DNB FINANCIAL CORP /PA/
10-K405, 1999-03-29
STATE COMMERCIAL BANKS
Previous: COUNTRY WORLD CASINOS INC, 10QSB/A, 1999-03-29
Next: DNB FINANCIAL CORP /PA/, DEF 14A, 1999-03-29




                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D. C. 20549
                                    FORM 10-K

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

                   For the fiscal year ended December 31, 1998

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

For  the  transition  period  from  ____________________  to  __________________
Commission file Number 0-16667

                            DNB FINANCIAL CORPORATION
             (Exact Name of registrant as specified in its charter)

              PENNSYLVANIA                               23-2222567
     (State or other jurisdiction           (I.R.S. Employer Identification No.)
    of incorporation or organization) 

 4 BRANDYWINE AVENUE, DOWNINGTOWN, PENNSYLVANIA                  19335
     (Address of principal executive offices)                  (Zip Code)

               Registrant's telephone number, including area code
                                 (610) 269-1040

           Securities registered pursuant to Section 12 (b) of the Act
                                 NOT APPLICABLE

           Securities registered pursuant to Section 12 (g) of the Act
                     Common stock, par value $1.00 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. [ X ] Yes [ ] 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. [ X ] Yes [ ] No

     As of March 26, 1999, the aggregate market value of the 1,453,038 shares of
Common Stock of the Registrant  issued and  outstanding on such date,  excluding
187,496  shares  beneficially  owned  by  all  directors  and  officers  of  the
Registrant as a group, was approximately $43.2 million.  This figure is based on
the closing sales price of $29.75 per share of the Registrant's  Common Stock on
March 25, 1999.

        Number of shares of Common Stock outstanding as of March 26, 1999
                                    1,524,229

                       DOCUMENTS INCORPORATED BY REFERENCE
        Portions of the following documents are incorporated by reference

Parts I, III and IV - Proxy  Statement for the Annual Meeting of Stockholders to
be held April 27, 1999.  Parts II and IV - Annual Report to Stockholders for the
Year Ended December 31, 1998.
<PAGE>
                            DNB FINANCIAL CORPORATION

                                Table of Contents

Part I                                                                    Page 
   Item 1.   Business                                                        3

   Item 2.   Properties                                                     10

   Item 3.   Legal Proceedings                                              11

   Item 4.   Submission of Matters to a Vote of Security Holders            11


Part II
   Item 5.   Market for Registrant's Common Equity and Related              11
             Stockholder Matters

   Item 6.   Selected Financial Data                                        11

   Item 7.   Management's Discussion and Analysis of Financial              11
             Condition and Results of Operations

   Item 7a.  Quantitative and Qualitative Disclosures About Market Risk     11

   Item 8.   Financial Statements Supplementary Data                        11

   Item 9.   Changes in and Disagreements with Accountants                  11
             on Accounting and Financial Disclosure


Part III
   Item 10.  Directors and Executive Officers of the Registrant             11

   Item 11.  Executive Compensation                                         12

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

   Item 13.  Certain Relationships and Related Transactions                 12


Part IV
   Item 14.  Exhibits, Financial Statement Schedules, and

             Reports on Form 8-K                                            12

   Signatures                                                               14

                                       2
<PAGE>
                            DNB FINANCIAL CORPORATION
                                    FORM 10-K

                                     Part I

         Item 1.      Business

                                     General

                  DNB Financial  Corporation (the "Registrant"),  a Pennsylvania
         business  corporation,  is a bank holding  company  registered with and
         supervised  by the Board of  Governors  of the Federal  Reserve  System
         (Federal  Reserve  Board).  Registrant was  incorporated on October 28,
         1982 and commenced  operations on July 1, 1983 upon consummation of the
         acquisition of all of the outstanding stock of The Downingtown National
         Bank (the "Bank"). Since commencing  operations,  Registrant's business
         has consisted  primarily of managing and  supervising the Bank, and its
         principal  source  of  income  has  been  dividends  paid by the  Bank.
         Registrant has one wholly-owned  subsidiary,  the Bank. At December 31,
         1998,  Registrant had total consolidated  assets, total liabilities and
         stockholders'  equity  of $265.4  million,  $244.8  million,  and $20.6
         million, respectively.

                  The Bank was organized in 1861. The Bank is a national banking
         association  that  is a  member  of the  Federal  Reserve  System,  the
         deposits  of  which  are  insured  by  the  Federal  Deposit  Insurance
         Corporation  ("FDIC").   The  Bank,  having  six  full  service  branch
         locations  within  Chester  County,  Pennsylvania,  is a  full  service
         commercial  bank providing a wide range of services to individuals  and
         small to  medium  sized  businesses  in its  southeastern  Pennsylvania
         market area, including accepting time, demand, and savings deposits and
         making  secured and  unsecured  commercial,  real  estate and  consumer
         loans.  In  addition,  the Bank has one  limited  service  branch and a
         full-service  Trust  and  Investment  Services  Division.   The  Bank's
         subsidiary,  Downco,  Inc. was  incorporated in December,  1995 for the
         purpose of  acquiring  and  holding  other real estate  owned  acquired
         through foreclosure or deed in lieu of foreclosure.

                  The Bank's  legal  headquarters  are  located at 4  Brandywine
         Avenue,  Downingtown,  Pennsylvania.  As of December 31, 1998, the Bank
         had total assets of $265.4  million,  total  deposits of $225.4 million
         and total stockholders' equity of $20.6 million. The Bank's business is
         not  seasonal in nature.  Its  deposits  are insured by the FDIC to the
         extent provided by law. At December 31, 1998, the Bank had 77 full-time
         employees and 16 part-time employees.

                  The Bank derives its income  principally from interest charged
         on loans and, to a lesser extent,  interest  earned on investments  and
         fees received in connection with the origination of loans and for other
         services.  The  Bank's  principal  expenses  are  interest  expense  on
         deposits and  operating  expenses.  Funds for  activities  are provided
         principally by operating revenues,  deposit growth and the repayment of
         outstanding loans.

                               Competition - Bank

                  The Bank  encounters  vigorous  competition  from a number  of
         sources,  including other commercial banks, thrift institutions,  other
         financial  institutions  and financial  intermediaries.  In addition to
         commercial  banks,  federal and state  savings  and loan  associations,
         savings  banks,  credit unions and  industrial  savings banks  actively
         compete in the Bank's  market area to 

                                       3
<PAGE>

         provide a wide variety of banking  services.  Mortgage  banking  firms,
         real estate investment trusts, finance companies,  insurance companies,
         leasing  companies and  brokerage  companies,  financial  affiliates of
         industrial companies and certain government agencies provide additional
         competition for loans and for certain financial services. The Bank also
         currently  competes for  interest-bearing  funds with a number of other
         financial  intermediaries  which  offer a diverse  range of  investment
         alternatives, including brokerage firms and mutual funds.

                     Supervision and Regulation - Registrant

                              Federal Banking Laws

                  The  Registrant  is  subject  to a number of  complex  Federal
         banking  laws ---  most  notably  the  provisions  of the Bank  Holding
         Company Act of 1956, as amended  ("Bank  Holding  Company Act") and the
         Change in Bank Control Act of 1978  ("Change in Control  Act"),  and to
         supervision by the Federal Reserve Board.

                            Bank Holding Company Act

                  The Bank Holding  Company Act requires a "company"  (including
         the  Registrant)  to secure the prior  approval of the Federal  Reserve
         Board before it owns or  controls,  directly or  indirectly,  more than
         five  percent  (5%) of the voting  shares or  substantially  all of the
         assets of any bank.  It also  prohibits  acquisition  by any  "company"
         (including the Registrant) of more than five percent (5%) of the voting
         shares of, or interest  in, or all or  substantially  all of the assets
         of,  any bank  located  outside  of the state in which a  current  bank
         subsidiary  is  located  unless  such   acquisition   is   specifically
         authorized by laws of the state in which such bank is located.  A "bank
         holding company" (including the Registrant) is prohibited from engaging
         in or  acquiring  direct or indirect  control of more than five percent
         (5%)  of the  voting  shares  of any  company  engaged  in  non-banking
         activities  unless the Federal  Reserve Board,  by order or regulation,
         has found  such  activities  to be so  closely  related  to  banking or
         managing or controlling  banks as to be a proper incident  thereto.  In
         making this determination,  the Federal Reserve Board considers whether
         the  performance  of these  activities by a bank holding  company would
         offer benefits to the public that outweigh  possible  adverse  effects.
         Applications  under  the Bank  Holding  Company  Act and the  Change in
         Control Act are subject to review,  based upon the record of compliance
         of the applicant with the Community  Reinvestment  Act of 1977 ("CRA").
         See further discussion below.

                  The  Registrant  is required to file an annual report with the
         Federal Reserve Board and any additional  information  that the Federal
         Reserve Board may require pursuant to the Bank Holding Company Act. The
         Federal Reserve Board may also make  examinations of the Registrant and
         any or all of its subsidiaries.  Further, under Section 106 of the 1970
         amendments  to the Bank  Holding  Company Act and the  Federal  Reserve
         Board's  regulations,  a bank holding company and its  subsidiaries are
         prohibited  from engaging in certain tie-in  arrangements in connection
         with any extension of credit or provision of credit or provision of any
         property or services.  The  so-called  "anti-tie-in"  provisions  state
         generally  that a bank may not extend credit,  lease,  sell property or
         furnish any service to a customer on the  condition  that the  customer
         provide  additional  credit or service to the bank, to its bank holding
         company or to any other  subsidiary  of its bank holding  company or on
         the condition that the customer not obtain other credit or service from
         a competitor of the bank, its bank holding company or any subsidiary of
         its bank holding company.

                  Permitted  Non-Banking  Activities.  The Federal Reserve Board
         permits bank holding  companies to engage in non-banking  activities so
         closely related to banking or managing or controlling  banks as to be a
         proper  incident  thereto.  A number of  activities  are  authorized by
         Federal Reserve Board regulation,  while other activities require prior
         Federal Reserve Board

                                       4
<PAGE>
         approval.  The types of permissible activities are subject to change by
         the Federal Reserve Board.

                           Change in Bank Control Act

                  Under the Change in Control Act, no person, acting directly or
         indirectly or through or in concert with one or more other persons, may
         acquire  "control"  of any  Federally  insured  depository  institution
         unless the  appropriate  Federal  banking agency has been given 60 days
         prior written notice of the proposed acquisition and within that period
         has not issued a notice disapproving of the proposed acquisition or has
         issued written  notice of its intent not to disapprove the action.  The
         period for the agency's disapproval may be extended by the agency. Upon
         receiving such notice, the Federal agency is required to provide a copy
         to the appropriate state regulatory agency, if the institution of which
         control is to be acquired is state chartered, and the Federal agency is
         obligated to give due consideration to the views and recommendations of
         the state agency.  Upon receiving a notice,  the Federal agency is also
         required to conduct an  investigation  of each  person  involved in the
         proposed  acquisition.  Notice of such  proposal is to be published and
         public comment solicited  thereon. A proposal may be disapproved by the
         Federal agency if the proposal would have  anticompetitive  effects, if
         the  proposal  would   jeopardize   the  financial   stability  of  the
         institution   to  be  acquired  or  prejudice   the  interests  of  its
         depositors, if the competence, experience or integrity of any acquiring
         person or proposed management  personnel indicates that it would not be
         in the  interest of  depositors  or the public to permit such person to
         control the  institution,  if any acquiring person fails to furnish the
         Federal agency with all information  required by the agency,  or if the
         Federal agency determines that the proposed transaction would result in
         an adverse effect on a deposit insurance fund. In addition,  the Change
         in Control Act requires that, whenever any Federally insured depository
         institution makes a loan or loans secured,  or to be secured, by 25% or
         more of the outstanding  voting stock of a Federally insured depository
         institution,  the president or chief  executive  officer of the lending
         bank must promptly report such fact to the appropriate  Federal banking
         agency  regulating  the  institution  whose  stock  secures the loan or
         loans.

                            Pennsylvania Banking Laws

                  Under the  Pennsylvania  Banking Code of 1965, as amended ("PA
         Code"),  the Registrant is permitted to control an unlimited  number of
         banks,  subject to prior approval of the Federal  Reserve Board as more
         fully described  above.  The PA Code authorizes  reciprocal  interstate
         banking without any geographic  limitation.  Reciprocity between states
         exists when a foreign state's law authorizes  Pennsylvania bank holding
         companies to acquire  banks or bank holding  companies  located in that
         state on terms and conditions  substantially  no more  restrictive than
         those  applicable  to such an  acquisition  by a bank  holding  company
         located in that state.  Interstate  ownership of banks in  Pennsylvania
         with banks in Delaware,  Maryland, New Jersey, Ohio, New York and other
         states,  is currently  authorized.  A number of  additional  states are
         considering  legislation to authorize  reciprocal  interstate  banking.
         Congress  has  passed  interstate   banking   legislation  that  should
         accelerate the authorization for interstate banking. (See discussion of
         1994 Interstate and PA Banking Legislation on Page 11)

                               Environmental Laws

                  The Registrant,  the Bank and the Bank's customers are subject
         in the course of their activities to a growing number of Federal, state
         and local  environmental  laws and regulations.  Neither the Registrant
         nor the Bank  anticipates that compliance with  environmental  laws and
         regulations  will have any  material  effect on  capital  expenditures,
         earnings, or on its competitive positions.


                                       5
<PAGE>
                        Supervision and Regulation - Bank

                  The  operations  of the Bank are  subject to Federal and State
         statutes  applicable to banks  chartered  under the banking laws of the
         United  States,  to members of the Federal  Reserve System and to banks
         whose  deposits  are  insured  by the FDIC.  Bank  operations  are also
         subject to regulations of the Office of the Comptroller of the Currency
         ("OCC"), the Federal Reserve Board and the FDIC.

                  The primary supervisory  authority of the Bank is the OCC, who
         regularly  examines  the Bank.  The OCC has the  authority to prevent a
         national  bank  from  engaging  in an  unsafe or  unsound  practice  in
         conducting its business.

                  Federal and state banking laws and regulations  govern,  among
         other things,  the scope of a bank's  business,  the investments a bank
         may make, the reserves against  deposits a bank must maintain,  loans a
         bank  makes and  collateral  it takes,  the  activities  of a bank with
         respect  to  mergers  and   consolidations  and  the  establishment  of
         branches.  All nationally and state-chartered banks in Pennsylvania are
         permitted  to  maintain  branch  offices  in any  county of the  state.
         National bank branches may be  established  only after  approval by the
         OCC. It is the  general  policy of the OCC to approve  applications  to
         establish  and  operate  domestic  branches,  including  ATMs and other
         automated devices that take deposits,  provided that approval would not
         violate applicable Federal or state laws regarding the establishment of
         such  branches.  The OCC reserves the right to deny an  application  or
         grant  approval  subject  to  conditions  if (1) there are  significant
         supervisory  concerns  with  respect  to the  applicant  or  affiliated
         organizations,  (2) in accordance with CRA, the  applicant's  record of
         helping meet the credit needs of its entire  community,  including  low
         and  moderate  income  neighborhoods,  consistent  with  safe and sound
         operation,  is less than  satisfactory,  or (3) any  financial or other
         business arrangement, direct or indirect, involving the proposed branch
         or device  and bank  "insiders"  (directors,  officers,  employees  and
         10%-or-greater   shareholders)   involves  terms  and  conditions  more
         favorable  to the  insiders  than would be  available  in a  comparable
         transaction with unrelated parties.

