                                                                        447
                                                                                                       ----------------------------
    Total liabilities                                                                                      480,099         391,810
                                                                                                       ----------------------------
Commitments and Contingencies
Stockholders' Equity:
  Preferred stock, no par  value--10,000,000  shares authorized,  none issued in
  1999 or 1998  Common  stock,  $.10 par value,  40,000,000  shares  authorized,
  8,999,989 issued and
    7,780,432 outstanding in 1999; 8,999,989 shares issued and outstanding in 1998                             900             900
  Additional paid-in capital                                                                                93,400          94,616
  Common stock acquired by stock benefit plans                                                              (8,199)         (6,075)
  Treasury stock at cost, 1,219,557 shares                                                                 (11,787)
  Accumulated other comprehensive (loss) income                                                            (13,108)            957
  Retained earnings--partially restricted                                                                   13,454           9,831
                                                                                                       ----------------------------
    Total stockholders' equity                                                                              74,660         100,229
                                                                                                       ----------------------------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                                                $554,759        $492,039
                                                                                                       ----------------------------
</TABLE>

See notes to consolidated financial statements.

                                                                              19
<PAGE>
<TABLE>
<CAPTION>
<S>                                                    <C>
Consolidated Statements of Financial Condition          Thistle Group Holdings, Co. and  Subsidiaries
(Dollars in thousands,  except per share data)
</TABLE>
<TABLE>
<CAPTION>
                                                                                                    Year Ended December 31,
                                                                                              1999           1998           1997
                                                                                           ---------------------------------------
INTEREST INCOME:
<S>                                                                                         <C>            <C>           <C>
  Interest on loans                                                                          $11,443        $ 8,933       $ 8,763
  Interest on mortgage-backed securities                                                      13,745          9,632         6,491
  Interest and dividends on investments                                                        8,970          5,117         5,328
                                                                                           ---------------------------------------
    Total interest income                                                                     34,158         23,682        20,582
                                                                                           ---------------------------------------
INTEREST EXPENSE:
  Interest on deposits                                                                        11,676         10,977        10,538
  Other                                                                                        7,996          1,956           464
                                                                                           ---------------------------------------
    Total interest expense                                                                    19,672         12,933        11,002
                                                                                           ---------------------------------------
NET INTEREST INCOME                                                                           14,486         10,749         9,580
PROVISION FOR LOAN LOSSES                                                                        240            270           120
                                                                                           ---------------------------------------
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES                                           14,246         10,479         9,460
                                                                                           ---------------------------------------
OTHER INCOME (LOSS):
  Service charges and other fees                                                                 355            367           391
  Loss on sale of real estate owned                                                               (2)           (49)
  Loss on sale of mortgage-backed securities available for sale                                  (16)           (74)
  Gain on sale of investments available for sale                                                 155              8
  Gain on sale of deposit liabilities                                                                                       2,234
  Gain on sale of loans held for sale                                                                                           9
  Rental income                                                                                  151            163           174
  Other income                                                                                   308
                                                                                           ---------------------------------------
    Total other income                                                                           951            415         2,808
                                                                                           ---------------------------------------
OTHER EXPENSES:
  Salaries and employee benefits                                                               4,227          3,920         3,827
  Occupancy and equipment                                                                      1,168            991           933
  Federal insurance premium                                                                      166            145           158
  Professional fees                                                                              541            281           322
  Advertising                                                                                    244            132           118
  Other                                                                                        1,875          1,606         1,466
                                                                                           ---------------------------------------
    Total other expenses                                                                       8,221          7,075         6,824
                                                                                           ---------------------------------------
INCOME BEFORE INCOME TAXES                                                                     6,976          3,819         5,444
                                                                                           ---------------------------------------
INCOME TAXES:
  Current                                                                                      2,835          1,322         2,083
  Deferred                                                                                    (1,207)           147             7
                                                                                           ---------------------------------------
    Total income taxes                                                                         1,628          1,469         2,090
                                                                                           ---------------------------------------
NET INCOME                                                                                   $ 5,348        $ 2,350       $ 3,354
                                                                                           ---------------------------------------
BASIC EARNINGS PER SHARE                                                                      $ 0.73         $ 0.17
                                                                                           ---------------------------------------
DILUTED EARNINGS PER SHARE                                                                    $ 0.72         $ 0.16
                                                                                           ---------------------------------------
</TABLE>

See notes to consolidated financial statements.

20
<PAGE>

Consolidated Statements of Changes
in Stockholders' Equity             Thistle Group Holdings, Co. and Subsidiaries
(Dollars in thousands)
<TABLE>
<CAPTION>
                                                               Common
                                                               Stock                   Accumulated
                                                              Acquired                   Other          Retained
                                                  Additional    by Stock              Compre-hensive     Earnings        Total
                                        Common     Paid-In    Benefit    Treasury        Income         Partially     Stockholders'
                                         Stock     Capital      Plans      Stock         (Loss)         Restricted      Equity
                                        -------------------------------------------------------------------------------------------
<S>                                       <C>      <C>        <C>        <C>             <C>            <C>            <C>
BALANCE, JANUARY 1, 1997                 $ 1,621     $16,997      $ (45)                     $ 735       $ 5,273        $24,581
Comprehensive Income
  Net Income                                                                                               3,354          3,354
 Other comprehensive income, net of tax:
   Net unrealized gain on investment
   and mortgage-backed securities
   available for sale, net of
   reclassification adjustment (1)                                                             655                          655
                                                                                                                       ------------
Comprehensive income                          --         --          --         --              --            --          4,009
                                                                                                                       ------------
Cash dividends declared                                                                                     (165)          (165)
ESOP stock committed to be released                                  33                                                      33
Release of Management Recognition
  Plan shares                                                        12                                                      12
Thistle Group Holdings, Inc.
  formation (Note 1)                      (1,459)      1,458                                                   1
                                        -------------------------------------------------------------------------------------------
BALANCE DECEMBER 31,1997                     162      18,455                                 1,390         8,463         28,470
                                        -------------------------------------------------------------------------------------------
 Comprehensive income:
    Net income                                                                                             2,350          2,350
    Other comprehensive income,
      net of tax:
      Net unrealized loss on investment
      and mortgage-backed securities
      available for sale, net of
      reclassification adjustment (1)                                                         (433)                        (433)
                                                                                                                       ------------
 Comprehensive income                         --          --         --          --             --            --          1,917
                                                                                                                       ------------
 Dividends paid - pre-organization                                                                           (82)           (82)
 Stock conversion                            738      76,171     (6,285)                                                 70,624
 ESOP stock committed to be released                                210                                                     210
 Excess of cost of ESOP shares
  committed to be released above
  fair value                                             (10)                                                               (10)
 Dividends paid                                                                                             (900)          (900)
                                        -------------------------------------------------------------------------------------------
BALANCE, DECEMBER 31, 1998                   900      94,616     (6,075)                       957         9,831        100,229
                                        -------------------------------------------------------------------------------------------
Comprehensive loss:
 Net income                                                                                                5,348          5,348
 Other comprehensive income, net of
  tax:
    Net unrealized loss on
    investment and mortgage-backed
    securities available for sale, net
    of reclassification adjustment (1)                                                     (14,065)                     (14,065)
                                                                                                                       ------------
Comprehensive loss                            --          --         --          --             --            --         (8,717)
                                                                                                                       ------------
ESOP stock committed to be released                                 418                                                     418
Excess of cost of ESOP shares
  committed to be released above
  fair value                                             (41)                                                               (41)
Purchase of treasury stock                                                 $(13,326)                                    (13,326)
Common stock acquired by stock
  benefit plans                                                  (2,761)                                                 (2,761)
Restricted stock plan amortization                                  219                                                     219
Exercise of stock options                             (1,175)                 1,539                                         364
Dividends paid                                                                                            (1,725)        (1,725)
                                        -------------------------------------------------------------------------------------------
BALANCE, DECEMBER 31, 1999                 $ 900    $ 93,400   $ (8,199)  $ (11,787)      $ (13,108)     $ 13,454       $ 74,660
                                        -------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
<S>                                                                               <C>             <C>        <C>
(1)   Disclosure of reclassification amount, net of tax for the years ended:         1999           1998      1997
                                                                                   --------------------------------
        Net unrealized (depreciation) appreciation arising during the year          $  (14,157)    $ (345)   $ 655
        Net gains (losses) included in net income                                           92        (88)
                                                                                   --------------------------------
        Net unrealized (loss) gain on securities                                    $  (14,065)      (433)   $ 655
</TABLE>
                                                                            21
<PAGE>
<TABLE>
<CAPTION>
<S>                                                    <C>
Consolidated Statements of Cash Flows                   Thistle Group Holdings, Co. and  Subsidiaries
(Dollars in thousands)
</TABLE>
<TABLE>
<CAPTION>