                  The  Bank,  as a  subsidiary  of a bank  holding  company,  is
         subject to certain  restrictions  imposed by the Federal Reserve Act on
         any   extensions  of  credit  to  the  bank  holding   company  or  its
         subsidiaries,  on investments  in the stock or other  securities of the
         bank holding  company or its  subsidiaries  and on taking such stock or
         securities as collateral for loans. The Federal Reserve Act and Federal
         Reserve Board regulations also place certain  limitations and reporting
         requirements   on   extensions   of  credit  by  a  bank  to  principal
         shareholders  of its  parent  holding  company,  among  others,  and to
         related  interests of such principal  shareholders.  In addition,  such
         legislation  and regulations may affect the terms upon which any person
         becoming a principal shareholder of a holding company may obtain credit
         from banks with which the  subsidiary  bank  maintains a  correspondent
         relationship.

                  Prompt  Corrective  Action  -  Federal  banking  law  mandates
         certain "prompt corrective  actions" which Federal banking agencies are
         required to take,  and certain  actions  which they have  discretion to
         take, based upon the capital category into which a Federally  regulated
         depository  institution  falls.  Regulations  have been  adopted by the
         Federal bank regulatory  agencies setting forth detailed procedures and
         criteria for implementing  prompt  corrective action in the case of any
         institution  which is not adequately  capitalized.  Under the rules, an
         institution will be deemed to be "adequately  capitalized" or better if
         it  exceeds  the  minimum  Federal  regulatory  capital   requirements.
         However, it will be deemed  "undercapitalized"  if it fails to meet the
         minimum capital  requirements,  "significantly  undercapitalized" if it
         has a total  risk-based  capital ratio that is less than 6.0%, a Tier 1
         risk-based  capital ratio that is less than 3.0%,  or a leverage  ratio
         that  is less  than  3.0%,  and  "critically  undercapitalized"  if the

                                       6
<PAGE>
         institution  has a ratio of  tangible  equity to total  assets  that is
         equal to or less than  2.0%.  The  rules  require  an  undercapitalized
         institution to file a written capital  restoration  plan,  along with a
         performance  guaranty  by its  holding  company  or a third  party.  In
         addition,  an  undercapitalized  institution becomes subject to certain
         automatic  restrictions  including  a  prohibition  on the  payment  of
         dividends,  a limitation on asset growth and expansion,  and in certain
         cases,  a  limitation  on the  payment  of  bonuses or raises to senior
         executive  officers,  and a  prohibition  on  the  payment  of  certain
         "management  fees" to any "controlling  person".  Institutions that are
         classified as  undercapitalized  are also subject to certain additional
         supervisory   actions,   including   increased  reporting  burdens  and
         regulatory  monitoring,  a limitation on the  institution's  ability to
         make acquisitions,  open new branch offices,  or engage in new lines of
         business,  obligations to raise  additional  capital,  restrictions  on
         transactions  with affiliates,  and restrictions on interest rates paid
         by the  institution  on deposits.  In certain  cases,  bank  regulatory
         agencies  may  require  replacement  of senior  executive  officers  or
         directors,  or sale of the  institution to a willing  purchaser.  If an
         institution is deemed to be "critically undercapitalized" and continues
         in that category for four quarters, the statute requires,  with certain
         narrowly  limited  exceptions,   that  the  institution  be  placed  in
         receivership.

                  Under the Federal Deposit Insurance Act, the OCC possesses the
         power to prohibit institutions  regulated by it, such as the Bank, from
         engaging in any  activity  that would be an unsafe and unsound  banking
         practice and in violation of the law. Moreover,  Federal law enactments
         have expanded the circumstances  under which officers or directors of a
         bank may be removed by the institution's  Federal  supervisory  agency;
         restricted  and further  regulated  lending by a bank to its  executive
         officers,  directors,   principal  shareholders  or  related  interests
         thereof; and restricted  management personnel of a bank from serving as
         directors or in other  management  positions  with  certain  depository
         institutions  whose assets  exceed a specified  amount or which have an
         office within a specified  geographic  area; and restricted  management
         personnel  from  borrowing   from  another   institution   that  has  a
         correspondent relationship with their bank.

                  Capital Rules. Pursuant to The Financial  Institutions Reform,
         Recovery  and  Enforcement  Act of  1989  ("FIRREA")  and  the  laws it
         amended,  the Federal banking agencies have issued certain  "risk-based
         capital" guidelines,  which supplemented existing capital requirements.
         In  addition,  the  OCC  imposes  certain  "leverage"  requirements  on
         national banks such as the Bank.  Banking  regulators have authority to
         require  higher minimum  capital ratios for an individual  bank or bank
         holding company in view of its circumstances.

                  The risk-based  guidelines  require all banks and bank holding
         companies to maintain two "risk-weighted assets" ratios. The first is a
         minimum  ratio of total  capital  ("Tier  1" and "Tier 2"  capital)  to
         risk-weighted  assets equal to 8.00%;  the second is a minimum ratio of
         "Tier 1" capital to  risk-weighted  assets  equal to 4.00%.  Assets are
         assigned to five risk  categories,  with higher levels of capital being
         required for the categories  perceived as representing greater risk. In
         making the calculation, certain intangible assets must be deducted from
         the capital  base.  The  risk-based  capital rules are designed to make
         regulatory  capital  requirements more sensitive to differences in risk
         profiles  among  banks  and  bank  holding  companies  and to  minimize
         disincentives for holding liquid assets.

                  The  risk-based  capital  rules also account for interest rate
         risk.  Institutions  with interest  rate risk  exposure  above a normal
         level,  would be required to hold extra  capital in  proportion to that
         risk.  A bank's  exposure  to  declines  in the  economic  value of its
         capital due to changes in  interest  rates is a factor that the banking
         agencies  will consider in evaluating a bank's  capital  adequacy.  The
         rule does not codify an explicit  minimum  capital  charge for interest
         rate risk.  The Bank  currently  monitors  and  manages  its assets and
         liabilities  for interest rate risk, and  management  believes that the
         interest rate risk rules which have been  implemented and proposed will
         not materially adversely affect the Bank's operations.


                                       7
<PAGE>
                  The OCC's  "leverage" ratio rules require national banks which
         are rated the  highest by the OCC in the  composite  areas of  capital,
         asset quality,  management,  earnings and liquidity to maintain a ratio
         of "Tier 1" capital to  "adjusted  total  assets"  (equal to the bank's
         average total assets as stated in its most recent quarterly Call Report
         filed with the OCC,  minus  end-of-quarter  intangible  assets that are
         deducted  from Tier 1 capital) of not less than 3.00%.  For banks which
         are not the most highly rated, the minimum  "leverage" ratio will range
         from 4.00% to 5.00%,  or higher at the  discretion  of the OCC,  and is
         required to be at a level commensurate with the nature of the riskiness
         of the bank's condition and activities.

                  For purposes of the capital  requirements,  "Tier 1" or "core"
         capital is defined to include common  stockholders'  equity and certain
         noncumulative  perpetual preferred stock and related surplus.  "Tier 2"
         or  "qualifying  supplementary"  capital is defined to include a bank's
         allowance  for  loan and  lease  losses  up to  1.25% of  risk-weighted
         assets,  plus  certain  types of preferred  stock and related  surplus,
         certain "hybrid capital instruments" and certain term subordinated debt
         instruments.

                  The Bank is in compliance  with each of these  capital  rules,
         and as of December 31, 1998 the required  ratios and the Bank's  actual
         ratios are as follows:
<TABLE>
<CAPTION>
          Capital Rule                         Required Ratio                 Bank's Ratio                Excess
<S>                                                <C>                           <C>                      <C>  
         Tier 1 Risk-Based Capital                  4.00%                         11.08%                   7.08%
         Total (Tiers 1 and 2)
               Risk-Based Capital                   8.00                          12.35                    4.35
         Leverage Ratio                             4.00                           7.92                    3.92
</TABLE>

                  On the basis of an  analysis  of the  rules and the  projected
         composition  of the  Registrant's  consolidated  assets  and the  risks
         presented  by the  Bank's  activities,  it is  not  expected  that  the
         foregoing capital rules will have a material effect on the Registrant's
         business and capital plans.

                  Deposit   Insurance   Assessments.   All   Federally   insured
         depository  institutions pay special  assessments toward the funding of
         interest  payments  on FICO bonds which were issued in 1989 to fund the
         savings and loan bailout. The special assessments, which were effective
         for  periods   commencing   January  1,  1997,   are  calculated  on  a
         deposit-by-deposit  basis and differs  depending upon whether a deposit
         is insured by SAIF or BIF. Currently,  the special assessment rates are
         6.1 basis points on all SAIF-assessable deposits, and 20% of that rate,
         or  approximately  1.2 basis points,  on all  BIF-assessable  deposits,
         regardless  of  whether  an  institution   is  a  "bank",   a  "savings
         association".  After  December  31,  1999 (or  when  the  last  savings
         association  ceases to exist, if earlier),  all assessable  deposits at
         all  institutions  will be  assessed  at the same rates in order to pay
         FICO bond interest.

                  The  FDIC  sets  deposit  insurance   assessment  rates  on  a
         semiannual basis. The FDIC has authority to reduce the assessment rates
         whenever the ratio of its  reserves to insured  deposits is equal to or
         greater  than 1.25%,  and to  increase  deposit  insurance  assessments
         whenever that ratio is less than 1.25%.

                  An institution's  semiannual  deposit insurance  assessment is
         computed  primarily  by  multiplying  its  "average   assessment  base"
         (generally, total insurable domestic deposits) for the prior semiannual
         period by  one-half  the  annual  assessment  rate  applicable  to that
         institution   depending  upon  its  risk   category,   which  is  based
         principally on two measures of risk. These measures involve capital and
         supervisory factors.

                                       8
<PAGE>
                  For   the   capital   measure,   institutions   are   assigned
         semiannually  to one of three capital groups  according to their levels
         of  supervisory  capital  as  reported  on their  Call  Reports:  "well
         capitalized"   (group  1),  "adequately   capitalized"  (group  2)  and
         "undercapitalized"   (group  3).  The  capital   ratio   standards  for
         classifying  an  institution  in one of these  three  groups  are total
         risk-based  capital  ratio  (10  percent  or  greater  for group 1, and
         between 8 and 10 percent  for group 2), the Tier 1  risk-based  capital
         ratio (6 percent or  greater  for group 1, and  between 4 and 6 percent
         for group 2), and the leverage  capital ratio (5 percent or greater for
         group 1, between 4 and 5 percent for group 2). Management believes that
         the Bank has met the  definition of "well  capitalized"  for regulatory
         purposes on December 31, 1998 and thereafter.

                  Within each capital group, institutions are assigned to one of
         three supervisory risk subgroups  --subgroup A, B, or C, depending upon
         an  assessment  of the  institution's  perceived  risk  based  upon the
         results of its most recent examination and other information  available
         to   regulators.   Subgroup  A  will  consist  of   financially   sound
         institutions with only a few minor weaknesses.  Subgroup B will consist
         of institutions  that demonstrate  weaknesses  which, if not corrected,
         could  result  in  significant  deterioration  of the  institution  and
         increased  risk  of  loss  to  the  BIF.  Subgroup  C will  consist  of
         institutions that pose a substantial probability of loss to the deposit
         insurance fund unless effective corrective action is taken. Thus, there
         are nine possible classifications to which varying assessment rates are
         applicable.   The  regulation  generally  prohibits  institutions  from
         disclosing    their   subgroup    assignments   or   assessment    risk
         classifications without FDIC authorization.

                  The  following  table sets forth the  current  BIF  assessment
         rates by capital group and  supervisory  risk subgroup (with no minimum
         assessment amount):

                                                  Supervisory subgroup
                      Capital Group              A            B          C
                      -------------             --------------------------
                            1                    0            3         17
                            2                    3           10         24
                            3                   10           24         27

                  Interstate  Banking  - Federal  law  permits  interstate  bank
         mergers and acquisitions. Limited branch purchases are still subject to
         state laws.  Pennsylvania law permits out-of-state banking institutions
         to  establish  branches  in  Pennsylvania  with  the  approval  of  the
         Pennsylvania  Banking  Department,  provided the law of the state where
         the banking institution is located would permit a Pennsylvania  banking
         institution  to  establish  and  maintain  a  branch  in that  state on
         substantially   similar   terms  and   conditions.   It  also   permits
         Pennsylvania banking institutions to maintain branches in other states.
         Bank management  anticipates  that interstate  banking will continue to
         increase competitive pressures in the Bank's market by permitting entry
         of additional  competitors,  but management is of the opinion that this
         will  not  have a  material  impact  upon the  anticipated  results  of
         operations of the Bank.

                  Under the Bank  Secrecy Act  ("BSA"),  the Bank is required to
         report to the Internal Revenue Service,  currency  transactions of more
         than $10,000 or multiple transactions of which the Bank is aware in any
         one day that  aggregate  in  excess  of  $10,000.  Civil  and  criminal
         penalties  are  provided  under the BSA for  failure to file a required
         report,  for failure to supply  information  required by the BSA or for
         filing a false or fraudulent report.

                  Under the  Community  Reinvestment  Act of 1977  ("CRA"),  the
         record of a bank  holding  company  and its  subsidiary  banks  must be
         considered by the appropriate  Federal banking agencies,  including the
         Federal Reserve and the OCC, in reviewing and approving or disapproving
         a variety of regulatory  applications including approval of a branch or
         other  deposit  facility,  office  relocation,  a  merger  and  certain
         acquisitions  of bank shares.  Federal  banking  agencies have recently
         demonstrated  an  increased  readiness  to deny  applications  based on
         unsatisfactory  CRA  performance.  The OCC is  required  to assess  the
         record of the Bank to  determine  if it is meeting the credit  needs of
         the community (including low and moderate

                                       9
<PAGE>
         neighborhoods)  which it serves.  FIRREA  amended  the CRA to  require,
         among other things,  that the OCC make publicly available an evaluation
         of the  Bank's  record  of  meeting  the  credit  needs  of its  entire
         community  including  low-  and  moderate-income  neighborhoods.   This
         evaluation  includes a descriptive rating  (outstanding,  satisfactory,
         needs  to  improve,  or  substantial  noncompliance)  and  a  statement
         describing the basis for the rating.

                  The Bank is subject to a variety of consumer  protection laws,
         including the Truth in Lending Act, the Truth in Savings Act adopted as
         part of the Federal Deposit  Insurance  Corporation  Improvement Act of
         1991  ("FDICIA"),  the Equal Credit  Opportunity Act, the Home Mortgage
         Disclosure  Act, the  Electronic  Funds  Transfer  Act, the Real Estate
         Settlement  Procedures Act and the regulations adopted  thereunder.  In
         the  aggregate,  compliance  with these  consumer  protection  laws and
         regulations involves substantial expense and administrative time on the
         part of the Bank and the Registrant.

                  Legislation  and  Regulatory  Changes  - From  time  to  time,
         legislation  is enacted which has the effect of increasing  the cost of
         doing business,  limiting or expanding  permissible  activities  and/or
         affecting the  competitive  balance  between banks and other  financial
         institutions.  Proposals to change the laws and  regulations  governing
         the operations and taxation of banks,  bank holding companies and other
         financial  institutions  are  frequently  made in Congress,  and before
         various bank regulatory  agencies.  No prediction can be made as to the
         likelihood  of any major  changes or the impact such changes might have
         on the Registrant and its subsidiary Bank.

                  Effect of Government  Monetary  Policies - The earnings of the
         Registrant are and will be affected by domestic economic conditions and
         the monetary and fiscal  policies of the United States  Government  and
         its agencies  (particularly  the Federal Reserve  Board).  The monetary
         policies of the Federal Reserve Board have had and will likely continue
         to have,  an important  impact on the  operating  results of commercial
         banks through its power to implement national monetary policy in order,
         among  other  things,  to curb  inflation  or combat a  recession.  The
         Federal Reserve Board has a major effect upon the levels of bank loans,
         investments and deposits  through its open market  operations in United
         States Government securities and through its regulation of, among other
         things,  the discount rate on borrowing of member banks and the reserve
         requirements  against  member  bank  deposits.  It is not  possible  to
         predict the nature and impact of future  changes in monetary and fiscal
         policies.

         Item 2.  Properties

                  The main office of the Bank is located at 4 Brandywine Avenue,
         Downingtown,  Pennsylvania 19335. The Registrant's registered office is
         also at this  location.  The  Registrant  pays no rent or other form of
         consideration  for the use of the Bank's main  office as its  principal
         executive office. The Bank also has an operations center located at 104
         Brandywine  Avenue,  Downingtown.  With the  exception  of its  limited
         service  office at Tel Hai,  which it leases,  the Bank owns all of its
         existing branches as described below which had a net book value of $2.9
         million including leasehold improvements at December 31, 1998.

                  The  bank has six  full  service  branch  offices  located  in
         Chester  County,  Pennsylvania.  They  are:  Little  Washington  Office
         (Intersection of Route 322 and Little  Washington  Road,  Downingtown),
         East End Office (701 East  Lancaster  Avenue,  Downingtown),  Lionville
         Office (Intersection of Route 100 and Welsh Pool Road, Exton), Ludwig's
         Corner  Office  (Intersection  of Routes 100 and 401,  Uwchland),  Caln
         Office (1835 East Lincoln  Highway,  Coatesville).  The Bank also has a
         limited  service  office at Tel Hai  Retirement  Community  (Beaver Dam
         Road, Honey Brook). In addition, the Bank is purchasing a branch office
         with $9.5  million of deposits  from  Keystone  Financial  Bank,  NA, a
         subsidiary  of Keystone  Financial,  Inc.,  Harrisburg,  PA. The branch
         facility is located at 215 East Cypress  Street in Kennett  Square,  PA
         and the Purchase and  Assumption is anticipated to be complete by March
         27,  1999.  The Bank has also  received OCC approval for a de novo full
         service  office at 1115 West Chester 

<PAGE>

         Pike,  West Chester,  PA. The Bank  anticipates  a second  quarter 1999
         opening of this leased facility.  The Bank also  anticipates  opening a
         branch, subject to regulatory approval and the signing of a final lease
         in Exton, PA during the third quarter of 2000.

         Item 3.  Legal Proceedings

                  Neither  the  Registrant  nor the Bank,  are  involved  in any
         pending legal  proceedings  other than  nonmaterial  legal  proceedings
         occurring  in the  ordinary  course  of  business.  In the  opinion  of
         management,  the aggregate  amount involved in such  proceedings is not
         material to the financial condition or results of operations.

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

                  Not applicable.

                                     Part II


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

                  The  information  required herein is incorporated by reference
         in the Registrant's Annual Report to Stockholders ("Annual Report") for
         the fiscal year ended December 31, 1998 at page 20 filed as Exhibit 13.

         Item 6.  Selected Financial Data

                  The  information  required herein is incorporated by reference
         in the Registrant's  Annual Report for the year ended December 31, 1998
         at page 1 filed as Exhibit 13.

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

                  The  information  required herein is incorporated by reference
         in the Registrant's  Annual Report for the year ended December 31, 1998
         from pages 4 to 20 filed as Exhibit 13.

         Item 7a. Quantitative and Qualitative Disclosures About Market Risk

                  The information  required by this item is incorporated  herein
         by reference to pages 16 and 17 of  Registrant's  1998 Annual Report to
         Shareholders attached to this filing as Exhibit 13.

         Item 8.  Financial Statements and Supplementary Data

                  The  information  required herein is incorporated by reference
         in the Registrant's  Annual Report for the year ended December 31, 1998
         from pages 22 to 41 filed as Exhibit 13.

         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  required herein is incorporated by reference
         in the Registrant's  Proxy Statement from pages 2 to 6 filed as Exhibit
         22.

                                       11
<PAGE>
         Item 11.  Executive Compensation

                  The  information  required herein is incorporated by reference
         in the Registrant's  Proxy Statement from pages 6 to 9 filed as Exhibit
         22.

         Item 12. Security Ownership of Certain Beneficial Owners and Management

                  The  information  required herein is incorporated by reference
         in the Registrant's Proxy Statement at page 2 filed as Exhibit 22.

         Item 13.  Certain Relationships and Related Transactions

                  The  information  required herein is incorporated by reference
         in the Registrant's Proxy Statement at page 9 filed as Exhibit 22.


                                     Part IV

         Item 14. Exhibits,  Financial Statement Schedules,  and Reports on Form
                  8-K
                  (A)  Documents filed as part of this report

                    (1.) The Annual Report to Stockholders of the Registrant for
                         the year ended December 31, 1998.

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

                    (3.) Exhibits, pursuant to Item 601 of Regulation S-K.

<TABLE>
<CAPTION>
<S>                                           <C>
         Exhibit Number Referred to
         Item 601 of Regulation S-K            Description of Exhibit
         --------------------------            ----------------------

                     3.1                       Articles of Incorporation filed on March 31, 1989, at
                                               Exhibit 3.1 to Form 10-K for the fiscal year ended
                                               December 31, 1988 (No. 0-16667) and hereby
                                               incorporated by reference

                     3.2                       Amended By-laws of the Registrant filed on January 8,
                                               1990, at Item 7C to Form 8-K, date of report,
                                               January 3, 1990 (No. 0-16667) and hereby
                                               incorporated by reference

                     3.3                       Amended Articles of Incorporation filed on May 2, 1990,
                                               at Item 7C to Form 8-K, date of report, April 26, 1990
                                               (No. 0-16667) and hereby incorporated by reference.

                     3.4                       Amended by-laws of the Registrant filed on July 20,
                                               1990, at Item 7C to Form 8-K, date of report July 18,
                                               1990 (No. 0-16667) and hereby incorporated by reference

                     3.5                       Amended Articles of Incorporation of the
                                               Registrant effective May 18, 1998

                                       12
<PAGE>
                     10.1                      Employment agreement between Downingtown National
                                               Bank and Henry F. Thorne dated December 31, 1996

                     10.2                      Form of Change of Control Agreements dated
                                               May 5, 1998 between DNB Financial Corporation
                                               and Downingtown National Bank and the following
                                               executive officers:     Richard L. Bergey; Ronald K.
                                               Dankanich; J. William Erb; Eileen M. Knott; Bruce E.
                                               Moroney and Joseph M. Stauffer

                     10.3                      One branch purchase and assumption agreement between
                                               Keystone Financial Bank, NA as Seller and Downingtown
                                               National Bank as Purchaser as of January 6, 1998 - 215
                                               East Cypress Street, Kennett Square, Chester County, PA

                     11                        Statement of Computation of earnings per share,
                                               reference footnote #10 in Annual Report of the
                                               Registrant for the year ended December 31, 1998

                     13                        Annual Report to Stockholders for the year ended
                                               December 31, 1998 (This document shall be deemed to have
                                               been "Filed" only to the extent of the material
                                               incorporated herein by reference)

                     21                        List of Subsidiaries

                     22                        Proxy Statement for the Annual Meeting of Stockholders
                                               to be held April 27, 1999 and hereby incorporated by
                                               reference

                     23                        Consent of KPMG LLP, Independent Auditors

                     27                        Financial Data Schedule
</TABLE>


         (B)  Reports on Form 8-K

                  Not applicable

         (C) The exhibits  required to be filed pursuant to this item are listed
         above under Item 14(a)(3).

         (D)  Not Applicable



                                       13
<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.

                                              DNB FINANCIAL CORPORATION

         March 23, 1999
                                              BY: /s/ Henry F. Thorne
                                              Henry F. Thorne, President and
                                              Chief Executive Officer


                Pursuant to the  requirements of the Securities  Exchange Act of
         1934, this Form 10-K has been signed below by the following persons and
         on  behalf of the  Registrant  and in the  capacities  and on the dates
         indicated.


         /s/ Henry F. Thorne                                    March 23, 1999
         -------------------------------------
         Henry F. Thorne, President,
         Chief Executive Officer and Director

         /s/ Bruce E. Moroney                                   March 23, 1999
         -------------------------------------
         Bruce E. Moroney
         Chief Financial Officer
         (Principal Accounting Officer)

         /s/ Robert J. Charles                                  March 23, 1999
         -------------------------------------
         Robert J. Charles
         Chairman of the Board

         /s/ Vernon J. Jameson                                  March 23, 1999
         -------------------------------------
         Vernon J. Jameson
         Vice-Chairman of the Board

         /s/ Thomas R. Greenleaf                                March 23, 1999
         -------------------------------------
         Thomas R. Greenleaf
         Director

         /s/ William S. Latoff                                  March 23, 1999
         -------------------------------------
         William S. Latoff
         Director

         /s/ Joseph G. Riper                                    March 23, 1999
         -------------------------------------
         Joseph G. Riper
         Director

         /s/Louis N. Teti                                       March 23, 1999
         -------------------------------------
         Louis N. Teti
         Director

         /s/James H. Thornton                                   March 23, 1999
         -------------------------------------
         James H. Thornton
         Director


                                       14


                              AMENDED AND RESTATED
                            ARTICLES OF INCORPORATION
                                       OF
                            DNB FINANCIAL CORPORATION

         The undersigned corporation (hereinafter, "corporation") hereby amends
and restates its Articles of Incorporation in their entirety as permitted under
Sections 1911(a)(5) and (6) and 1914(c)(4) of the Pennsylvania Business
Corporation Law of 1988, as amended (the "BCL"), as follows:

         1. The name of the corporation is: DNB Financial Corporation.

         2. The location and post office address of the initial registered
office of the corporation is: 4 Brandywine Avenue, Downingtown, Pennsylvania
19335.

         3. The corporation is incorporated under the Business Corporation Law
of the Commonwealth of Pennsylvania for the following purpose or purposes:

                  To have unlimited power to engage in and to any lawful act
concerning any or all lawful business for which corporations may be incorporated
under the provisions of the Business Corporation Law of the Commonwealth of
Pennsylvania.

         4. The term for which the corporation is to exist is: perpetual.

         5. The aggregate number of shares which the Corporation shall have
authority to issue is Ten Million (10,000,000) shares of Common Stock of the par
value of One Dollar ($1.00) per share (the "Common Stock") and One Million
(1,000,000) shares of Preferred Stock of the par value of Ten Dollars ($10.00)
per share (the "Preferred Stock), for a total authorized capital of Twenty
Million Dollars ($20,000,000).

                  The Board of Directors is hereby expressly authorized, by
resolution or resolutions, to provide for series of Preferred Stock out of the
unissued shares of Preferred Stock. Before any shares of any such series are
issued, the Board of Directors shall fix, and hereby is expressly empowered to
fix, by resolution or resolutions, the following provisions of the shares
thereof:

                  (a) the designation of such series, the number of shares to
constitute such series and the stated value thereof if different from the par
value thereof;

                  (b) whether the shares of such series shall have voting
rights, in addition to any voting rights provided by law, and, if so, the terms
of such voting rights, which may be general or limited;


                  (c) the dividends, if any, payable on such series, whether any
such dividends shall be cumulative, and, if so, from what dates, the conditions
and dates upon


<PAGE>

which such dividends shall be payable, and the preference or relation which such
dividends shall bear to the dividends payable on any shares of stock of any
other class or any other series of this class;

                  (d) whether the shares of such series shall be subject to
redemption by the Corporation, and, if so, the times, prices and other
conditions of such redemption;

                  (e) the amount or amounts payable upon shares of such series
upon, and the rights of the holders of such series in, the voluntary or
involuntary liquidation, dissolution or winding up, or upon any distribution of
the assets, of the Corporation;

                  (f) whether the shares of such series shall be subject to the
operation of a retirement or sinking fund, and, if so, the extent to and manner
in which any such retirement or sinking fund shall be applied to the purchase or
redemption of the shares of such series for retirement or other corporate
purposes and the terms and provisions relative to the operation thereof;

                  (g) whether the shares of such series shall be convertible
into, or exchangeable for, shares of stock of any other class or any other
series of this class or any other securities, and, if so, the price or prices or
the rate or rates of conversion or exchange and the method, if any, of adjusting
the same, and any other terms and conditions of conversion or exchange;

                  (h) the limitations and restrictions, if any, to be effective
while any shares of such series are outstanding, upon the payment of dividends
or the making of other distributions on, and upon the purchase, redemption or
other acquisition by the Corporation of, the Common Stock or shares of stock of
any other class or any other series of this class;

                  (i) the conditions or restrictions, if any, upon the creation
of indebtedness of the Corporation or upon the issuance of any additional stock,
including additional shares of such series or of any other series of this class
or of any other class; and

                  (j) any other powers, preferences and relative, participating,
optional and other special rights, and any qualifications, limitations and
restrictions thereof.

                  The powers, preferences and relative, participating, optional
and other special rights of each series of Preferred Stock, and the
qualifications, limitations or restrictions thereof, if any, may differ from
those of any and all other series at any time outstanding. All shares of any one
series of Preferred Stock shall be identical in all respects with all other
shares of such series, except that shares of any one series issued at different
times may differ as to the dates from which dividends thereon shall accrue
and/or be cumulative.

<PAGE>

         6. No merger, consolidation, liquidation or dissolution of this
corporation nor any action that would result in the sale or other disposition of
all or substantially all of the assets of this corporation shall be valid unless
first approved by the affirmative vote of the holders of at least seventy-five
percent (75%) of the outstanding shares of Common Stock of this corporation.
This Article 7 may not be amended unless first approved by the affirmative vote
of the holders of at least seventy-five percent (75%) of the outstanding shares
of Common Stock of this corporation.