                                                                                                    Year Ended December 31,
                                                                                             1999           1998            1997
                                                                                         ------------------------------------------
<S>                                                                                      <C>            <C>            <C>
OPERATING ACTIVITIES:
  Net income                                                                               $  5,348        $  2,350      $  3,354
  Adjustments to reconcile net income to net cash (used in) provided by operating activities:
    Provision for loan losses                                                                   240             270           120
    Depreciation                                                                                466             319           240
    Amortization of stock benefit plans                                                         571             (10)           12
    Loans held for sale originated                                                           (1,687)         (1,845)          (76)
    Amortization of:
      Goodwill                                                                                                                 32
      Net premiums (discounts) on:
        Loans purchased                                                                         (23)           (286)           22
        Investments                                                                          (1,263)         (1,011)         (294)
        Mortgage-backed securities                                                            1,496           1,305          (506)
    Gain on sale of investments                                                                (155)             (8)
    Gain on sale of loans held for sale                                                                                        (9)
    Loss on sale of mortgage-backed securities                                                   16              74
    Gain on sale of deposit liabilities                                                                                    (2,234)
    Loss on sale of real estate owned                                                             2              49            50
    Proceeds from sale of loans held for sale                                                                               1,055
    (Increase) decrease in other assets                                                        (322)        (11,182)          356
    Increase (decrease) in other liabilities                                                   (674)           (797)        4,206
                                                                                         ------------------------------------------
      Net cash provided by (used in) operating activities                                     4,015         (10,772)        6,328
                                                                                         ------------------------------------------
INVESTING ACTIVITIES:
  Principal collected on:
    Mortgage-backed securities                                                               46,475          47,504        15,171
    Loans                                                                                    30,246          24,818        22,496
  Loans originated                                                                          (45,854)        (26,181)      (19,778)
  Loans acquired                                                                             (7,720)        (36,098)         (821)
  Purchases of:
    Investments                                                                             (72,492)        (57,750)      (43,354)
    Mortgage-backed securities                                                              (59,279)       (184,234)      (32,216)
    Property and equipment                                                                     (832)         (1,304)         (119)
    FHLBstock                                                                                (3,500)         (3,642)          (10)
  Proceeds from the sale of:
    Real estate owned                                                                            40             180           269
    Maturities of investments                                                                 2,333          20,902        54,000
    Mortgage-backed securities                                                               28,561          15,898
    Investments                                                                              17,108           2,147           984
    Property and equipment                                                                                                    204
                                                                                         ------------------------------------------
      Net cash provided by (used in) investing activities                                   (64,914)       (197,760)       (3,174)
                                                                                         ------------------------------------------
FINANCING ACTIVITIES:
  Net (decrease) increase in deposits                                                        16,229          45,832       (23,754)
  Net increase (decrease) in advances from borrowers for taxes and insurance                    243              43           (13)
  Net increase in FHLB borrowings                                                            70,000          99,000
  Increase in other borrowings                                                                3,000
  Purchase of treasury stock                                                                (13,326)
  Purchase of restricted stock plan shares                                                   (2,761)
  Net proceeds from the exercise of stock options                                               300
  Proceeds from the stock offering, net of offering costs                                                    70,624
  Cash dividends                                                                             (1,725)           (982)         (165)
                                                                                         ------------------------------------------
      Net cash provided by (used in) financing activities                                    71,960         214,517       (23,932)
                                                                                         ------------------------------------------
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                                         11,061           5,985       (20,778)
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR                                                 26,136          20,151        40,929
                                                                                         ------------------------------------------
CASH AND CASH EQUIVALENTS, END OF YEAR                                                     $ 37,197       $  26,136      $ 20,151
                                                                                         ------------------------------------------
SUPPLEMENTAL DISCLOSURES:
  Interest paid on deposits and funds borrowed                                             $ 19,306       $  11,325      $ 11,071
  Income taxes paid                                                                           1,267           1,570            81
  Noncash transfers from loans to real estate owned                                             101             168           250
  Noncash transfer of investments held to maturity to available for sale                     54,129
</TABLE>

See  notes  to  consolidated  financial  statements.

                                                                              22
<PAGE>
<TABLE>
<CAPTION>
<S>                                                    <C>
Notes  to  Consolidated Financial  Statements            Thistle Group Holdings,  Co. and Subsidiaries
Years Ended December  31,  1999,  1998 and 1997
(Dollars  in  thousands,  except  per share data)
</TABLE>

1. NATURE OF OPERATIONS

     On July 14, 1998,  Thistle  Group  Holdings,  Inc. (the  "Mid-Tier  Holding
Company")  completed  its  mutual  to  stock  conversion  (the  "Conversion  and
Reorganization"). In connection with the Conversion and Reorganization,  Thistle
Group  Holdings,   Co.  ("the  Company"),   a  unitary  thrift  holding  company
incorporated  in  Pennsylvania,  sold  7,856,370  shares of its common  stock in
subscription and community offerings at $10.00 per share. Furthermore,  based on
an independent  appraisal of the Company,  existing minority stockholders of the
Mid-Tier  Holding Company  converted each share of the Mid-Tier  Holding Company
into  5.5516  shares  of  common  stock of  Thistle  Group  Holdings,  Co.  (the
"Exchange"). Upon completion of the Conversion and Reorganization,  the Mid-Tier
Holding Company and FJF Financial, M.H.C. were merged with and into the Bank and
the  Bank  changed  its  name  to   Roxborough-Manayunk   Bank  and  became  the
wholly-owned  subsidiary  of Thistle  Group  Holdings,  Co. A total of 8,999,989
shares of common stock of Thistle  Group  Holdings,  Co.  (excluding  fractional
shares issued in the Exchange) were issued in connection with the Conversion and
Reorganization.  After the effect of  establishing  the Employee Stock Ownership
Plan (see Note 12) and  reorganization and stock offering costs of approximately
$1.7 million, the Company realized net proceeds of approximately $70.6 million.

     The  primary  business  of the  Company is to act as a holding  company for
Roxborough-Manayunk  Bank (the  "Bank"),  a federally  chartered  capital  stock
savings  bank,  and TGH  Corp.,  which  holds  investments.  The Bank has  three
subsidiaries,  Ridge Service Corporation,  which is inactive, Montgomery Service
Corporation,  which manages a small commercial real estate property,  and Roxdel
Corp., which holds  investments.  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,   commercial   real   estate   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  consolidated  financial  statements contained
herein  for the  periods  prior to July  14,  1998 are  those of  Thistle  Group
Holdings,  Inc. (the "Mid-Tier  Holding  Company"),  which was organized for the
purpose of holding all of the capital  stock of  Roxborough-Manayunk  Bank.  The
consolidated  statements contained herein for the periods subsequent to July 14,
1998 are those of Thistle Group  Holdings,  Co., which was organized in March of
1998, and its  subsidiaries.  Thistle Group Holdings,  Co. has two  wholly-owned
subsidiaries,  TGH Corp. and Roxborough-Manayunk Bank.  Roxborough-Manayunk Bank
has three wholly-owned subsidiaries,  Roxdel Corp., Montgomery Service Corp. and
Ridge Service Corp. The Company's business is conducted  principally through the
Bank.  All  significant   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.

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 specific  identification  method.

                                                                              23
<PAGE>
<TABLE>
<CAPTION>

<S>                                              <C>
Notes  to  Consolidated   Statements              Thistle Group Holdings, Co. and Subsidiaries
Years Ended  December  31,  1999,  1998 and 1997
(Dollars in thousands,  except per share data)  (continued)
</TABLE>

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 by a charge to operations.