         7. Cumulative voting rights shall not exist with respect to the
election of directors.

         8. (a) The Board of Directors may, if it deems it advisable, oppose a
tender or other offer for the corporation's securities, whether the offer is in
cash or in the securities of a corporation or otherwise. When considering
whether to oppose an offer, the Board of Directors may, but is not legally
obligated to, consider any relevant, germane or pertinent issue; by way of
illustration, but not to be considered any limitation on the power of the Board
of Directors to oppose a tender or other offer for this corporation's
securities, the Board of Directors may, but shall not be legally obligated to,
consider any or all of the following:

                  (i) Whether the offer price is acceptable based on the
historical and present operating results or financial condition of the
corporation;

                  (ii) Whether a more favorable price could be obtained for the
corporation's securities in the future;

                  (iii) The impact which an acquisition of the corporation would
have on the employees, depositors and customers of the corporation and its
subsidiaries and the communities which they serve;

                  (iv) The reputation and business practices of the offeror and
its management and affiliates as they would affect the employees, depositors and
customers of the corporation and its subsidiaries and the future value of the
corporation's stock;

                  (v) The value of the securities (if any) which the offeror is
offering in exchange for the corporation's securities, based on an analysis of
the worth of the corporation as compared to the corporation or other entity
whose securities are being offered; and

                  (vi) Any antitrust or other legal and regulatory issues that
are raised by the offer.

    (b) If the Board of Directors determines that an offer should be rejected,
it may take any lawful action to accomplish its purpose, including, but not
limited to, any or all of the following: advising shareholders not to accept the
offer; litigation against the offeror; filing complaints with all governmental
and regulatory authorities; acquiring the corporation's securities; selling or
otherwise issuing authorized but unissued securities or treasury stock or
granting options with respect thereto; acquiring a company to create an
antitrust or other regulatory problem for the offeror; and obtaining a more
favorable offer from another individual or entity.

         9. The effective date of the amendments made by these Amended and
Restated Articles of Incorporation shall be the date on which such Articles are
filed with the Department of State of the Commonwealth of Pennsylvania,
whichever is later.

         10. These Amended and Restated Articles of Incorpation supersede the
original Articles of Incorporation of the Corporation and all amendments
thereto.

         IN TESTIMONY WHEREOF, the undersigned corporation has caused these
Amended and Restated Articles of Incorporation to be executed by a duly
authorized officer on this ____ day of _______, 1998.

                                      DNB FINANCIAL CORPORATION



                                      By:_________________________
                                         President


                              EMPLOYMENT AGREEMENT
                                      among
                              DNB FINANCIAL CORP.,
                            D0WNINGTOWN NATIONAL BANK
                                       and
                                 HENRY F. THORNE


         THIS AGREEMENT, made as of December 31, 1996, is by and among DNB
FINANCIAL CORP., a Pennsylvania business corporation ("Holding Company"),
DOWNINGTOWN NATIONAL BANK, a national banking association with its main office
located at 4 Brandywine Avenue, Downingtown, Chester County, Pennsylvania
("Bank") and HENRY F. THORNE, an individual ("Executive"). As used in this
agreement the term "Company" shall refer both individually and collectively to
Bank and the Holding Company.

                                    Background

         A. Company and Executive entered into an employment agreement as of
July 13, 1992, the term of which was renewed in 1994 and has been extended
pursuant to resolutions of the Board of Directors of the Company (the "Original
Employment Agreement").

         B. Company and Executive wish to extend and revise the terms of the
Original Employment Agreement as set forth herein, pursuant to which Company
wishes to secure the services of Executive as it's President and Chief Executive
Officer on the terms and conditions set forth herein.

         C. Executive is willing to enter into this Employment Agreement (this
"Agreement") upon the terms and conditions set forth.

         D. The Company's Board of Directors has approved this Agreement.

         NOW THEREFORE, in consideration of the mutual promises and agreements
set forth herein, the parties agree as follows:

         1. Employment. Company agrees to employ Executive, and Executive agrees
to serve, as President and Chief Executive Officer, and as a Director, of the
Holding Company and the Bank during the "Term" defined in Section 2 of this
Agreement. Executive shall report only to the Board of Directors of the Holding
Company and the Bank, respectively, and his powers and authority shall be
superior to those of any other officer or employee of Company or of any
subsidiary thereof. Executive shall serve on such committees of the Boards of
Directors of the Holding Company and Bank as may be appropriate to his office
from time to time as required and permitted by the Board of Directors, subject
to the bylaws of the Holding Company and the Bank and applicable law. During the
term of his employment, Executive shall devote all of his working time,
abilities and attention to the business of the Company. A failure by the Board
of Directors of the Holding Company or Bank to reelect Executive as President
and Chief Executive Officer of Company or any failure of the Company to continue
to vest Executive with the powers and authority described above shall be deemed
a failure by the Company to comply with a

                                       1
<PAGE>
material provision of this Agreement.

         2. Term of Employment. The initial term of employment hereunder shall
be for a period of two (2) years commencing as of January 1, 1997 and ending on
January 1, 1999. This Agreement shall be extended automatically for two (2)
additional years on each expiration date hereof, unless either Company or
Executive gives contrary written notice to the other not less than 90 days in
advance of such expiration date. References in this Agreement to the "Term"
shall refer both to such initial term and such successive terms. The Term of
this Agreement may be changed by mutual written consent of Company and
Executive.

         3. Compensation. Company shall pay or cause to be paid to Executive
during the term of employment a base salary of not less than $151,560 per annum,
payable twice monthly installments of $6,008.33 each during the Term. It is
understood that Company shall review Executive's performance and make a
determination regarding adjustments in his salary not less frequently than once
in each calendar year. The Company may, in the discretion of its Board of
Directors, but is not obligated to, increase such base salary in light of
Executive's job duties and performance and such other factors as adjustment in
cost of living.

         4. Discretionary Bonuses. In addition to base salary, Executive shall
be eligible to be considered for discretionary bonuses as authorized and
declared by the Board of Directors from time to time.

         5. Employee Benefit Plans; Fringe Benefits.

                  5.1 Employee Benefit Plans. During the Term, Executive shall
be entitled to participate in stock options, stock appreciation, stock
purchases, pension, thrift, medical coverage, education or other retirement or
employee benefits, including without limitation the Company's Employee
Retirement Savings Plan and Incentive Stock Option Plan, and any other plans
that Company may adopt for the benefit of its executive employees.

                  5.2 Reimbursement of Expenses. During the Term, Company shall
reimburse Executive for reasonable expenses incurred by him in the performance
of his duties, the payment of reasonable expenses for attending meetings of
trade associations and other groups, and any other benefits which are
commensurate with the duties and responsibilities to be performed by Executive
under this Agreement.

                  5.3 Term Life Insurance. During the Term, the Company shall
provide to Executive term life insurance on Executive's life, payable to
beneficiaries of his designation in the maximum amount permitted under the
Company's applicable plans from time to time (currently $250,000).


                  5.4 Other Fringe Benefits. Executive shall be entitled to
participate in any other fringe benefits which may be or become applicable to
Company's executive employees.

         6. Vacations. Executive shall be entitled to an annual paid vacation of
four (4)

                                       2
<PAGE>
weeks per year or such longer  period as the Board of  Directors  of Company may
approve from time to time. The timing of paid vacations  shall be scheduled in a
reasonable  manner by Executive.  Executive shall not be entitled to receive any
additional  compensation  from  Company on account of his failure to take a paid
vacation.  Executive  shall not be entitled to  accumulate  unused paid vacation
time from one calendar year to the next, except as provided for in the Company's
vacation  policy for all employees,  or except with the approval of the Board of
Directors of Company.

         7. Termination of Employment.

                  7.1 Termination by Company; "Cause". Company shall have the
right to terminate Executive's employment hereunder, with or without cause,
subject to a "Notice of Termination" (as hereinafter defined) and to the terms
and conditions of this Agreement. For the purpose of this Agreement, termination
for "cause" shall mean: (l) the failure by the Executive to substantially
perform his duties hereunder other than any failure resulting from the
Executive's incapacity due to physical or mental health; (2) the willful
engaging by the Executive in misconduct materially injurious to the Company; (3)
the gross negligence of the Executive in the performance of his duties; (4)
receipt by the Company of a recommendation of any governmental body or entity
having jurisdiction over the Bank requiring or suggesting termination or removal
of the Executive as Chief Executive Officer, President or Director, or receipt
of a written directive or order of any governmental body or entity having
jurisdiction over the Company requiring termination or removal as the Executive
as Chief Executive Officer, President or Director; (5) personal dishonesty,
incompetence, willful misconduct, breach of fiduciary duty involving personal
profit or conviction of a felony, or willful violation of any law, rule or
regulation or final cease-and-desist order which in the reasonable judgment of
the Board of Directors of the Company will probably cause substantial economic
damages to the Company; or (6) material breach of any material provision of this
Agreement.

                  7.2 No Right to Compensation or Benefits Except as Stated. In
the event employment is terminated for cause, Executive shall have no right to
compensation or other benefits for any period after such date of termination. If
Executive is terminated by Bank or Holding Company other than for cause,
Employee's rights to compensation and benefits under this Agreement shall be as
set forth in Section 7.7 hereof.

                  7.3 Termination by Executive. Executive shall have the right
to terminate his employment, whether or not for "good reason" (as hereinafter
defined), but if the termination is for other than good reason, Executive shall
have no right after the date of termination to any compensation or other
benefits.



                  7.4 Temporary Suspension from Office. If Executive is
suspended from office and/or temporarily prohibited from participating in the
conduct of Company's affairs pursuant to notice served by any regulatory agency,
Company's obligations under this Agreement shall be suspended as of the date of
service, unless stayed by appropriate proceedings. If the charges in the notice
are dismissed, Company shall: (i) pay Executive any compensation withheld while
contract obligations were suspended, and (ii) reinstate (in whole or in part)
any of

                                       3
<PAGE>
its obligations which were suspended.

                  7.5 "Good Reason"; "Change in Control"; "Notice of
Termination".

                           (a) "Good Reason". Executive may terminate his
employment hereunder for "good reason". For purposes of this Agreement, "good
reason" shall mean (A) a failure by Company to comply with any material
provision of this Agreement, which failure has not been cured within ten (10)
days after a notice of such noncompliance has been given by Executive to
Company; (B) a termination by Executive of his employment for any reason or for
no reason within 12 months after a "change in control" of Company (as defined in
Section 7.7(b) of this Agreement); or (C) any purported termination of
Executive's employment which is not effected pursuant to a Notice of Termination
satisfying the requirements of this Agreement.

                           (b) "Change in Control". For purposes of this
Agreement, a "change in control" of Company shall mean a change in control of a
nature that would be required to be reported in response to Item 6(e) of
Schedule 14A of Regulation 14A promulgated under the Securities Exchange Act of
1934 (the "Exchange Act"), provided that, without limitation, such a change in
control shall be deemed to have occurred if (A) any "persons" (as such term is
used in Sections 13(d) and 14(d) of the Exchange Act in effect on the date first
written above), other than Company or any "person" who on the date hereof is a
director of officer of Company, is or becomes the "beneficial owner" (as defined
in Rule 13d-3 under the Exchange Act), directly or indirectly, of securities of
Company representing 50% or more of the combined voting power of Company's then
outstanding securities, or (B) during any period of two consecutive years during
the term of this Agreement, individuals who at the beginning of such period
constitute the Board of Directors cease for any reason to constitute at least a
majority thereof, unless the election of each director who was not a director at
the beginning of such period has been approved in advance by directors
representing at least two-thirds of the directors then in office who were
directors at the beginning of the period.

                           (c) "Notice of Termination". Any termination of
Executive's employment by Company or by Executive shall be communicated by
written Notice of Termination to the other party hereto. For purposes of this
Agreement, a "Notice of Termination" shall mean a dated notice which shall (A)
indicate the specific termination provision in this Agreement relied upon; (B)
set forth in reasonable detail the facts and circumstances claimed to provide a
basis for termination of Executive's employment under the provision so
indicated; (C) specify a date of termination which shall be not less than thirty
(30) days after such Notice of Termination is given, except in the case of
Company's termination of Executive's employment for cause, in which case the
Notice of Termination may specify a date of termination as early as the date
such Notice of Termination is given; and (D) be given in the manner specified in
Section 12 hereto.

                  7.6 Termination by Executive on Change in Control. If
Executive shall terminate his Employment pursuant to subpart (B) of Section
7.5(a) hereof, then in lieu of any further salary payments to Executive for
periods subsequent to the date of termination, Company shall pay as severance to
Executive an amount equal to 2.00 times the higher of (i) the Executive's base
salary immediately prior to the change in control or (ii) the Executive's base
salary at the time of termination of, such payment to be made in a lump sum
within thirty (30) days 

                                       4
<PAGE>
following the date of termination; provided, however, that if the lump sum
severance payment under this Section, either alone or together with other
payments which the Executive has the right to receive from the Company, would
constitute a "parachute payment" (as defined in Section 280G of the Internal
Revenue Code of 1986, as amended (the "Code"), such lump sum severance payment
shall be reduced to the largest amount as will result in no portion of the lump
sum severance payment under this Section 7.7(d) being subject to the excise tax
imposed by Section 4999 of the Code. The determination of any reduction in the
lump sum severance payment under this Section 7.7(d) pursuant to the foregoing
provision shall be made by independent counsel to Company in consultation with
the independent certified public accountants of Company.

                  7.7 Other Terminations Other Than for "Cause". If Executive
shall terminate his employment for good reason as defined in subpart (A) or (C)
of Section 7.5(a) hereof, or if Executive's Employment is terminated in any
other manner other than for cause or as provided in Section 7.6, or if the Bank
is liquidated or sold under a regulatory order, then in lieu of any further
salary payments to Executive for periods subsequent to the date of termination,
Company shall pay as severance to Executive, in lieu of all other compensation
and benefits other than any benefits the right to which shall have previously
vested, an amount equal to the Executive's then current base salary, payable
over the following year, such payment to be made in substantially equal twice
monthly installments on the normal pay dates.

                  7.8 Mitigation by Executive. Executive shall not be required
to mitigate the amount of any payment provided for in Sections 7.6 or 7.7 by
seeking other employment or otherwise.

         8. Death and Disability.

                  8.1 Death. The Executive's employment shall automatically
terminate upon his death, subject to the terms of this Agreement.

                  8.2 Disability. If the Executive becomes disabled (as
certified by a licensed physician chosen by the Company and the Executive or in
the event that the Company and the Executive cannot agree upon a physician, each
shall designate a licensed physician, and the licensed physician so designed
shall appoint a third physician whose decision shall be binding upon the
parties) because of- sickness, physical or mental disability, or any other
reason, and is unable to substantially perform or complete his duties of
employment for a period of ninety (90) consecutive days, the Company shall have
the option to terminate Executive's employment by giving written notice of
termination to the Executive. Such termination shall be without prejudice to any
right the Executive may have under the disability insurance program, if any,
maintained by the Bank.

         9. Noncompete Agreement. For a period of one year after any resignation
or termination by which Executive receives Severance Compensation, Executive
shall not, directly or indirectly, within the marketing area of the Bank, which
is defined as any area within 25 miles of any bank office or branch, enter into
or engage generally in direct or indirect competition with the Bank, the Holding
Company or any subsidiary of either of them in the business of commercial
banking, either as an individual on his own or as a

                                       5
<PAGE>
partner or joint venturer, or as a director, officer, shareholder, employee,
agent, independent contractor, lessor or creditor of or for any person. The
existence of any immaterial claim or cause of action of the Executive against
the Company, whether predicated on this Agreement or otherwise, shall not
constitute a defense to the enforcement by the Company of this covenant. Any
breach of the restrictions set forth in this Section will result in irreparable
injury to the Company for which it shall have no adequate remedy at law and the
Company shall be entitled to injunctive relief in order to enforce the
provisions hereof. In the event that this Section shall be determined by any
court of competent jurisdiction to be unenforceable in part by reason of it
being too great a period of time or covering too great a geographical area, it
shall be in full force and effect as to that period of time or geographical area
determined to be reasonable by the court.

         10. Continuing Obligations. Executive shall retain in confidence any
confidential information known to him concerning Company and its business so
long as such information is not publicly disclosed.

         11. Amendments. No amendments to this Agreement shall be binding unless
in writing and signed by both parties.

         12. Notices. All notices under this Agreement shall be in writing and
shall be deemed effective (i) when delivered in person or by facsimile,
telecopier, telegraph or other electronic means capable of being embodied in
written form (in Company's case, to its Secretary) or (ii) forty-eight (48)
hours after deposit thereof in the U.S. mails by certified or registered mail,
return receipt requested, postage prepaid, addressed, in the case of Executive,
to his last known address as carried on the personnel records of Company and, in
the case of Company, to the corporate headquarters, attention of the Secretary,
or to such other address as the party to be notified may specify by notice to
the other party.

         13. Prior Agreements. This Agreement supersedes and replaces all prior
Agreements of Employment between the parties. Without limiting the foregoing,
the Original Agreement is hereby terminated.

         14. Binding Effect and Benefits. The rights and obligations of Company
and Executive under this Agreement shall inure to the benefit of and shall be
binding upon the respective heirs, personal representatives, successors and
assigns of Company and Executive.

         15. Construction. This Agreement shall be construed under the laws of
the Commonwealth of Pennsylvania, as they may be preempted by federal laws and
regulations. Section headings are for convenience only and shall not be
considered a part of the terms and provisions of the Agreement.

         IN WITNESS WHEREOF, the parties hereto have caused the due execution of
this Agreement as of the date first set forth above.

                                       6
<PAGE>

Attest: DNB FINANCIAL CORP.



________________________              By: _______________________________
         Secretary                    Chairman



Attest: DOWNINGTOWN NATIONAL BANK





________________________              By: _______________________________
         Secretary                    Chairman




                                      Executive:

         Witness:


__________________________            ___________________________________
HENRY F. THORNE, individually


                                       7

                           CHANGE OF CONTROL AGREEMENT
                                       FOR

                               [NAME OF EXECUTIVE]

         THIS CHANGE OF CONTROL AGREEMENT (this "Agreement"), made as of
__________, 1998, is by and among DNB FINANCIAL CORPORATION ("Holding Company"),
DOWNINGTOWN NATIONAL BANK, a national banking association with principal offices
at 4 Brandywine Avenue, Downingtown, PA 19335 ("Bank") (Holding Company and Bank
are sometimes referred to individually and collectively herein as the "Company")
and _____________________________, an individual residing at
_____________________________________ ("Executive").

                                   Background

         A. Company and Executive wish to enter into an agreement pursuant to
which Company wishes to secure the future services of Executive by providing
Executive the severance payments provided in this Agreement as additional
incentive to induce Executive to devote Executive's time and attention to the
interests and affairs of the Company.

         B. Executive is willing to enter into this Agreement upon the terms and
conditions herein set forth.

         C. The Boards of Directors of the Holding Company and the Bank have
each approved this Agreement and it is intended to be maintained as part of the
official records of the Holding Company and the Bank.

         NOW THEREFORE, in consideration of the mutual promises and agreements
set forth herein, the parties agree as follows:

         1. Employment. Except strictly to such extent (if any) as may be
provided in another agreement between Holding Company or Bank and Executive,
Executive shall remain an employee at will of the Company hereafter. This
Agreement is not an employment agreement, but shall only be interpreted as
governing the payment of severance which may be due to Executive upon
termination of Executive's employment with Company under the specific
circumstances described in this Agreement. No provision of this Agreement shall
be interpreted to derogate from the power of the Company or its Board of
Directors to terminate the employment of the Executive, subject nevertheless to
the terms of this Agreement.

         2. Compensation. The compensation to be paid by Company to Executive
from time to time, including any fringe benefits or other employee benefits,
shall not be governed by this Agreement. This Agreement shall not be deemed to
affect the terms of any stock options, employee benefits or other agreements
between the Company and Executive.

         3. Severance Payments upon Termination of Employment After a "Change in
Control". This Agreement does not govern any termination of Executive's
employment with Company which occurs prior to a "change in control" as defined
in subsection (e) of this Section. No inference shall be drawn from any
provision of this Section 3 concerning the rights and obligations of the parties
in connection with a termination of Executive's employment prior to such a
"change in control".

                  (a) Termination by Company for Cause or Not for Cause. If
Executive's employment is terminated by Company for "cause" (as defined in
subsection (c) of this Section) at any time, or with or
<PAGE>

without "cause" prior to a "change in control", Executive shall have no right to
any severance or other payments under this Agreement due to such termination. If
Executive is terminated by Company or Holding Company after a "change in
control" (as defined in subsection (e) of this Section) other than for "cause",
Executive's right to severance payments under this Agreement shall be as set
forth in subsection (f) of this Section. A termination by Company of Executive's
employment with Bank only or Holding Company only shall be deemed a termination
for purposes of this Agreement, and Executive's right to severance payments (if
any) hereunder, shall be determined as if such termination were a termination
from employment with Company entirely.

                  (b) Termination by Executive for Good Reason or Not for Good
Reason. If Executive terminates Executive's employment with Holding Company and
Bank prior to a change in control, or without "good reason" (as defined in
subsection (d) of this Section) at any time, Executive shall have no right to
any severance or other payments under this Agreement due to such termination. If
Executive terminates Executive's employment with Holding Company and Bank for
"good reason" after a "change in control" (as defined in subsection (e) of this
Section), Executive's right to severance payments under this Agreement shall be
as set forth in subsection (f) of this Section.

                  (c) Definition of "Cause". For the purpose of this Agreement,
termination for "cause" shall mean termination for personal dishonesty,
incompetence, willful misconduct, breach of fiduciary duty involving personal
profit, conviction of a felony, suspension or removal from office or prohibition
from participation in the conduct of Holding Company's or Bank's affairs
pursuant to a notice or other action by any Regulatory Agency, or willful
violation of any law, rule or regulation or final cease-and-desist order which
in the reasonable judgment of the Board of Directors of the Company will
probably cause substantial economic damages to the Company, willful or
intentional breach or neglect by Executive of his duties, or material breach of
any material provision of this Agreement. For purposes of this paragraph, no
act, or failure to act on Executive's part shall be considered "willful" unless
done, or omitted to be done, by him without good faith and without reasonable
belief that this action or omission was in the best interest of Company;
provided that any act or omission to act by Executive in reliance upon an
approving opinion of counsel to the Company or counsel to the Executive shall
not be deemed to be willful. The terms "incompetence" and "misconduct" shall be
defined with reference to standards generally prevailing in the banking
industry. In determining incompetence and misconduct, Company shall have the
burden of proof with regard to the acts or omission of Executive and the
standards prevailing in the banking industry.

                  (d) Definition of "Good Reason". For purposes of this
Agreement, Executive shall have "good reason" for terminating his employment
with Holding Company and Bank if Executive terminates such employment within two
(2) years after the occurrence of any one or more of the following events (a
"Triggering Event") without Executive's express written consent, but only if the
Triggering Event occurs within two (2) years after a "change in control" (as
defined in subsection (e) of this Section) of Bank or Holding Company: (i) the
assignment to Executive of any duties inconsistent with Executive's positions,
duties, responsibilities, titles or offices with Bank or Holding Company as in
effect immediately prior to a change in control of Bank or Holding Company, (ii)
any removal of Executive from, or any failure to re-elect Executive to, any of
such positions, except in connection with a termination or suspension of
employment for cause, disability, death or retirement, (iii) a reduction by
Holding Company or Bank in Executive's base annual salary as in effect
immediately prior to a change in control or as the same may be increased from
time to time thereafter, or the failure to grant increases in the Executive's
base annual salary on a basis at least substantially comparable to the lowest
increase granted to other officers of the Company having the title of senior
vice president or above, or (iv) any purported termination of Executive's
employment with Bank or Holding Company when "cause" (as defined in this
Agreement) for such termination does not exist.

                                      -2-
<PAGE>

                  (e) Definition of "Change in Control". For purposes of this
Agreement, a "change in control" of Company or Bank shall mean any one or more
of the following:

                           (1) a change in control of a nature that would be
required to be reported in response to Item 6(e) of Schedule 14A of Regulation
14A promulgated under the Securities Exchange Act of 1934 (the "Exchange
Act")(or any successor provision) as it may be amended from time to time;

                           (2) any "persons" (as such term is used in Sections
13(d) and 14(d) of the Exchange Act in effect on the date first written above),
other than Company or Bank or any "person" who on the date hereof is a director
of officer of Company or Bank, is or becomes the "beneficial owner" (as defined
in Rule 13d-3 under the Exchange Act), directly or indirectly, of securities of
Company or Bank representing 25% or more of the combined voting power of
Company's or Bank's then outstanding securities; or

                           (3) during any period of two (2) consecutive years,
individuals who at the beginning of such period constitute the Board of
Directors of Company or Bank cease for any reason to constitute at least a
majority thereof, unless the election of each director who was not a director at
the beginning of such period has been approved in advance by directors
representing at least two-thirds of the directors then in office who were
directors at the beginning of the period.

                           (4) the signing of a letter of intent or a formal
acquisition or merger agreement between the Holding Company or Bank, of the one
part, and a third party which contemplates a transaction which would result in a
"change of control" under paragraphs (1), (2) or (3) of this subsection (f),
but, as to any Triggering Event, only if such letter of intent or agreement, or
the transaction contemplated thereby, has not been canceled or terminated at the
time the occurrence of the Triggering Event in question.

                  (f) Severance. If Executive is entitled to severance payments
under subsection (a) or (b) of this Section, and if Executive shall have signed
a release or releases as more fully described in Section 4 of this Agreement,
Company shall pay as severance to Executive the following:

                           (I) Base Severance. An amount equal to: (A) the
annual base salary paid to the Executive and includible in the Executive's gross
income for federal income tax purposes during the year in which the date of
termination occurs by Company and any of its subsidiaries subject to United
States income tax; multiplied by (B) 1.00. Such payment shall be made in a lump
sum within one (1) calendar week following the date of termination, subject to
withholding by the Company as required by applicable law and regulations.
Notwithstanding any provision of this Agreement or any other agreement of the
parties, if the severance payment or payments under this Agreement, either along
or together with other payments which the Executive has the right receive from
the Company, would constitute a "parachute payment" (as defined in Section 280G
of the Internal Revenue Code of 1986, as amended (the "Code") or any successor
provision, such lump sum severance payment shall be reduced to the largest
amount as will result in no portion of the lump sum severance payment under this
Agreement being subject to the excise tax imposed by Section 4999 of the Code.

                           (II) Medical/Health Benefits. For a period of one (1)
year from the date of termination of the Executive's employment with the
Company, the Company shall continue to pay for Executive's health insurance, HMO
or other similar medical provider benefits (excluding any disability plans or
benefits) on the same terms and conditions available to other employees from
time to time. Thereafter, if the Executive chooses to continue such
medical/health benefits as provided under the

                                      -3-
<PAGE>

Consolidated Omnibus Budget Reconciliation Act ("COBRA"), Executive must do so
at Executive's own expense. If, at any time after the termination of Executive's
employment with the Company, Executive becomes covered for medical/health
benefits on any terms with a new employer, the Company shall thereafter have no
obligation to pay for any benefits or coverage and the Company's COBRA
obligations shall terminate to the extent permitted by COBRA. Executive agrees
to immediately notify Company, in writing, upon Executive's acceptance of new
employment which provides medical/health benefits for which Executive is
eligible.

                  (g) Any termination of Executive's employment by Company or by
Executive shall be communicated by a dated, written notice, signed by the party
giving the notice, which shall (A) indicate the specific termination provision
in this Agreement relied upon; (B) set forth in reasonable detail the facts and
circumstances claimed to provide a basis for termination of Executive's
employment under the provision so indicated; (C) specify the effective date of
termination.

                  (h) All obligations under this Agreement are subject to
termination by any bank regulatory agency having jurisdiction over Holding
Company or Bank ("Regulatory Agency") in accordance with any applicable
provisions of law or regulations granting such authority, but rights of the
Executive to compensation earned as of the date of termination shall not be
affected.

                  (i) Executive shall not be required to mitigate the amount of
any payment provided for in this Agreement by seeking other employment or
otherwise. The severance payments provided for in this Agreement shall not be
reduced by any compensation or other payments received by Executive after the
date of termination of Executive's employment from any source.

         4. Execution of Release Required. Executive agrees that, as a
precondition to receiving the payments provided for in this Agreement, Executive
shall have executed and delivered to Holding Company and Bank a release or
releases, in form satisfactory to Holding Company and Bank, releasing all claims
which Executive may then have against Holding Company or Bank, including without
limitation any claims related to employment, termination of employment,
discrimination, harrassment, compensation or benefits, but excluding any claims
for payments due or to become due under this Agreement.

         5. Payment Obligations Absolute. Provided that the preconditions for
payment set forth in this Agreement are fully satisfied, Company's obligation to
pay Executive the severance payments provided herein shall be absolute and
unconditional and shall not be affected by any circumstances, including, without
limitation, any set-off counter claim, recoupment, defense or other right which
Company may have against Executive. All amounts payable by Company hereunder
shall be paid without notice or demand.

         6. Continuing Obligations. Executive shall retain in confidence any
confidential information known to him concerning Company and its business so
long as such information is not publicly disclosed.

         7. Amendments. No amendments to this Agreement shall be binding unless
in a writing, signed by both parties, which states expressly that it amends this
Agreement.

         8. Notices. Notices under this Agreement shall be deemed sufficient and
effective if (i) in writing and (ii) either (A) when delivered in person or by
facsimile, telecopier, telegraph or other electronic means capable of being
embodied in written form or (B) forty-eight (48) hours after deposit thereof in
the U.S. mails by certified or registered mail, return receipt requested,
postage prepaid, 

                                      -4-
<PAGE>

addressed to each party at such party's address first set forth above and, in
the case of Company, to the attention of the Chairman of the Board, or to such
other notice address as the party to be notified may have designated by written
notice to the sending party.

         9. Prior Agreements. There are no other agreements between Company and
Executive regarding Executive's employment. This Agreement is the entire
agreement of the parties with respect to its subject matter and supersedes any
and all prior or contemporaneous discussions, representations, understandings or
agreements regarding its subject matter.

         10. Assigns and Successors. The rights and obligations of Company under
this Agreement shall inure to the benefit of and shall be binding upon the
successors and assigns of Company and Executive, provided, however, that
Executive shall not assign or anticipate any of his rights hereunder, whether by
operation of law or otherwise. For purposes of this Agreement, "Company" shall
also refer to any successor to Holding Company or Bank, whether such succession
occurs by merger, consolidation, purchase and assumption, sale of assets or
otherwise.