Loans Held 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 held  for sale or held for  investment.  Loans  held for sale are
carried at the lower of cost or fair value,  determined  on an aggregate  basis.
Loans receivable designated as held for portfolio have been so designated due to
management's intent and ability to hold such loans until maturity or pay-off.

Provisions  for  Losses--Provisions  for  losses  include  charges to reduce the
recorded balances of 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  and/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 are
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 which range from three to twenty years.  The
costs of  maintenance  and repairs are  expensed as  incurred,  and renewals and
betterments are capitalized.

Cash  Surrender  Value of Life  Insurance--The  Company  is the  beneficiary  of
insurance  policies  on the lives of officers  and  employees  of the Bank.  The
Company has  recognized  the amount that could be realized  under the  insurance
policies as an asset in the statement of financial condition.

Interest Rate Risk--At December 31, 1999, 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
contractual 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 options
in accordance with SFAS No. 123, Accounting for Stock-Based Compensation,  which
allows an entity to choose  between the intrinsic  value  method,  as defined in
Accounting  Principals Board ("APB") Opinion No. 25, Accounting for Stock Issued
to Employees or the fair value method of accounting for stock-based compensation
described  in SFAS No.  123. An entity  using the  intrinsic  value  method must
disclose  pro forma net  income  and  earnings  per share as if the  stock-based
compensation  was  accounted  for  using  the fair  value  method.  The  Company
continues to account for  stock-based  compensation  using the  intrinsic  value
method and has not recognized compensation expense under this method.

Earnings  Per  Share--Basic  earnings per share for 1999 and 1998 is computed by
dividing income available to common stockholders (for 1998 the amount calculated
was net income from July 14, 1998  through  December  31, 1998 or $1,400) by the
weighted-average  number of common shares  outstanding  for the period.  Diluted
earnings  per share for 1999 and 1998 is  computed  using the  weighted  average
number of common  shares  outstanding  and common share  equivalents  that would

24
<PAGE>

arise from the exercise of stock options.  Prior period  information is not
comparative and therefore not presented. The weighted average shares used in the
basic and diluted  earnings per share  computations  for the year ended December
31,  1999 and for the period  July 14,  1998  through  December  31, 1998 are as
follows:
                                                                       July 14,
                                                                       1998 to
                                                          December     December
                                                          31, 1999     31, 1998
                                                       ------------------------
Average common shares outstanding--basic                 7,359,241    8,372,155
Increase in shares due to dilutive options                  90,626      174,732
                                                       ------------------------
Adjusted shares outstanding--diluted                     7,449,867    8,546,887


Dividends--Prior  to the  reorganization  discussed in Note 1, during 1998,  the
Mid-Tier  Holding  Company had declared two dividends each at $.20 per share. No
dividends were paid to FJF Financial,  M.H.C.  as a result of a waiver  received
from the OTS.  The Bank is  subject  to  certain  restrictions  on the amount of
dividends that it may declare  without prior  regulatory  approval.  The Company
declared and paid a $.05 per share dividend for the quarter ended  September 30,
1998 and  declared a dividend  of $.05 per share  payable  January  15,  1999 to
shareholders  of record on December  31, 1998.  The Company  declared and paid a
$.05 per share  dividend for the quarters ended March 31, 1999 and June 30, 1999
and a $.06 per share  dividend for the quarter ended  September 30, 1999. A $.06
per share dividend was declared and payable on January 15, 2000 to  shareholders
of record on December 31, 1999.

Comprehensive  Income--In accordance with SFAS No. 130, Reporting  Comprehensive
Income,  the Company  presents,  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.

Recent  Accounting  Pronouncements--In  June 1998, the FASB issued SFAS No. 133,
Accounting for Derivative  Instruments  and Hedging  Activities.  This statement
requires  that  an  entity   recognize  all  derivatives  as  either  assets  or
liabilities   in  the  statement  of  financial   condition  and  measure  those
instruments  at fair  value.  The  accounting  for  changes  in fair  value of a
derivative  depends on the  intended  use of the  derivative  and the  resulting
designation. The Company adopted this statement on January 1, 1999. The adoption
of this  statement  did not have a material  impact on the  Company's  financial
position or results of  operations.  In accordance  with the  provisions of this
statement,  the Company  transferred  $54,129 of investments held to maturity to
available for sale.

Reclassifications--Certain  items in the 1998  and 1997  consolidated  financial
statements have been  reclassified to conform with the  presentation in the 1999
consolidated financial statements.

3. INVESTMENTS
     A  comparison  of cost  and  approximate  fair  value  of  investments,  by
maturity, is as follows:
<TABLE>
<CAPTION>
                                                                                        Available for Sale December 31, 1999
                                                                                 --------------------------------------------------
                                                                                                 Gross       Gross
                                                                                    Amortized Unrealized  Unrealized  Approximate
                                                                                      Cost       Gains      Losses     Fair Value
                                                                                 --------------------------------------------------
<S>                                                                               <C>           <C>        <C>         <C>
U.S. Treasury securities and securities of U.S. Government agencies:
  1 to 5 years                                                                      $ 3,000                  $  166      $ 2,834
  5 to 10 years                                                                       3,017                      52        2,965
  More than 10 years                                                                 42,000                   3,294       38,706
FHLB and FHLMC Bonds--More than 10 years                                              17,622                   3,961       13,661
Municipal bonds--More than 10 years                                                   41,613                   4,484       37,129
Mutual Funds                                                                          1,345                                1,345
Capital Trust securities                                                             12,900                   1,560       11,340
Equity investments                                                                    5,795      $795           544        6,046
Other                                                                                 1,437                                1,437
                                                                                 --------------------------------------------------
  Total                                                                            $128,729      $795       $14,061     $115,463
                                                                                 --------------------------------------------------
</TABLE>
                                                                              25
<PAGE>

Notes to Consolidated Statements    Thistle Group Holdings, Co. and Subsidiaries
Years Ended December 31, 1999, 1998 and 1997
(Dollars in thousands, except per share data) (continued)

                                   Available for Sale December 31, 1998
                                             Gross       Gross
                                Amortized Unrealized  Unrealized   Approximate
                                  Cost       Gains      Losses     Fair Value
                            ---------------------------------------------------
Mutual Funds                    $ 1,285                              $ 1,285
Capital Trust securities         11,774                  $ (127)      11,647
Equity investments                6,324      $268                      6,592
Other                               750                                  750
                            ---------------------------------------------------
  Total                        $ 20,133      $268        $ (127)    $ 20,274
                            ---------------------------------------------------

<TABLE>
<CAPTION>
                                                                                         Held to Maturity December 31, 1998
                                                                                ---------------------------------------------------
                                                                                                 Gross       Gross
                                                                                    Amortized Unrealized  Unrealized   Approximate
                                                                                      Cost       Gains      Losses     Fair Value
                                                                                ---------------------------------------------------
<S>                                                                               <C>          <C>                     <C>
U.S. Treasury securities and securities of U.S. Government agencies:
  1 to 5 years                                                                      $ 5,032      $324                    $ 5,356
  5 to 10 years                                                                       3,000                   $  15        2,985
  More than 10 years                                                                  5,000                                5,000
FHLB and FHLMC Bonds--More than 10 years                                             10,154        85           471        9,768
Municipal bonds--More than 10 years                                                  30,765       276           370       30,671
Other                                                                                   178                                  178
                                                                                ---------------------------------------------------
  Total                                                                            $ 54,129      $685        $  856     $ 53,958
                                                                                ---------------------------------------------------
</TABLE>
     In  connection  with the adoption of SFAS No. 133, the Company  transferred
$54,129 of investment securities held to maturity to available for sale.
     Proceeds  from the sale of  investments  available for sale during the year
ended December 31, 1999 were $17,108 resulting in a gain of $155.  Proceeds from
the sale of  investments  available for sale during the year ended  December 31,
1998 were $2,147  resulting in a gain of $8.  There were no sales of  investment
securities during the year ended December 31, 1997.