         11. Executive's Acknowledgment of Terms. Executive acknowledges that he
has read this Agreement fully and carefully, understands its terms and that it
has been entered into by Executive voluntarily. Executive acknowledges that any
payments to be made hereunder will constitute additional compensation to
Executive. Executive further acknowledges that Executive has had sufficient
opportunity to consider this Agreement and discuss it with Executive's own
advisors, including Executive's attorney and accountants. Executive has been
informed that Executive has the right to consider this Agreement for a period of
at least twenty one (21) days prior to entering into it. Executive acknowledges
that Executive has taken sufficient time to consider this Agreement before
signing it. Executive also acknowledges that Executive has the right to revoke
this Agreement for a period of seven (7) days following this Agreement's
execution by giving written notice of revocation to Company.

         IN WITNESS WHEREOF, the parties hereto have caused the due execution of
this Agreement as of the date first set forth above.


                                      Holding Company:
Attest:                          DNB FINANCIAL CORPORATION


_________________________  By:________________________________
     Secretary                   President



                                      Bank:
Attest:                          Downingtown National Bank


_________________________  By:________________________________
         Secretary               President



Witness:                              Executive:


- -----------------------    -----------------------------------
                                 Print Name:

                                      -5-



                        PURCHASE AND ASSUMPTION AGREEMENT

                                     BETWEEN

                  KEYSTONE FINANCIAL BANK, NATIONAL ASSOCIATION

                                    as Seller

                                       and

                            DOWNINGTOWN NATIONAL BANK

                                  as Purchaser

                                      as of

                                 January 6, 1999


<PAGE>
<TABLE>
<CAPTION>
                                TABLE OF CONTENTS
                                                                                                               Page
<S>     <C>                                                                                                  <C>
ARTICLE I             PURCHASE OF ASSETS AND ASSUMPTION OF LIABILITIES                                            6

1.0      Definitions                                                                                              6
1.1      Effective Date                                                                                           8
1.2      Transfer                                                                                                 8
1.3      Additional Obligations of the Purchaser                                                                  9
1.4      Additional Obligations of the Seller                                                                    12
1.5      Certain Transitional Matters                                                                            14
1.6      Indemnification                                                                                         18
1.7      Prorations                                                                                              19
1.8      Settlement Procedure                                                                                    20
1.9      Employees                                                                                               21

ARTICLE II            REPRESENTATIONS AND WARRANTIES OF SELLER                                                   22

2.1      Corporate Organization                                                                                  23
2.2      Real Estate                                                                                             23
2.3      Title to Personal Property; Encumbrances                                                                23
2.4      No Violation                                                                                            24
2.5      True Statements                                                                                         25
2.6      Limitation of Warranties                                                                                25
2.7      Deposits                                                                                                25
2.8      Deposit Insurance                                                                                       25
2.9      Status of Loans                                                                                         25
2.10     No Adverse Litigation                                                                                   26
2.11     Environmental Matters                                                                                   26

ARTICLE III           REPRESENTATIONS AND WARRANTIES OF PURCHASER                                                28

3.1      Corporate Organization                                                                                  28
3.2      No Violation                                                                                            28
3.3      Broker                                                                                                  29
3.4      Environmental Matters                                                                                   29
3.5      Confidentiality                                                                                         30

ARTICLE IV            CONDUCT OF BUSINESS PENDING THE EFFECTIVE DATE                                             30

4.1      Activity in the Ordinary Course                                                                         30

ARTICLE V             OBLIGATIONS OF PARTIES PRIOR TO AND AFTER
                      EFFECTIVE DATE                                                                             32

5.1      Access                                                                                                  32


                                       2
<PAGE>

5.2      Requirements to Obtain Approval of Regulatory Authorities                                               32
5.3      Use of Seller's Name                                                                                    33
5.4      Return of Information                                                                                   33
5.5      Non-Solicitation of Branch Based Business                                                               34
5.6      Further Assurance                                                                                       34

ARTICLE VI            CONDITIONS TO PURCHASER'S OBLIGATIONS                                                      35

6.1      Information and Investigation                                                                           35
6.2      Representations and Warranties True                                                                     35
6.3      Corporate Authority                                                                                     36
6.4      Obligations Performed                                                                                   36
6.5      No Adverse Litigation                                                                                   36
6.6      No Material and Adverse Change of Condition                                                             36
6.7      Regulatory Approval                                                                                     37

ARTICLE VII           CONDITIONS TO THE SELLER'S OBLIGATIONS                                                     37

7.1      Representations and Warranties True                                                                     37
7.2      Corporate Authority and Validity                                                                        37
7.3      Obligations Performed                                                                                   38
7.4      No Adverse Litigation                                                                                   38
7.5      Regulatory Approval                                                                                     38

ARTICLE VIII          TERMINATION                                                                                39

8.1      Methods of Termination                                                                                  39
8.2      Procedure Upon Termination                                                                              40
8.3      Automatic Termination                                                                                   40

ARTICLE IX            MISCELLANEOUS PROVISIONS                                                                   41

9.1      Amendment and Modification                                                                              41
9.2      Waiver or Extension                                                                                     41
9.3      Assignment                                                                                              42
9.4      Survival of Representations, Warranties, Indemnities and Covenants                                      42
9.5      Payment of Expenses                                                                                     42
9.6      Addresses for Notice, etc.                                                                              43
9.7      Press Releases, Public Disclosures                                                                      43
9.8      Counterparts                                                                                            44
9.9      Headings                                                                                                44
9.10     Governing Law                                                                                           44
9.11     Entire Agreement                                                                                        44

                                       3
<PAGE>

EXHIBIT  A            Real Estate Description
EXHIBIT  B            Tangible Personal Property Excluded from Sale
EXHIBIT  C            Employees to Transfer Employment
EXHIBIT  D            Core Deposits, Excluding Accrued Interest, as of December 17, 1998
EXHIBIT  E            Instrument of Assumption of Certain Liabilities
EXHIBIT  F            List of Loans Purchased
EXHIBIT  G            Letter Dated April 23, 1998 from Pennsylvania Department of
                      Environmental Protection to Mr. Bradford Fish of Sun Company, Inc.
EXHIBIT H             Indemnity Agreement between Elmwood Federal Savings Bank
                      and Sun Company, Inc. (R&M)
EXHIBIT I             List of Documents Relating to the Previously Disclosed Environmental Issue
EXHIBIT J             Exceptions to Title
</TABLE>




                                       4
<PAGE>
                        PURCHASE AND ASSUMPTION AGREEMENT


         THIS  PURCHASE  AND  ASSUMPTION  AGREEMENT  is  made  on the 6th day of
January,  1999, between Keystone Financial Bank, National Association ("Keystone
Bank"), a National Banking Association  organized and existing under the laws of
the United  States,  having its principal  office at One Keystone  Plaza,  North
Front and Market Streets,  Harrisburg,  PA 17105 (the "Seller"), and Downingtown
National Bank ("Downingtown Bank"), a National Banking Association organized and
existing under the laws of the United States,  having its principal  office at 4
Brandywine  Avenue,  P.O. Box 1004,  Downingtown,  Pennsylvania  19335-0904 (the
"Purchaser").

         WHEREAS,  the  Seller  desires  to  sell  certain  assets  and  deposit
liabilities as herein defined,  associated with its community  office located at
215 East Cypress  Street,  Kennett Square,  Pennsylvania  19348 (the "Branch) to
Purchaser; and

         WHEREAS,   Purchaser  desires  to  buy  such  assets  and  assume  such
liabilities of the Branch upon the terms and conditions  hereinafter  set forth;
and

         NOW,  THEREFORE,  IN  CONSIDERATION  of the  premises  and  the  mutual
covenants  contained herein,  and for other good and valuable  consideration the
receipt and  sufficiency of which is hereby  acknowledged,  the parties  hereto,
intending to be legally bound, agree as follows:

                                    ARTICLE I

                PURCHASE OF ASSETS AND ASSUMPTION OF LIABILITIES

         1.0 Definitions

         The terms  defined in this Section 1.0 shall have the  meanings  herein
specified, unless the context clearly requires otherwise.

         "Agreement" means this Agreement.

         "Assets"  means all right,  title and interest of Seller in and to each
of the following:

          (a)  all right, title and interest of Seller in and to the real estate
               identified on Exhibit A ("Real Estate");

          (b)  other than the tangible personal property described on Exhibit B,
               the  furniture,  fixtures,  equipment and leasehold  improvements
               owned or leased by Seller which are used at the Branch,  together
               with any manufacturer's warranties that are assignable and are in
               effect (the "Tangible Personal Property");

          (c)  the Ready Cash Loans tied to deposit  accounts  (as  detailed  in
               Exhibit F) attributable  and booked at the Branch as of the close
               of business on the Effective Date, except for:

               (i)  those loans  rejected by Purchaser on the Effective  Date on
                    the basis that they are then  thirty  (30) days or more past
                    due as of the close of business on the Effective Date.

          (d)  cash on hand at the Branch at the Effective Date.

         "Core Deposits," or sometimes "Core Deposit," means any and all deposit
liabilities  of  Seller as shown on the  books  and  records  of Seller as being
allocated to the Branch,  including  amounts not yet collected,  attributable to
the  depositors  together  with  accrued  interest  thereon,   including  demand
accounts,  checking  accounts,  money market demand accounts,  savings accounts,
IRAs and retail CDs.
         "Depositors" means account holders having Core Deposits at the Branch.
         "Effective Date" is defined in Section 1.1.
         "Employees" means, prior to the effective date, persons employed at the
Branch  as of the  date of  this  Agreement  who are  expected  to  transfer  to
Purchaser and,  thereafter,  employees of the Branch who in fact  transferred to
Purchaser. Attached as Exhibit C is a list of employees expected to transfer.
         "Previously  Disclosed  Environmental  Issue" as used in this Agreement
refers  to the  soil  and  groundwater  contamination  which  resulted  from the
presence of underground gasoline storage tanks left by the previous owner of the
real estate,  Sunoco,  Inc. (R&M), of which

                                       6
<PAGE>

Purchaser  has been  informed,  as set forth in section  2.11A,  below.  As used
herein Sunoco, Inc. (R&M) ("Sun"), includes, Sun Company, Inc. (R&M) and Sun Oil
Company of Pennsylvania,  Inc.,  corporate names under which Sunoco,  Inc. (R&M)
previously was known, and Sunmark  Industries,  a division of Sun Oil Company of
Pennsylvania , Inc.





                                       7
<PAGE>


         1.1    Effective Date

         Except as otherwise  provided herein, the closing date for the purchase
and assumption  herein described (the "Effective  Date") shall be on a date that
is mutually acceptable to the Seller and Purchaser and that is within 30 days of
the day on which all  regulatory  approvals  required by law and this  Agreement
have been obtained and all applicable waiting periods have expired, but no later
than  April 30,  1999.  The  Effective  Date shall be  established  for a Friday
(unless a legal  holiday  and in that  event the prior  business  day),  and the
closing shall commence at a time sufficient to conclude the closing prior to the
time established for the normal close of business at the Branch.

         1.2 Transfer

         A. The  Seller  agrees,  subject  to the terms and  conditions  of this
agreement,  to  validly  sell,  assign,  transfer,  convey and  deliver,  on the
Effective Date:

                         (i) to the Purchaser or a nominee of Purchaser which is
affiliated  with it by common control (the  "Nominee") by special  warranty deed
all of its  rights,  title and  interest  in and to the Real  Estate as shown on
Exhibit A attached to and made a part  hereof,  together  with all  improvements
thereon.  Seller shall convey to Purchaser or its Nominee such title to the Real
Estate that would be marketable  and free and clear of all liens,  encumbrances,
easements,   covenants,   restrictions  and  objections   (except  solely  those
identified  in Exhibit J,  attached  hereto and made part  hereof)  and  readily
insurable  as such by a  recognized  reputable  title  insurance  company  doing
business in the Commonwealth of Pennsylvania at normal  commercially  reasonable
rates.  All real estate taxes (other than transfer  taxes) shall be  apportioned
between Seller and Purchaser or its Nominee as of the Effective  Date.  Transfer
taxes shall be equally divided between Purchaser or its Nominee and Seller;

                         (ii)  to   Purchaser  by  bill  of  sale  with  special
warranty,  all  right,  title,  and  interest  in and to the  Tangible  Personal
Property;

                                       8
<PAGE>

                         (iii) to  Purchaser  by separate  assignment,  all Core
Deposits maintained at the Branch and all vault cash on hand at the Branch.

                         (iv) to Purchaser, all right, title and interest to the
loans listed in Exhibit F.

         B. Purchaser  agrees that on the Effective  Date,  subject to terms and
conditions  of this  Agreement  and as  consideration  for the  aforesaid  sale,
assignment, transfer, conveyance and delivery:

                         (i)  Purchaser  will pay to the Seller on the Effective
Date:

                             (a) a cash  premium  equal  to 8% of the  principal
amount of the Core Deposits as of the Effective  Date.  The Core Deposits at the
Branch,  excluding  accrued  interest,  as of December 17, 1998 are set forth in
Exhibit D attached hereto and made a part hereof;

                             (b) a sum of One Hundred  Eighty  Thousand  Dollars
($180,000) on the Effective  Date for the Real Estate and the Tangible  Personal
Property;

                             (c) an amount  equal to the  dollar  value of vault
cash on hand at the Branch as of the close of  business  on the day  immediately
preceding the Effective Date;

                         (ii)  Purchaser  will assume and agree to discharge and
pay all Core Deposits purchased by it, with accrued interest.

                         (iii)  Purchaser will assume and agree to discharge all
of Seller's  obligations and liabilities  related to the loans listed on Exhibit
F, except such as arise from Seller's  violation of any law or  regulations,  or
Seller's  breaches of obligations to the borrower or third parties,  as to which
Seller agrees to assume and discharge.

         1.3 Additional Obligations of the Purchaser

                                       9
<PAGE>
         A. To evidence  the  assumption  by Purchaser  of the  liabilities  and
obligations  of the  Seller  which  are  assumed  pursuant  to  this  Agreement,
Purchaser shall execute, acknowledge and deliver to the Seller, on the Effective
Date, an instrument of assumption in the form annexed hereto as Exhibit E.

         B. Purchaser  agrees that it will preserve and safely keep, for as long
as may be required by applicable law, all of the files, books of account and the
records  referred  to in Sections  1.4D and 1.4F below for the joint  benefit of
itself   and  the   Seller,   and  that  it  will   provide  to  Seller  or  its
representatives,  at any reasonable time and at the Seller's expense, copies (or
originals,   if  originals   exist  and  are  required  for  purposes  of  legal
proceedings)  of, any such  files,  books of  account,  or records as the Seller
shall reasonably deem necessary; provided, however, nothing herein shall require
Purchaser to breach any obligation of confidentiality of any customer.

         C. For a period of thirty  (30)  days from the date this  Agreement  is
signed and delivered by both parties (the "Due  Diligence  Period"),  Purchaser,
and its agents,  at its sole cost and expense,  shall have the right to inspect,
test,  evaluate and investigate each of the Core Deposits and Assets  (including
without  limitation  title to Tangible  Personal  Property and the condition and
zoning and code  compliance  of the Real  Estate)  and  Seller's  documents  and
records  relating  thereto and Seller  agrees to make the Assets,  documents and
records  available to  Purchaser at  reasonable  times and on  reasonable  prior
notice for such purposes.  Except for the  environmental  assessments  discussed
below in Section 1.3D, if for any reason  Purchaser is dissatisfied  with any of
the Assets, or their condition or title thereto,  Purchaser may, within ten (10)
days after expiration of the Due Diligence Period, elect to void the entire sale
contemplated  by this  Agreement,  and  neither  party  shall  have any  further
liability to the other arising out of this Agreement.

         D. With respect to the Real Estate,  Purchaser  may have a Phase I, and
where required, Phase II Site Assessment conducted ("Assessment(s)") which shall
be completed  within 45 days from the date of this Agreement.  In the event that
the Assessment(s) reveal(s) the presence of contaminated soil and/or groundwater
in amounts and/or levels substantially  

                                       10
<PAGE>
greater or higher than those revealed by past sampling and monitoring  performed
by  Seller,  Sun,  and/or  its  consultants,  such  that the Real  Estate is not
eligible  for a  release  of  liability  for  remediation  to  statewide  health
standards and/or site specific  standards for Benzene,  Toluene,  Ethyl Benzene,
and  Xylene,  as set  forth in a  letter  from the  Pennsylvania  Department  of
Environmental  Protection (PADEP) to Mr. Bradford Fish, Sun Company, Inc., dated
April 23, 1998 (Exhibit G), the Purchaser  shall notify Seller by sending Seller
a copy of the Assessment(s)  within 10 days of its receipt by Purchaser.  Seller
shall  then  have 10 days to advise  Sun of the  results  of the  Assessment(s).
Seller shall then make reasonable efforts to work with both Sun and Purchaser to
develop and implement a remediation plan which is mutually acceptable to Seller,
Purchaser, and Sun. In the event that the Seller,  Purchaser, and Sun are unable
to agree on such a  remediation  plan  within  30 days of Sun's  receipt  of the
Assessment(s),  either  party  may,  within  10 days  after  this 30 day  period
expires,  elect to void the entire  sale  contemplated  by this  Agreement,  and
neither party shall have any further  liability to the other arising out of this
Agreement.

         E. If  Purchaser  fails to exercise  its option to void the entire sale
pursuant to Section 1.3 D of this Agreement, then Purchaser, after the Effective
Date, at its sole cost and expense, shall cooperate with Seller and Sun:

         (1)      to provide access to Sun and its employees,  consultants,  and
                  agents,  and to  Seller  and its  employees,  consultants  and
                  agents, for the purpose of conducting such sampling,  testing,
                  or monitoring,  as required in connection with the remediation
                  described in Section 2.11 A, any related application submitted
                  to  PADEP   pursuant  to  Act  2  (the  Land   Recycling   and
                  Environmental  Remediation  Standards Act), or any remediation
                  undertaken pursuant to Section 1.3 D;

         (2)      to assist Sun and Seller in  obtaining a release of  liability
                  from  the  PADEP  pursuant  to Act 2, in  connection  with the
                  remediation described in Section 2.11A.

         (3)      by providing  Seller with copies of all  documents  (excluding
                  any which may be protected by attorney client privilege) which
                  are (1) prepared before or after the 

                                       11
<PAGE>

                  Due Diligence  Period and prior to the Effective Date relating
                  to the Previously Disclosed Environmental Issue, including but
                  not  limited  to any  Phase I or Phase II Site  Assessment  or
                  other  due  diligence   investigation,   whether  prepared  by
                  Purchaser,  its assignee,  or their  consultants or agents, or
                  (2) prepared or received  before or after the  Effective  Date
                  and which relate to the process of  attempting to obtain Act 2
                  agreements  relating  to the Real  Estate.  In the event  that
                  after the  Effective  Date of this  Agreement  any third party
                  makes any  claim  against  Purchaser  in  connection  with the
                  Previously  Disclosed  Environmental  Issue,  Purchaser  shall
                  provide  Seller with notice of such claim within  fifteen (15)
                  days,  and shall  consult  with Seller.  Purchaser  and Seller
                  shall  cooperate  with respect to  determining  an appropriate
                  course of action to  investigate,  respond to, and/or  resolve
                  such claim.

         F.  Purchaser  understands  and agrees  that any  issues  and  concerns
involving the effect of  environmental  remediation on the Real Estate after the
Effective  Date should be discussed and resolved with Sun during the  assessment
period discussed in Section 1.3D and that this includes,  but is not limited to,
issues concerning  operation of the Branch for banking and financial services by
Purchaser including parking and access to the Branch.

         1.4      Additional Obligations of the Seller

         On the Effective Date, the Seller shall:

              A.  deliver to Purchaser at least two (2) full sets of keys to the
Branch,  and  such of the  Assets  purchased  as shall be  capable  of  physical
delivery,   including,   without  limitation,  the  Tangible  Personal  Property
purchased hereunder;

              B.  execute,   acknowledge  and  deliver  to  Purchaser  all  such
endorsements,  assignments,  bills of sale, and other instruments of conveyance,
assignment  and  transfer  as shall be  reasonably  necessary  or  advisable  to
consummate the sale and transfer of the Assets to Purchaser;

                                       12
<PAGE>
              C. make available to Purchaser  immediately  available funds equal
to the amount of Core Deposits with accrued  interest assumed by Purchaser under
Section  1.2  B(ii)  less the sum of the  payments  to be made to the  Seller as
described in Section 1.2 B(i);

              D. transfer, assign and deliver to Purchaser such of the following
records pertaining to the Core Deposits as exist and are in Seller's  possession
in whatever form or medium as are maintained by Seller on the Effective Date:

                  (i)      signature  cards,  orders and  contracts  between the
                           Seller  and   Depositors,   and  records  of  similar
                           character;

                  (ii)     negotiated  deposit  slips  and  canceled  checks  or
                           withdrawal orders representing charges to depositors;

                  (iii)    IRA documents and authorization for IRA customers;

                  (iv)     special  customer   authorizations,   including  stop
                           payments,   other   account   holds   and   automatic
                           transfers;

                  (v)      organization  and business  account  resolutions  and
                           authorizations;

                  (vi)     overdraft  line  of  credit   contracts  and  related
                           documents;

                  (vii)    copies of tax  identification  notices received prior
                           to closing;

                  (viii)   all unpaid tax assessments;

                  (ix)     documents  authorizing and supporting holds, cautions
                           and levies;

                  (x)      copies of ACH origination forms and records; and,

                  (xi)     such other  documents  as may be  necessary to permit
                           proper  accounting  for  and  recording  of the  Core
                           Deposits  and  to  comply  with  any  applicable  tax
                           withholding  requirements  related  thereto as may be
                           reasonably requested by Purchaser.

         From and after the  Effective  Date,  the  Seller  agrees  that it will
preserve and safely keep, for as long as may be required by applicable  law, all
of the historical  books and records of account  pertaining to the Core Deposits
assumed by Purchaser and not otherwise transferred to 

                                       13
<PAGE>

Purchaser on the Effective  Date for the joint benefit of itself and  Purchaser,
and  that  it will  provide  to the  Purchaser  or its  representatives,  at any
reasonable time and at Purchaser's expense,  copies (or originals,  if originals
exist and are required for purposes of legal  proceedings) of any such books and
records as Purchaser shall reasonably deem necessary; provided, however, nothing
herein shall require the Seller to breach any obligation of  confidentiality  of
any customer;

         E. arrange with Sun for Sun to enter into a written Indemnity Agreement
with  Purchaser,  in form and substance  reasonably  satisfactory  to Purchaser,
providing  Purchaser  with  rights  to  indemnification  from Sun  substantially
equivalent  to the rights  provided  by Sun to Seller (as  successor  to Elmwood
Federal Savings Bank ["Elmwood"]),  under an Indemnity Agreement between Elmwood
and Sun attached hereto as Exhibit H;

         F. On the Effective Date, in addition to the special warranty deed, any
bills of sale and any other documents  reasonably  required by Purchaser's title
company in order to insure  Purchaser's  title to the Real Estate,  Seller shall
deliver, assign and transfer to Purchaser:

         (i)      the originals, if originals exist, of all documents,  reports,
                  correspondence  and  agreements  relating  in  any  way to the
                  environmental   condition   of  the  Real  Estate  or  to  the
                  Previously Disclosed  Environmental Issue or Sun's remediation
                  of PADEP's  agreements  or positions  with respect to the Real
                  Estate  or its  conditions,  which  are in the  possession  of
                  Seller or any of its agents; (

         ii)      originals,  if originals exist, of any agreements  relating in
                  any way to the Real Estate; and

         (iii)    originals,  if  originals  exist,  of all  surveys,  plans and
                  specifications relating in any way to the Real Estate.

         1.5      Certain Transitional Matters

         A. In order to reduce  the  continuing  charges to Seller  through  the
check clearing system of the banking industry which will result from check forms
of Seller being used after the 

                                       14
<PAGE>
Effective Date by depositors or holders of the Core Deposits,  Purchaser, at its
cost and expense,  on or prior to the Effective Date,  shall prepare and mail to
each depositor or other holder of a Core Deposit,  as appropriate:  (i) a letter
prepared by Purchaser and  reasonably  acceptable to Seller  notifying each such
depositor or account  holder of the  transfer of his or her account  pursuant to
this Agreement and  requesting  where  appropriate  that upon the receipt of the
enclosed  temporary  checks or withdrawal  forms such  depositor or holder cease
writing  checks,  drafts and  withdrawal  orders on forms provided by Seller and
carrying its imprint  (including  name and transit  routing  number) against any
such  account,  and that such  depositor or holder  immediately  destroy  unused
checks and withdrawal orders of Seller; (ii) and as appropriate, signature cards
and checks and withdrawal order forms of Purchaser with  instructions to utilize
the checks or withdrawal  orders of Purchaser  from the Effective  Date forward.
         Seller shall co-operate with Purchaser in  accomplishing  this customer
notification.

         B.  On or  before  the  Effective  Date,  Seller  and  Purchaser  shall
cooperate  and shall take all such  action as is  necessary  to arrange  for the
direct  routing to Purchaser  through the check  clearing  system of the banking
industry,  effective immediately after the Effective Date, of all checks, drafts
and  withdrawal  orders on forms provided by the Seller and carrying its imprint
(including  name and transit  routing number) and relating to the Core Deposits.
In the event that within 60 days after the Effective Date,  Seller shall receive
any such checks,  drafts or withdrawal  orders through the check clearing system
of the banking  industry,  Seller  shall  immediately  forward to  Purchaser  or
Purchaser's  agent,  at the cost and expense of Purchaser,  by courier  service,
overnight  delivery  service,  or such other means as Purchaser shall reasonably
request,  all such checks,  drafts,  and  withdrawal  orders for  processing  by
Purchaser.

         C. Following the Effective Date,  Purchaser agrees to pay in accordance
with the law and customary banking practices all properly payable checks, drafts
and withdrawal orders or proper withdrawals  effected through a shared automated
teller system of which Seller is a participant, which are presented to Purchaser
by mail,  over the  counter,  through the check  clearing  system of the banking
industry, and/or in the manner set forth herein, by depositors or holders of the
Core Deposits,  whether drawn on the checks,  drafts,  withdrawal order forms or

                                       15
<PAGE>
automated  teller machine cards  provided by Seller or by Purchaser,  and in all
other  respects,  to discharge  after the Effective Date, in the usual course of
the banking  business,  all duties and obligations  with respect to the balances
due and owing to the depositors or holders of the Core Deposits.

         D. If, instead of accepting the obligation of Purchaser to pay the Core
Deposits assumed by Purchaser pursuant to this Agreement, any such depositors or
holders  shall  demand  payment  from Seller for all or any part of such assumed
Core Deposits, Seller shall refer all such depositors or holders to Purchaser in
the manner and with such instructions, if any, as shall be hereafter established
by Seller and Purchaser, and Purchaser shall thereupon be responsible for making
such  payment (if still  demanded) to such  depositor  or holder.  If, after the
Effective  Date,  any of such  depositors  or holders  shall  present to Seller,
whether in person,  by mail, or otherwise,  a check,  draft or withdrawal  order
drawn  against any of the Core  Deposits,  Seller shall refer such  depositor or
holder,  or deliver such check,  draft or withdrawal  order, to Purchaser as set
forth above.  Purchaser shall pay all such properly  payable checks,  drafts and
withdrawal orders as set forth above and shall promptly reimburse Seller for all
expenses paid and charges  incurred,  if any, by Seller with respect to all such
properly drawn checks, drafts and withdrawal orders.

         E. Seller shall provide all  information and take all steps required to
be taken  by it that are  reasonably  necessary  for  Purchaser  to  effect  the
transfer of any direct  deposit  arrangement  affecting any of the Core Deposits
and shall pay to Purchaser,  within the applicable midnight deadline,  any funds
received  by  Seller  which  are  intended  to be  credited  to any of the  Core
Deposits. Purchaser shall use its best efforts to complete all actions necessary
to effect the transfer of such direct deposit arrangements within 30 days of the
Effective  Date.  Seller  shall have the right to return to the payor any direct
deposit item received by it  subsequent  to 90 days after the Effective  Date or
such other time period as Purchaser and Seller may mutually agree upon.

         F. Seller shall  cooperate  with  Purchaser and use its best efforts to
assist in the  transfer to  Purchaser  of the Core  Deposits  and shall take all
reasonable  actions  necessary to 

                                       16
<PAGE>
accomplish  such  transfer,  including  but not limited to the  provision of any
required  notices to customers with respect to the Core  Deposits.  Seller shall
supply Purchaser with such information and records in its possession and control
relating to the Core Deposits as Purchaser may  reasonably  request,  including,
but not limited to, periodic  portfolio reports and computer tapes setting forth
current  account  information  in  machine-readable  format and any  information
required for inclusion in all applications to regulatory  authorities  necessary
to consummate the transactions contemplated by this Agreement

         G. Prior to  Effective  Date,  Purchaser  shall  designate  a successor
trustee,  which may be Purchaser  ("Successor  Trustee"),  as to any IRA account
constituting  a Core  Deposit.  Both parties will  cooperate  with the Successor
Trustee.  Seller will transfer the  trusteeship  of all such IRA accounts to the
Successor  Trustee on the Effective  Date,  subject to the  Successor  Trustee's
written  acceptance  of its duties as  Successor  Trustee in form and  substance
acceptable to Seller.

         H. Promptly after the execution of this Agreement,  Seller will deliver
to  Purchaser  a list of holds,  cautions  and levies  that have been  placed by
Seller  on  particular  accounts  or on  individual  checks,  drafts,  or  other
instruments,  specifically describing such holds, cautions and levies. Purchaser
shall not be obligated to accept or purchase any Core Deposits which are subject
thereto,  but  shall  identify  any such  rejected  Core  Deposits  prior to the
expiration of the Due Diligence Period.  Such listed holds,  cautions and levies
will be continued by Purchaser under the same terms to the extent practicable or
required by law.