4. MORTGAGE-BACKED SECURITIES AVAILABLE FOR SALE

   Mortgage-backed securities available for sale are summarized as follows:
<TABLE>
<CAPTION>
                                                                           December 31, 1999
                                                         ---------------------------------------------------
                                                                          Gross       Gross
                                                             Amortized Unrealized  Unrealized   Approximate
                                                               Cost       Gains      Losses     Fair Value
                                                         ---------------------------------------------------
<S>                                                       <C>         <C>           <C>        <C>
GNMA pass-through certificates                              $111,825    $  324        $3,186     $108,963
FNMA pass-through certificates                                77,567        69         3,835       73,801
FHLMC pass-through certificates                               20,550       260           189       20,621
FHLMC real estate mortgage investment conduits                 1,362                      41        1,321
                                                         ---------------------------------------------------
  Total                                                     $211,304    $  653        $7,251     $204,706
                                                         ---------------------------------------------------

                                                                           December 31, 1998
                                                         ---------------------------------------------------
                                                                          Gross       Gross
                                                             Amortized Unrealized  Unrealized   Approximate
                                                               Cost       Gains      Losses     Fair Value
                                                         ---------------------------------------------------
GNMA pass-through certificates                              $134,216    $  635         $  70     $134,781
FNMA pass-through certificates                                64,852       326            49       65,129
FHLMC pass-through certificates                               26,512       580            24       27,068
FHLMC real estate mortgage investment conduits                 2,994                      89        2,905
                                                         ---------------------------------------------------
  Total                                                     $228,574    $1,541        $  232     $229,883
                                                         ---------------------------------------------------
</TABLE>

   Proceeds from the sale of  mortgage-backed  securities  during the year ended
December 31, 1999 were $28,561  resulting  in a loss of $16.  Proceeds  from the
sale of mortgage-backed  securities during the year ended December 31, 1998 were
$15,898  resulting  in a loss of $74.  There  were no sales  of  mortgage-backed
securities during the year ended December 31, 1997.

26
<PAGE>

5. LOANS RECEIVABLE
   Loans receivable consist of the following:

                                              December 31,
                                            1999        1998
                                         ----------------------
Mortgage loans:
  1 to 4 Family residential               $110,032    $108,585
  Commercial real estate                    29,867      17,542
Home equity lines of credit
  and improvement loans                      8,518       8,273
Commercial nonmortgage loans                 5,496         269
Construction loans--net                      5,365         868
Loans on savings accounts                      170         218
Consumer loans                                 126         126
                                         ----------------------
  Total loans                              159,574     135,881
Plus unamortized premiums                      373         374
Less:
  Net discounts on loans purchased
    and loans acquired through merger          (28)        (30)
  Deferred loan fees                        (1,452)     (1,281)
  Allowance for loan losses                 (1,234)     (1,036)
                                         ----------------------
    Total                                 $157,233    $133,908
                                         ----------------------

     The  Company  originates  loans to  customers  in its  local  market  area,
principally  Philadelphia,  Pennsylvania  and the four adjoining  counties.  The
Company occasionally  purchases loans in Pennsylvania,  New Jersey and Delaware.
The ultimate  repayment  of these loans is dependent to a certain  degree on the
local economy and real estate market.
     Originated or purchased  commercial  real estate loans totaled  $29,867 and
$17,542 at December  31, 1999 and 1998,  respectively.  Of the  commercial  real
estate  loans,  as of  December  31,  1999 and 1998,  $19,490  and  $10,862  are
collateralized  by  multi-family  residential  property;  $10,377  and $6,680 by
business property, respectively.
     At December 31, 1999,  1998 and 1997,  the Company was servicing  loans for
others amounting to $1,706, $2,558 and $3,695, 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 $124, $167 and $234 at December
31, 1999, 1998 and 1997, respectively.
     Following is a summary of changes in the allowance for loan losses:

                                        Year Ended December 31,
                                       1999      1998     1997
                                    ---------------------------
Balance, beginning                    $1,036   $  783     $577
Provision                                240      270      120
Charge-offs                              (42)     (85)     (83)
Recoveries                                         68      169
                                    ---------------------------
Balance, ending                       $1,234   $1,036     $783
                                    ---------------------------

     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
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, 1999 and 1998,  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 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:

                                                December 31,
                                                1999     1998
                                      -------------------------
Impaired loans with no related
  reserve for loan losses calculated
  under SFAS No. 114                           $1,707   $1,734


                                       Year Ended December 31,
                                       1999     1998     1997
                                    ---------------------------
Average impaired loans               $1,246    $1,265   $1,274
Interest income recognized
  on impaired loans                     100       101      109

     No cash basis interest  income was recognized in 1999, 1998 or 1997 for the
impaired  loans  included  above.  Nonaccrual  loans for which interest has been
fully  reserved  totaled  approximately  $223 and $393 at December  31, 1999 and
1998, respectively.
     The Company  originates and purchases  fixed and  adjustable  interest rate
loans and mortgage-backed  securities. At December 31, 1999 fixed rate loans and
mortgage-backed  securities were approximately $330,000, and adjustable interest
rate loans and mortgage-backed securities were approximately $31,900.
     As  of  December  31,  1999,  the  Company  had  approximately  $16,300  in
outstanding  loan  commitments with interest rates ranging from 7.50% to 9.125%.
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
$1,167,  $1,872 and $1,226 at December  31, 1999,  1998 and 1997,  respectively.
Originations  to these  persons  were  $52,  $470 and $159 for the  years  ended
December 31, 1999,  1998 and 1997,  respectively.  Loan repayments for the years
ended December 31, 1999,  1998 and 1997 were $757,  $176 and $98,  respectively.


                                                                              27
<PAGE>
Notes to Consolidated  Statements   Thistle Group Holdings, Co. and Subsidiaries
Years Ended December 31, 1999,  1998 and 1997
(Dollars in thousands,  except per share data)  (continued)

6.  OFFICE  PROPERTIES AND EQUIPMENT
     Office  properties and equipment are summarized by major  classification as
follows:

                                                December 31,
                                               1999     1998
                                           -------------------
                                             $   528  $   528
Buildings                                      2,909    2,768
Furniture and equipment                        3,189    2,586
Leasehold improvements                            87       87
                                           -------------------
  Total                                        6,713    5,969
Accumulated depreciation and amortization     (3,860)  (3,482)
                                           -------------------
Net                                          $ 2,853  $ 2,487
                                           -------------------

7. DEPOSITS

   Deposits consist of the following major classifications:

                                       December 31,
                                  1999              1998
                            ----------------------------------
                                    Weighted          Weighted
                                    Interest          Interest
                            Amount    Rate     Amount   Rate
                            ----------------------------------
NOW accounts and
  transaction checking     $ 19,880   1.28%   $ 18,142  1.40%
Money Market
  Demand accounts             8,963   3.43      13,857  3.49
Passbook accounts            99,018   3.26     100,627  3.25
Certificate accounts        164,758   5.27     143,764  5.32
                            ----------------------------------
Total                      $292,619   4.26%   $276,390  4.22%
                            ----------------------------------

     At  December  31, 1999 and 1998,  the  Company had  deposits of $100,000 or
greater totaling  approximately $34,032 and $34,978,  respectively.  Deposits in
excess of $100,000 are not federally insured.
     In May 1997, the Bank sold approximately $37,000 in deposits and two branch
buildings to a local financial  institution.  A gain of approximately $2,200 was
realized on the sale during the year ended December 31, 1997.
     While  frequently  renewed at maturity  rather  than paid out,  certificate
accounts were scheduled to mature contractually within the following periods:

                                              December 31,
                                            1999        1998
                                         ----------------------
1 year or less                            $108,647    $118,170
1 year to 3 years                           49,174      18,516
3 years to 5 years                           6,937       7,078
                                         ----------------------
Total                                     $164,758    $143,764
                                         ----------------------

Interest expense on deposits is as follows:

                                     Year Ended December 31,
                                    1999      1998      1997
                                 ------------------------------
NOW and MMDA                      $  661     $  534     $  508
Passbook                           3,238      3,603      3,807
Certificates                       7,800      6,851      6,235
Early withdrawal penalties           (23)       (11)       (12)
                                 ------------------------------
  Total                          $11,676    $10,977    $10,538
                                 ------------------------------

8. FHLB ADVANCES AND OTHER BORROWINGS

   A summary of advances  from the Federal Home Loan Bank ("FHLB") of Pittsburgh
follows:

                                       December 31,
                                  1999              1998
                            -----------------------------------
                                    Weighted          Weighted
                                     Average           Average
                                    Interest          Interest
                            Amount    Rate     Amount   Rate
                            -----------------------------------
Advances from FHLB
  due by December 31,
    2000                   $ 30,000   4.06%
    2001
    2002                     10,000   5.05
    Thereafter              136,884   5.24    $106,884  5.20%
                            -----------------------------------
      Total                $176,884   5.03%   $106,884  5.20%
                            -----------------------------------

     The advances are collateralized  under a blanket collateral lien agreement.
The  $30,000  of  advances  due by  December  31,  2000 were  borrowed  under an
overnight  line of credit.  The interest rate on these  advances  adjusts daily.
Also,  included in the table above at December 31, 1999 and 1998 are convertible
advances whereby the FHLB has the option at a predetermined  time to convert the
fixed  interest rate to an adjustable  rate tied to LIBOR.  The Company then has
the option to prepay these  advances if the FHLB  converts  the  interest  rate.
These advances are included in the year in which they mature.
     The Company  has other  borrowings  of $3,000 at December  31, 1999 from an
unaffiliated  lender.  The borrowing  carries a variable interest rate which was
7.5% at December 31, 1999 and is due in December 2002.

9. INCOME TAXES

     As of January 1, 1996,  the Bank changed 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.
Beginning January 1, 1999, the Bank changed its method of computing reserves for
bad debts to the specific  charge-off method.  The bad debt deduction  allowable
under this method is  available  to large banks with  assets  greater  than $500
million.  Generally, this method allows the Bank to deduct an annual addition to
the reserve for bad debts equal to its net charge-offs.

28
<PAGE>

     A thrift  institution  required to change its method of computing  reserves
for bad  debts to the  experience  method  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.  Amounts that
had been previously  deferred will be reversed for financial  reporting purposes
and will be included in the income tax return of the Company,  increasing income
tax payable.  The change from the experience  method to the specific  charge-off
method  in 1999 will not  result in a  recapture  of bad debt  reserves  for tax
purposes. Retained earnings at December 31, 1999 and 1998 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
                                    --------------------------
1999                                 $1,628             $1,628
1998                                  1,258     $211     1,469
1997                                  1,870      220     2,090

     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:
<TABLE>
<CAPTION>
                                                                                          Year Ended December 31,
                                                                             1999                  1998                1997
                                                                   ---------------------------------------------------------------
                                                                        Amount    Percent    Amount    Percent    Amount   Percent
                                                                   ---------------------------------------------------------------
<S>                                                                  <C>         <C>       <C>       <C>       <C>        <C>
Tax at federal tax rate                                                $2,371      34.0%     $1,298    34.0%     $1,776     34.0%
Tax-exempt income                                                        (727)    (10.4)       (202)   (5.3)        (45)    (0.9)
Decrease resulting from amortization of goodwill
  premiums and discounts related to an acquisition--net                                                               (4)    (0.1)
State income tax expense, net of federal income tax                                             139     3.6         145      2.8
Other                                                                     (16)     (0.3)        234     6.1         218      4.2
                                                                   ---------------------------------------------------------------
  Total                                                                $1,628      23.3%     $1,469    38.4%     $2,090     40.0%
                                                                   ---------------------------------------------------------------
</TABLE>

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

                                                December 31,
                                               1999     1998
                                             ------------------
Deferred tax assets:
  Unrealized loss on investments
    and mortgage-backed securities            $6,754
  Deferred loan fees                             493    $ 436
  Allowance for loan losses                      313      159
  Reserve for uncollected interest                16       19
  Supplemental pension and other
    retirement accruals                          561      468
  Office properties and equipment                          58
                                             ------------------
                                               8,137    1,140
                                             ------------------
Deferred tax liabilities:
  Office properties and equipment                (12)
  State taxes                                            (614)
  Unrealized gain on investments
    and mortgage-backed securities                       (493)
  Other                                         (118)    (480)
                                             ------------------
                                                (130)  (1,587)
                                             ------------------
    Total                                     $8,007  $  (447)
                                             ------------------

10. 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 assets (as defined). Management believes, as of December 31, 1999,
that the Bank meets all capital adequacy requirements to which it is subject.
     As of December 31, 1999,  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.

                                                                              29
<PAGE>

Notes to Consolidated Statements    Thistle Group Holdings, Co. and Subsidiaries
Years Ended December 31, 1999, 1998 and 1997
(Dollars in thousands, except per share data) (continued)
<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, 1999:
  Tangible                       $57,781      10.6%      $ 8,214     1.5%          N/A      N/A
  Core (Leverage)                 57,781      10.6        16,429     3.0       $27,381     5.0%
  Tier 1 risk-based               57,781      30.2           N/A      N/A       32,857     6.0
  Total risk-based                59,015      30.9        15,296     8.0        19,120    10.0


                                                                                Well-Capitalized
                                                            Required for          Under Prompt
                                                          Capital Adequacy      Corrective Action
                                        Actual                Purposes             Provisions
                               ------------------------------------------------------------------
                                  Amount      Ratio      Amount      Ratio     Amount      Ratio
                               ------------------------------------------------------------------
At December 31, 1998:
  Tangible                       $60,672      12.9%      $ 7,065     1.5%          N/A      N/A
  Core (Leverage)                 60,672      12.9        14,129     3.0       $23,549     5.0%
  Tier 1 risk-based               60,672      45.8           N/A      N/A       28,259     6.0
  Total risk-based                61,708      46.6        10,605     8.0        13,256    10.0
</TABLE>

Capital at December 31, 1999 for  financial  statement  purposes  differs from
tangible,  core  (leverage),  and Tier 1 risk-based  capital  amounts by $12,247
representing  the exclusion of unrealized loss on securities  available for sale
and $29,126 of capital  maintained  at the  holding  company.  Total  risk-based
capital  differs from tangible,  core  (leverage),  and Tier 1 risk-based by the
allowance for loan losses.
   Capital at December 31, 1998 for financial  statement  purposes  differs from
tangible,  core  (leverage),  and  Tier 1  risk-based  capital  amounts  by $864
representing  the exclusion of unrealized gain on securities  available for sale
and $38,693 of capital  maintained  at the  holding  company.  Total  risk-based
capital  differs from tangible,  core  (leverage),  and Tier 1 risk-based by the
allowance for loan losses.
   At the date of the  conversion  and  reorganization,  the Bank  established a
liquidation account in the amount equal to its retained earnings at December 31,
1997,  the date of the latest  balance sheet  contained in the final  prospectus
utilized in the  Company's  public  offering.  The  liquidation  account will be
maintained for the benefit of eligible  account holders who continue to maintain
their accounts at the Bank after  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.

11. 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.  On November 18,  1999,  the Board of Directors  elected to
terminate the defined  benefit  pension plan effective  December 31, 1999 and is
currently  waiting for approval of such  termination  from the Internal  Revenue
Service.  The  amounts  shown for  December  31,  1999 are  after the  effect of
curtailment.  The  curtailment  will not  result in any  additional  funding  or
expenses for the Company.
   The  following  table  sets forth the plan's  net  periodic  pension  cost at
December 31, 1999, 1998 and 1997:

                                       1999      1998     1997
                                     --------------------------
Service cost--benefits earned
  during the period                    $103      $106    $ 95
Interest cost on projected
  benefit obligation                     97       119     103
Actual return on plan assets            (70)      (97)    (81)
Net amortization and deferral            (9)      (17)    (19)
                                     --------------------------
Net periodic pension cost              $121      $111    $ 98
                                     --------------------------

30
<PAGE>

     The following table sets forth the plan's prepaid pension asset at December
31, 1999 and 1998:

                                               1999     1998
                                             ------------------
Actuarial present value of benefit obligations:
  Vested benefits                             $1,168   $1,602
  Nonvested benefits                                        4
                                             ------------------
Accumulated benefit obligation                 1,168    1,606
Effect of future salary increases                         588
                                             ------------------
Projected benefit obligation                   1,168    2,194
Plan assets at fair value                      1,408    1,852
                                             ------------------
Plan assets greater than (less than)
  projected benefit obligation                   240     (342)
Unrecognized:
  Prior service cost                                       24
  Net loss from past experience                    1      518
  Net asset at date of transition                (52)     (59)
                                             ------------------
Prepaid pension asset                         $  189   $  141
                                             ------------------

     The  following  table sets forth a  reconciliation  of beginning and ending
balances of the benefit obligation:

                                                 Year Ended
                                                December 31,
                                               1999     1998
                                           --------------------
Balance, beginning                            $2,194   $1,852
Service cost                                     103      106
Interest cost                                     97      115
Actuarial gains and losses                        41       50
Benefits paid                                   (710)     (42)
Plan amendments                                           113
Reduction due to curtailment                    (557)
                                           --------------------
Balance, ending                               $1,168   $2,194
                                           --------------------

     The  following  table sets forth a  reconciliation  of beginning and ending
balances of the fair value of plan assets:

                                                 Year Ended
                                                December 31,
                                               1999      1998
                                           --------------------
Balance, beginning                            $1,852   $1,631
Actual return on plan assets                      70       97
Contributions by employer                        196      166
Benefits paid                                   (710)     (42)
                                           --------------------
Balance, ending                               $1,408   $1,852
                                           --------------------

   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 6.0% for the years ended December 31, 1999 and
1998, respectively. The expected long-term rate of return on assets was 6.0% for
1999 and 1998,  respectively.  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  $114  in  1998  and  $463  in  1997.  As of  July  1998,
contributions  to the  profit-sharing  plan were suspended.  Plan assets consist
primarily of a diversified stock portfolio.
   Effective  January 1, 2000, the Company amended the  profit-sharing  plan and
instituted  a 401(k)  defined  contribution  plan  which  provides  for  pre-tax
contributions  by  eligible   employees  with  matching   contributions  at  the
discretion of the Board of Directors.

12. EMPLOYEE STOCK OWNERSHIP PLAN

   As part of the conversion and reorganization, in July 1998, the ESOP borrowed
$6,285 from the Company in order to purchase  628,509 shares of the common stock
of the Company.  Since the Company's ESOP is internally  leveraged,  the Company
does not  report  the  loan  receivable  from the ESOP as an asset  and does not
report the ESOP as a liability.  The Company accounts for its ESOP in accordance
with AICPA Statement of Position 93-6,  Employers' Accounting for Employee Stock
Ownership Plans,  which requires the Company to recognize  compensation  expense
equal to the fair  value of the ESOP  shares  during  the  periods in which they
become  committed to be released.  To the extent that the fair value of the ESOP
shares  differs from the cost of such shares,  this  differential  is charged or
credited  to  equity as  additional  paid-in  capital.  Management  expects  the
recorded  amount of expense to fluctuate as continuing  adjustments  are made to
reflect  changes in the fair value of the ESOP shares.  As of December 31, 1999,
62,850 shares were  committed to be released of which 41,900 shares have not yet
been allocated to participant accounts.
The Company  recorded  compensation  and employee benefit expense related to the
ESOP  of $350  and  $200  for the  years  ended  December  31,  1999  and  1998,
respectively.

13. OTHER EMPLOYEE BENEFITS

Stock  Option  Plans--The  1994 and 1992 Stock  Option Plans were adopted by the
Board of Directors to provide additional incentive to retain officers, directors
and key employees.  Options were granted at the estimated fair value at the date
of grant. Options for the 1992 plan vested over a five year period.  Options for
the  1994  plan  vested  immediately.  In  connection  with the  conversion  and
reorganization,  the options were  adjusted to reflect the  exchange  ratio (see
Note 1). At December 31, 1999, options outstanding under the 1994 and 1992 Plans
totaled 66,623 with an exercise price ranging from $1.80 to $2.07.
   During the year ended  December 31,  1999,  the  stockholders  of the Company
approved  the adoption of the 1999 Stock  Option  Plan.  Common  stock  totaling
785,637  shares has been  reserved for issuance  under the Plan. An aggregate of
502,985  shares  have  been  granted  to  the  Company's   executive   officers,
non-employee  directors  and other key  employees  subject to vesting  and other
provisions of the Plan.

                                                                              31
<PAGE>

Notes to Consolidated Statements    Thistle Group Holdings, Co. and Subsidiaries
Years Ended December 31, 1999, 1998 and 1997
(Dollars in thousands,  except per share data) (continued)

     The  following  table  summarizes  transactions  regarding the stock option
plans:
<TABLE>
<CAPTION>
                                                                         Weighted     Weighted
                                               Number                     Average      Average
                                                 of        Exercise      Exercise     Remaining
                                               Option        Price         Price     Contractual
                                               Shares        Range       Per Share      Life
                                            -----------------------------------------------------
<S>                                          <C>        <C>              <C>
Outstanding at January 1, 1997                 222,064    $1.80-$2.07      $1.94
  Granted
  Canceled
  Exercised
                                            ---------------------------------------
Outstanding at December 31, 1997               222,064    $1.80-$2.07      $1.94       72 months
                                            ---------------------------------------
Exercisable at December 31, 1997               222,064    $1.80-$2.07      $1.94
                                            ---------------------------------------
  Granted
  Canceled
  Exercised
                                            ---------------------------------------
Outstanding at December 31, 1998               222,064    $1.80-$2.07      $1.94       60 months
                                            ---------------------------------------
Exercisable at December 31, 1998               222,064    $1.80-$2.07      $1.94
                                            ---------------------------------------
  Granted                                      502,985    $7.00-$8.94      $8.88
  Canceled
  Exercised                                    155,441    $1.80-$2.07      $1.93
                                            ---------------------------------------
Outstanding at December 31, 1999               569,608    $1.80-$8.94      $8.07      112 months
                                            ---------------------------------------
Exercisable at December 31, 1999               460,231    $1.80-$8.94      $7.93
                                            ---------------------------------------
</TABLE>

     The Company applies APB Opinion No. 25 in accounting for stock options and,
accordingly,  no  compensation  expense  has been  recognized  in the  financial
statements.  Had the Company determined  compensation  expense based on the fair
value at the grant date for its stock  options under SFAS No. 123, the Company's
net income and income per share would have been reduced to the pro forma amounts
indicated below:
                                                  December 31,
                                                      1999
                                                 ------------
Net income:
  As reported                                        $5,348
  Pro forma                                           4,667
Net income per common and common equivalent share:
    Earnings per common share
      As reported                                    $ 0.72
      Pro forma                                      $ 0.63
    Weighted average fair value of
      options granted during the period              $ 1.77

     The binomial option-pricing model was used to determine the grant date fair
value of options.  Significant  assumptions  used to  calculated  the above fair
value of the awards are as follows:

                                                  December 31,
                                                      1999
                                                  -------------
Risk free interest rate of return                       6.50%
Expected option life (months)                            120
Expected volatility                                    27.11%
Expected dividends                                      3.4%

Restricted  Stock  Plan--In  prior years the  Company's  Board of Directors  had
adopted Management  Recognition Plans. All shares under these plans were granted
prior to December 31, 1997.  The Company  recognized  compensation  and employee
benefit  expense of $12 for the year ended  December  31,  1997.  All shares are
fully vested.
   During the year ended  December 31,  1999,  the  stockholders  of the Company
approved  the  adoption of the 1999  Restricted  Stock Plan  ("RSP").  There are
314,254  shares  authorized  under the RSP. As of December 31, 1999, the Company
had outstanding  awards  aggregating to 243,460 shares to the Company's Board of
Directors,  executive  officers and other key  employees  subject to vesting and
other  provisions  of the RSP. At December  31, 1999,  the deferred  cost of the
unearned  RSP  shares  totaled  $2,542  and  is  recorded  as a  charge  against
stockholders'  equity.  Compensation  expense will be recognized  ratably over a
five year vesting period for executive officers and other key employees and over
a four year  vesting  period  for  non-employee  directors.  For the year  ended
December 31, 1999,  the Company  recognized  compensation  and employee  benefit
expense of $219 related to the RSP.

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

32
<PAGE>

relating to this  benefit was  approximately  $179,  $328 and $184 for the years
ended December 31, 1999, 1998 and 1997, respectively.

14. SHAREHOLDER RIGHTS PLAN

   On September 13, 1999, the Company's Board of Directors adopted a Shareholder
Rights Plan. Under the Plan, each shareholder of record at the close of business
on September  30, 1999  received a dividend  distribution  of one Right for each
outstanding  share of common stock.  The Rights expire on September 13, 2009 and
thereafter have no further value.  They are redeemable by the Board of Directors
at a price of $.01 per  Right at any time  within  the ten year  period  until a
person or group has acquired 15% or more of the then  outstanding  common stock.
The rights will be exercisable only if a person or group acquires 15% or more of
the Company's  common stock or announces a tender  offer,  the  consummation  of
which would result in ownership by a person or group of 15% of the common stock.

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 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,
                                                            1999                         1998
                                                  -----------------------------------------------------
                                                    Carrying       Fair         Carrying        Fair
                                                     Amount        Value         Amount         Value
                                                  -----------------------------------------------------
<S>                                                 <C>          <C>            <C>           <C>
Assets:
  Cash and cash equivalents                         $ 37,197     $ 37,197       $ 26,136      $ 26,136
  Investments held to maturity                                                    54,129        53,958
  Investments available for sale                     115,463      115,463         20,274        20,274
  Mortgage-backed securities available for sale      204,706      204,706        229,883       229,883
  Loans receivable                                   157,233      154,756        133,908       135,906
  Loans held for sale                                  3,925        3,925          2,558         2,558
  Federal Home Loan Bank stock                         8,844        8,844          5,344         5,344
Liabilities:
  NOW, MMDA and Passbook accounts                    127,861      127,861        132,636       132,636
  Certificate accounts                               164,758      164,224        143,764       144,389
  FHLB Advances                                      176,884      150,225        106,884       121,250
  Other borrowings                                     3,000        3,000

</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.

Other  Borrowings--As  the borrowing is variable  rate,  the carrying value is a
reasonable estimate of fair value.

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, 1999 and 1998. 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.

                                                                              33
<PAGE>

Notes to Consolidated Statements    Thistle Group Holdings, Co. and Subsidiaries
Years Ended December 31, 1999, 1998 and 1997
(Dollars in thousands, except per share data) (continued)

16. PARENT COMPANY FINANCIAL INFORMATION
     Condensed  financial  statements  of  Thistle  Group  Holdings,  Co. are as
follows:

Condensed Statements of Financial Condition

                                               December 31,
                                             1999       1998
                                           ---------------------
Assets
Cash and cash equivalents                  $ 5,139    $ 13,390
Investments available for sale               3,651      18,989
Investment in subsidiaries                  61,458      61,537
Loans receivable                             8,199       6,075
Accrued interest receivable                                356
Prepaid expenses and other assets              103         556
                                           ---------------------
  Total assets                             $78,550    $100,903
                                           ---------------------
Liabilities and Stockholders' Equity
Other borrowings                           $ 3,000
Dividends payable                              467      $  450
Other liabilities                              423         224
                                           ---------------------
  Total liabilities                          3,890         674
                                           ---------------------
Stockholders' equity                        74,660     100,229
                                           ---------------------
Total liabilities and stockholders' equity $78,550    $100,903
                                           ---------------------


Condensed Statements of Income

                                                Year Ended
                                               December 31,
                                             1999       1998
                                          ----------------------
Income:
  Interest on loans                         $  521      $  215
  Interest and dividends on investments        558         374
  Gain on sale of investments                  262           8
                                          ----------------------
    Total income                             1,341         597
                                          ----------------------
Interest on other borrowings                    78
                                          ----------------------
Operating expenses                             150          23
                                          ----------------------
Income before income taxes and equity
  in undistributed income of subsidiaries    1,113         574
Income tax expense                             347         176
                                          ----------------------
Income before equity in undistributed
  income of subsidiaries                       766         398
Equity in undistributed income of subsidiaries4,582      1,952
                                          ----------------------
Net income                                 $ 5,348     $ 2,350
                                          ----------------------

Condensed Statements of Cash Flows
                                                Year Ended
                                               December 31,
                                             1999       1998
                                          ----------------------
Operating activities:
  Net income                              $  5,348    $  2,350
  Adjustments to reconcile net income to
    net cash provided by operating activities:
      (Equity in) undistributed earnings
        of subsidiary                       (4,582)     (1,952)
      Gain on sale of investments             (262)         (8)
      Decrease (increase) in other assets      809        (912)
      Increase in other liabilities            216         452
                                          ----------------------
        Net cash provided by (used in)
          operating activities               1,529         (70)
                                          ----------------------
Investing activities:
  Purchase of investments                   (6,600)    (14,820)
  Increase in loans receivable              (2,124)     (6,075)
  Proceeds from the sale of investments      5,895       2,147
  Dividends received from subsidiaries       4,800         900
                                          ----------------------
        Net cash provided by (used in)
          investing activities               1,971     (17,848)
                                          ----------------------
Financing activities:
  Net proceeds from stock offering                      70,624
  Proceeds from other borrowings             3,000
  Capital contribution to subsidiary                   (38,632)
  Purchase of treasury stock               (13,326)
  Dividends paid                            (1,725)       (900)
  Net proceeds from exercise of
    stock options                              300
                                          ----------------------
        Net cash (used in) provided by
          financing activities             (11,751)     31,092
                                          ----------------------
(Decrease) increase in cash                 (8,251)     13,174
Cash, beginning of year                     13,390         216
                                          ----------------------
Cash, end of year                         $  5,139    $ 13,390
                                          ----------------------
Supplemental Disclosure:
  Noncash transfer of investments
    to subsidiary                         $ 16,162


34
<PAGE>

17. QUARTERLY FINANCIAL DATA (Unaudited)

     Unaudited  quarterly  financial  data for the years ended December 31, 1999
and 1998 is as follows:
<TABLE>
<CAPTION>
                                                                    1999                                     1998
                                                 ----------------------------------------------------------------------------------
                                                     First    Second     Third    Fourth      First    Second     Third    Fourth
                                                    Quarter   Quarter   Quarter   Quarter    Quarter   Quarter   Quarter   Quarter
                                                 ----------------------------------------------------------------------------------
<S>                                                <C>       <C>       <C>       <C>        <C>       <C>       <C>       <C>
Interest income                                     $7,770    $8,311    $8,924    $9,153     $4,827    $4,984    $6,575    $7,296
Interest expense                                     4,300     4,688     5,167     5,517      2,626     2,777     3,324     4,206
                                                 ----------------------------------------------------------------------------------
Net interest income                                  3,470     3,623     3,757     3,636      2,201     2,207     3,251     3,090
Provision for loan losses                               30       120        45        45         15        15        15       225
                                                 ----------------------------------------------------------------------------------
Net interest income after provision for loan losses  3,440     3,503     3,712     3,591      2,186     2,192     3,236     2,865
                                                 ----------------------------------------------------------------------------------
Non-interest income                                    148       400       146       257        124       143       134        14
Non-interest expense                                 1,921     2,067     2,276     1,957      1,644     1,639     1,953     1,839
                                                 ----------------------------------------------------------------------------------
Income before taxes                                  1,667     1,836     1,582     1,891        666       696     1,417     1,040
Provision for income taxes                             462       427       292       447        243       272       524       430
                                                 ----------------------------------------------------------------------------------
Net income                                          $1,205    $1,409    $1,290    $1,444     $  423    $  424    $  893    $  610
                                                 ----------------------------------------------------------------------------------
Per share:
Earnings per share--basic                           $ 0.16    $ 0.19    $ 0.18    $ 0.20                         $ 0.10    $ 0.07
Earnings per share--diluted                           0.15      0.19      0.18      0.20                           0.09      0.07
Common stock price range of the Company:
High                                                  9.94      9.25      9.00      7.69                          10.06      9.81
Low                                                   8.50      8.25      7.00      6.62                           7.50      7.75
</TABLE>

Independent Auditors' Report
To the Board of Directors of
Thistle Group Holdings, Co. and Subsidiaries:

   We  have  audited  the  accompanying  consolidated  statements  of  financial
condition of Thistle Group Holdings,  Co. and subsidiaries (the "Company") as of
December 31, 1999 and 1998, and the related  consolidated  statements of income,
changes in  stockholders'  equity and cash flows for each of the three  years in
the period ended December 31, 1999. 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, Co. and subsidiaries at December 31, 1999 and 1998, and the results of
their  operations and their cash flows for each of the three years in the period
ended  December  31,  1999 in  conformity  with  generally  accepted  accounting
principles.


/s/ Deloitte & Touche LLP

Philadelphia, Pennsylvania
January 24, 2000

                                                                              35
<PAGE>

Corporate Information     Thistle Group Holdings, Co. and Subsidiaries

<TABLE>
<CAPTION>

Headquarters

<S>                                        <C>                                        <C>
Thistle Group Holdings, Co.                   Market Makers                             Branch Offices
6060 Ridge Avenue
Philadelphia, Pennsylvania 19128              Sandler O'Neill & Partners                6060 Ridge Avenue
                                              F.J. Morrissey & Co., Inc.                Philadelphia, Pennsylvania 19128
Annual Shareholders' Meeting                  Tucker Anthony Inc.                       (215) 483-2800
                                              Trident Securities, Inc.
Thistle Group Holdings, Co.'s                 Friedman Billings Ramsey & Co., Inc.      7568 Ridge Avenue
Annual shareholders' meeting will             Ryan Beck & Co., Inc.                     Philadelphia, Pennsylvania 19128
be held on April 19, 2000 at 9:30 a.m.                                                  (215) 483-1434
at the Williamson's  restaurant atop the      Annual Report & Form 10-K
GSBBuilding,  One Belmont Avenue                                                        8345 Ridge Avenue
Philadelphia, Pennsylvania.                   Copies of Thistle Group                   Philadelphia, Pennsylvania 19128
                                              Holdings,  Co.'s Annual  Report and       (215) 483-1200
Dividend Reinvestment Plan                    Form 10-K are  available  without
                                              charge by writing:                        4370 Main Street
Thistle Group Holdings, Co. offers                                                      Philadelphia, Pennsylvania 19127
its shareholders a convenient method          Thistle Group Holdings, Co.               (215) 483-1500
of increasing their investment in             Shareholder Relations
the Company.  Through the Automatic           6060 Ridge Avenue                         1024 Church Lane
Dividend  Reinvestment Plan stock-            Philadelphia, Pennsylvania 19128          Yeadon, Pennsylvania 19151
holders may have their dividends and                                                    (610) 622-4567
optional cash  contributions of               Stock Listing
between $100 and $1000 per quarter                                                      6503-15 Haverford Avenue
reinvested in additional common               Shares of Thistle  Group  Holdings,       Philadelphia, Pennsylvania 19151
shares without incurring brokerage            Co.'s common stock are traded on          (215) 748-6312
commissions or service charges. Share-        The Nasdaq Stock Market under
holders not enrolled in this plan, as         the symbol THTL.
well as brokers and custodians who
hold stock for clients,  may receive a        Transfer Agent and Registrar
copy of the plan and enrollment card
by contacting Registrar and Transfer          Registrar and Transfer Company
Investor Relations Department  at             10 Commence Street
(800)  368-5948  or Pam Cyr,  Vice            Cranford, NewJersey 07016
President,  Finance  at (215)483-2800.
                                              Independent Auditors

                                              Deloitte & Touche LLP
                                              24th Floor
                                              1700 Market Street
                                              Philadelphia, Pennsylvania 19103-3984

                                              Special Counsel

                                              Malizia, Spidi, & Fisch, P.C.
                                              One Franklin Square
                                              1301 K Street, N.W., Suite 700 East
                                              Washington, D.C. 20005

</TABLE>


36


                                   Exhibit 21
<PAGE>

<TABLE>
<CAPTION>
                         Subsidiaries of the Registrant

                                      Jurisdiction of Incorporation     Name under which
Name                                         or Origination           business is conducted
- ----                                         --------------           ---------------------

<S>                                         <C>                              <C>
Roxborough-Manayunk Bank                      United States                    (2)

TGH Corp.                                       Delaware                       (2)

Montgomery Services Corporation(1)            Pennsylvania                     (2)

Ridge Service Corporation(1)                  Pennsylvania                     (2)

Roxdel Corp(1)                                  Delaware                       (2)
</TABLE>

- -------------------------
(1)      Subsidiary of Roxborough-Manayunk Bank.
(2)      Same as corporate name.

                                   Exhibit 23
<PAGE>

                         INDEPENDENT AUDITORS' CONSENT

We consent to the  incorporation  by reference in  Registration  Statement  Nos.
333-67655  and  333-84347  of Thistle  Group  Holdings,  Co. on Forms S-8 of our
report dated January 24, 2000,  incorporated  by reference in this Annual Report
on Form 10-K of Thistle  Group  Holdings,  Co. for the year ended  December  31,
1999.


/s/Deloitte & Touche LLP

DELOITTE & TOUCHE LLP
Philadelphia, Pennsylvania
March 29,  2000



<TABLE> <S> <C>


<ARTICLE>                                            9

<LEGEND>
     THIS SCHEDULE  CONTAINS SUMMARY  FINANCIAL  INFORMATION  EXTRACTED FROM THE
     ANNUAL REPORT ON FORM 10-K AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO
     SUCH FINANCIAL INFORMATION.
</LEGEND>

<MULTIPLIER>                                   1000

<S>                                          <C>
<PERIOD-TYPE>                                 12-MOS
<FISCAL-YEAR-END>                             DEC-31-1999
<PERIOD-END>                                  DEC-31-1999
<CASH>                                             19,494
<INT-BEARING-DEPOSITS>                             17,703
<FED-FUNDS-SOLD>                                        0
<TRADING-ASSETS>                                        0
<INVESTMENTS-HELD-FOR-SALE>                       320,169
<INVESTMENTS-CARRYING>                                  0
<INVESTMENTS-MARKET>                                    0
<LOANS>                                           157,233
<ALLOWANCE>                                         1,234
<TOTAL-ASSETS>                                    544,759
<DEPOSITS>                                        292,619
<SHORT-TERM>                                            0
<LIABILITIES-OTHER>                               187,480
<LONG-TERM>                                             0
                                   0
                                             0
<COMMON>                                              900
<OTHER-SE>                                         73,760
<TOTAL-LIABILITIES-AND-EQUITY>                    554,759
<INTEREST-LOAN>                                    11,443
<INTEREST-INVEST>                                       0
<INTEREST-OTHER>                                   22,715
<INTEREST-TOTAL>                                   34,158
<INTEREST-DEPOSIT>                                 11,676
<INTEREST-EXPENSE>                                 19,672
<INTEREST-INCOME-NET>                              14,486
<LOAN-LOSSES>                                         240
<SECURITIES-GAINS>                                      0
<EXPENSE-OTHER>                                     8,221
<INCOME-PRETAX>                                     6,976
<INCOME-PRE-EXTRAORDINARY>                              0
<EXTRAORDINARY>                                         0
<CHANGES>                                               0
<NET-INCOME>                                        5,348
<EPS-BASIC>                                           .73
<EPS-DILUTED>                                         .72
<YIELD-ACTUAL>                                       2.87
<LOANS-NON>                                           223
<LOANS-PAST>                                          223
<LOANS-TROUBLED>                                      104
<LOANS-PROBLEM>                                     2,125
<ALLOWANCE-OPEN>                                    1,036
<CHARGE-OFFS>                                         (42)
<RECOVERIES>                                            0
<ALLOWANCE-CLOSE>                                   1,234
<ALLOWANCE-DOMESTIC>                                    0
<ALLOWANCE-FOREIGN>                                     0
<ALLOWANCE-UNALLOCATED>                                 0



</TABLE>


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