         I.  Subsequent  to  regulatory  approval  of the  transaction  proposed
hereunder,  Seller  will  notify its  affected  customers  by letter,  in a form
mutually  agreeable  to Seller  and  Purchaser,  of the  pending  assignment  of
Seller's Core Deposits to Purchaser,  which notice shall be at Seller's cost and
expense.

         J.  Purchaser  agrees to indemnify  Seller against  liabilities  Seller
incurs with respect to any checks,  drafts or  withdrawal  orders  credited to a
Core  Deposit as of the  Effective  Date which are  returned to Seller after the
Effective  Date,  provided  Seller,  within the  applicable 

                                       17
<PAGE>
midnight  deadline,  notifies  Purchaser of any such  returns and complies  with
Purchaser's  reasonable  instructions with respect to such items. This indemnity
shall not apply to any acts or omissions of Seller which are (i) not pursuant to
Purchaser's reasonable  instructions and (ii) not in compliance with Seller's or
Purchaser's responsibilities under applicable law or regulation.

         1.6 Indemnification

         A. The Seller shall  indemnify  the Purchaser and hold it harmless from
and  against  any  losses,  liabilities,   damages  or  expenses  (collectively,
"Losses") that the Purchaser may sustain or become subject to as a result of (i)
any  material  breach of any  representation,  warranty or  agreement  of Seller
contained in this  Agreement,  (ii) any claim,  legal  action or  administrative
proceeding  based on any  conduct  of Seller or  resulting  from or  arising  in
connection  with the  operation or ownership of the Branch or Real Estate or any
of the Core  Deposits or other Assets  transferred  hereunder on or prior to the
Effective  Date,  or (iii) the assertion  against  Purchaser of any liability or
obligation with respect to Taxes (as defined below)  attributable to the Assets,
the Branch or the Real Estate on or prior to the  Effective  Date or that Seller
is obligated to pay hereunder.  Notwithstanding the foregoing, Seller shall have
no  obligation  to  indemnify  Purchaser  against any Losses  below an aggregate
amount of $10,000.  The  foregoing  limitations  on the  obligation of Seller to
indemnify   Purchaser   shall  not  apply  to  any  claim,   legal  action,   or
administrative  proceeding arising from or relating to the Previously  Disclosed
Environmental Issue.

         B. The Purchaser  shall  indemnify the Seller and hold it harmless from
and  against  any  losses,  liabilities,   damages  or  expenses  (collectively,
"Losses")  that the Seller may  sustain or become  subject to as a result of (i)
any  material  breach  of  any  representation,  warranty  or  agreement  of the
Purchaser  contained  in  this  Agreement,  (ii)  any  claim,  legal  action  or
administrative  proceeding  based on any conduct of the  Purchaser  or resulting
from or arising in  connection  with the operation or ownership of the Branch or
Real Estate or any of the Core  Deposits or other Assets  transferred  hereunder
from and after the Effective Date, or (iii) the assertion  against Seller of any
liability or obligation with respect to Taxes (as defined below) 

                                       18
<PAGE>
attributable  to the  Assets,  the Branch or the Real  Estate from and after the
Effective Date or that Purchaser is obligated to pay hereunder.  Notwithstanding
the  foregoing,  the  Purchaser  shall have no  obligation  to indemnify  Seller
against any Losses below an aggregate amount of $10,000.

         C. "Taxes"  shall  include,  but not be limited to any federal,  state,
local,  foreign and other income,  franchise,  capital stock,  employees' income
withholding,  non-resident  alien  withholding,  social security,  unemployment,
disability,  real property,  personal  property,  sales, use, excise,  transfer,
business privilege,  loans and other taxes or governmental assessments,  fees or
charges, including any interest, penalties or additions to tax on the foregoing.

         D. To exercise its  indemnification  rights under this Section 1.6 as a
result  of the  assertion  against  it of  any  claim  or  liability  for  which
indemnification  is provided,  the  indemnified  party shall promptly notify the
indemnifying  party of all facts  relating  thereto  within the knowledge of the
indemnified party, and shall afford the indemnifying  party the opportunity,  at
the indemnifying  party's sole cost and expense, to defend against such claim or
liability (in which event the  indemnified  party may participate in the defense
at its own sole expense).  The indemnified  party shall have the right to settle
or compromise any such claim or liability and to be indemnified from and against
all Losses resulting  therefrom,  unless the indemnifying  party,  within thirty
(30) days after  receiving  notice of the claim or liability in accordance  with
this  Section 1.6 D,  notifies the  indemnified  party that it intends to defend
against such claim or liability and undertakes such defense.

         1.7      Prorations

         A. Any deposit  insurance  premium  assessment and other tax or related
  assessment  paid or payable  relating to the Core  Deposits  shall be prorated
  between the parties as of the Effective Date. To the extent that such premium,
  tax or assessment has been prepaid by Seller for a period extending beyond the
  Effective Date, Purchaser shall pay Seller at Closing the amount applicable to
  the period after the Effective Date 

                                       19
<PAGE>

calculated at the premium rate paid by the Seller.

         B. It is the intention of the parties that Seller shall operate for its
own account the business being transferred  pursuant to this Agreement until the
close of business on the Effective  Date,  and that the Purchaser  shall operate
for its own account the business  being  transferred  pursuant to this Agreement
from and after the  Effective  Date.  Thus,  except  as  otherwise  specifically
provided in this  Agreement,  items of income and  expense  shall be prorated or
adjusted  between the parties as of the close of business on the Effective Date,
whether or not such adjustment would normally be made as of such time, including
without limitation,  rents applicable to real estate leases,  contract payments,
utility  payments,  real and  personal  property  taxes,  similar  expenses  and
charges, and security and utility deposits. The obligations of the parties under
this paragraph shall survive the Effective Date.

         1.8      Settlement Procedure

         Notwithstanding  the  transaction  herein  described  occurring  on the
Effective  Date, the settlement for the purchase and assumption and the transfer
of the Assets and Core Deposits shall occur as follows:

         A. On or prior to the  Effective  Date,  the  parties  will  conduct  a
preliminary  settlement using data accumulated  through the close of business at
the Branch on a date no more than five (5) days prior to the  Effective  Date as
mutually agreed to by the parties.  Based upon such preliminary data, the amount
due  Purchaser  and the amount due the  Seller  shall be netted,  and the netted
difference  will be paid to the  Purchaser by the Seller or to the Seller by the
Purchaser, as the case may be, on the Effective Date.

         B. Title to the Real Estate and  Tangible  Personal  Property  shall be
transferred on the Effective Date.

                                       20
<PAGE>
         C. Promptly  following the Effective  Date,  once all Branch data up to
and  including  the  close of  business  on the day  immediately  preceding  the
Effective  Date is available,  the parties will conduct an adjusting  settlement
using such updated data. An appropriate  adjusting  settlement  payment from the
Seller to Purchaser or from Purchaser to the Seller, as the case may be, will be
made,  together with accrued  interest  calculated at the Federal Funds rate for
the  number  of days  lapsed  between  the  Effective  Date and the date of such
adjusting settlement payment.

         1.9 Employees

         A. Purchaser  intends,  but is not obligated to continue the employment
of Seller's  Employees for a minimum of one (1) year from the Effective  Date at
the work site where they are employed as of the  Effective  Date and/or  another
office of the  Purchaser.  Such  employment  is to be  effective at the close of
business on the Effective  Date.  Any Employees  that continue to be employed by
Purchaser  will be paid a salary  or wage on the  same  bases  or  scales  which
Purchaser pays to its other  employees for  comparable  positions in Purchaser's
organization.  Bonuses or incentive compensation will be paid in accordance with
Purchaser's  employee policies and practices,  as amended from time to time. Any
employees  who  continue  to be employed by  Purchaser  will be offered  health,
welfare and retirement  benefits as are currently being provided by Purchaser to
its  employees  in  positions  with  comparable  responsibilities  and  years of
service.

         B.  Purchaser  has the right to terminate  any Employee at any time for
acts that are illegal or are otherwise in violation of Purchaser's  operating or
personnel  policies or would otherwise be a basis for termination of Purchaser's
other comparable employees.

         C. For the purposes of determining  credit for  eligibility and vesting
(but  not for  any  other  purposes  including  without  limitation  accrual  of
benefits)  in  Purchaser's  benefit  plans,  Purchaser  agrees  to use for  each
Employee  hired,  the  Employee's  date of hire as shown in  Seller's  personnel
records.

                                       21
<PAGE>
         D.  The  foregoing  undertakings  are  meant  solely  to  mitigate  any
liability risks of Seller and are only for the benefit of Seller and are not for
the benefit of any individual Employees.

         E. Seller assumes all payroll and other  obligations  for Employees for
periods through the close of business on the Effective Date and shall make final
payments of salary and other lump sum cash payments to which the Employee may be
entitled in accordance with its regular payroll schedule.  Purchaser assumes all
payroll and other  obligations  for  Employees  for periods  after the Effective
Date.


                                   ARTICLE II

                  REPRESENTATIONS AND WARRANTIES OF THE SELLER

         Seller hereby represents and warrants to Purchaser as follows:




                                       22
<PAGE>
         2.1      Corporate Organization

         Seller is a National Banking  Association  validly existing and in good
standing under the laws of the United States. Seller has the corporate power and
authority  to own  its  properties,  to  carry  on  its  business  as  presently
conducted,  and to effect this transaction.  The Core Deposits are, subject only
to monetary  limits  established by law and  regulation,  insured by the Federal
Deposit Insurance Corporation ("FDIC") through its Bank Insurance Fund ("BIF").

         2.2      Real Estate

         On and after the execution of this  Agreement,  Seller shall provide to
Purchaser  all  information  and reports in its files  concerning  the  physical
condition of the Real  Estate,  including  but not limited to all  environmental
condition reports, all maintenance contracts and repair records and shall permit
Purchaser's  agents to interview  Seller's  building  maintenance and management
personnel  and  Seller's  legal  counsel  and  other  professional   consultants
regarding the physical  condition of the Real Estate.  Seller shall also provide
to Purchaser  complete copies of all surveys of the Real Estate which are in the
possession or control of Seller or any of its agents.

         2.3      Title to Personal Property; Encumbrances

         A. Except as otherwise noted in this Agreement or the Exhibits  hereto,
Seller is the owner of the  Tangible  Personal  Property  and other assets to be
transferred  to Purchaser  pursuant to this  Agreement,  and in no case are such
assets subject to any mortgage,  pledge,  lien,  security interest,  conditional
sales agreement,  lease, encumbrance or charge of any nature whatsoever,  except
as disclosed in the Exhibits hereto.

         B. Except as otherwise  expressly provided in this Agreement,  the Real
Estate, and Tangible Personal Property being sold to Purchaser are being sold on
an "as is and where is" basis without  recourse to Seller and with no warranties
express or implied with respect to design, 

                                       23
<PAGE>
fitness,   condition  or  otherwise.   The  Tangible  Personal  Property  to  be
transferred  pursuant to this  Agreement  is, to  Seller's  best  knowledge  and
belief, in good operating condition and repair,  giving consideration to age and
use and subject to ordinary wear and tear.

         C. With the exception of the Previously Disclosed  Environmental Issue,
Seller has received no notice of any violation of zoning laws,  building or fire
codes, or other statutes, ordinances or regulations relating to the Branch.

         D.  Seller  has no  actual  knowledge  (not  having  made any  specific
investigation  for this  purpose)  and has  received  no  written  notice of any
proposed  assessments  against such Branch for public improvements or any notice
that  the  current  use of the  Branch  violates  any  law,  ordinance,  rule or
regulation, including zoning, lane division, building, fire, or health laws.

         2.4 No Violation

         The  execution  and delivery of this  Agreement by Seller does not, and
the  consummation  of the  transactions  contemplated  hereby  by it  will  not,
constitute  (i) a breach or violation  of, or a default  under,  any law,  rule,
regulation,  judgment, decree, order, governmental permit or license, agreement,
indenture or instrument  of Seller or to which Seller is subject,  which breach,
violation  or  default  would have a material  adverse  effect on the  financial
condition,  business or result of operation of Seller and its subsidiaries taken
as a whole  or on  Seller's  ability  to  perform  its  obligations  under  this
Agreement  or  Purchaser's  ability to operate the  Branch,  or (ii) a breach or
violation of, or a default under, Seller's articles of association,  articles of
incorporation or by-laws, and the consummation of the transactions  contemplated
hereby  will not  require  any  consent or  approval  under any such law,  rule,
regulation,  judgment,  decree,  order,  governmental  permit or  license or the
consent or  approval  of any other  party to any such  agreement,  indenture  or
instrument,  other than the approval of applicable  regulatory  authorities,  if
any, which approval shall have been obtained prior to the Effective Date.

                                       24
<PAGE>
         2.5      True Statements

         To Seller's best knowledge and belief,  no exhibit hereto  contains any
untrue  statement of a material fact or omits to state a material fact necessary
in order to make the statements contained therein, in the circumstances in which
they were made, not misleading.

         2.6      Limitation of Warranties

         Except as may be expressly  represented  or warranted in this Agreement
or any deed, bill of sale,  assignment or other related  agreement or instrument
by the Seller, the Seller makes no representations or warranties whatsoever with
regard to any Assets being  transferred,  assigned or delivered to the Purchaser
or any liability or obligation being assumed by the Purchaser.

         2.7      Deposits

         The Core  Deposits to be  transferred  pursuant to this  Agreement  are
fully  enforceable  and are, and Seller's  administration  and  disclosure  with
respect  thereto  have at all times  since the  acquisition  of Elmwood  Federal
Savings Bank been, in compliance  with all applicable  rules and  regulations in
all respects including, by way of illustration and not limitation,  their terms,
interest  rates  and  administration.  The list of Core  Deposits  contained  in
Exhibit D is true and correct as of December 17, 1998.

         2.8 Deposit Insurance

         The Core  Deposits to be  transferred  pursuant to this  Agreement  are
insured by the Federal Deposit  Insurance  Corporation,  by its "BIF" Fund up to
the maximum extent  permitted by law.  Seller has filed all reports and paid all
premiums required under the Federal Deposit Insurance Act.

         2.9 Status of Loans

                                       25
<PAGE>
         With respect to each loan being purchased by the Purchaser  pursuant to
this  Agreement,  the loan is a valid  loan which is,  and  Seller's  actions in
connection with the origination,  disclosure and  administration  thereof at all
times  since the  acquisition  of Elmwood  Federal  Savings  Bank have been,  in
conformity in all material  respects with applicable laws and  regulations.  The
principal  balance  and  accrued,  unpaid  interest  of each  loan,  as shown on
Seller's  books  and  records  is true and  correct  as of the last  date  shown
thereon.  Seller possesses on micro-fiche or micro-film true and complete copies
of all  notes,  mortgages  and other loan  documents  and will  deliver  them to
Purchaser on the Effective  Date.  Seller had not classified any of the loans or
established any specific reserve against any of the loans.

         2.10     No Adverse Litigation

         Except for the Previously  Disclosed  Environmental  Issue, there is no
action, arbitration, suit, proceeding or claim pending or, to the best knowledge
of Seller,  threatened,  against Seller with respect to, or adversely  affecting
the Assets being purchased  hereunder or the liabilities being assumed hereunder
before or by any federal,  state,  municipal or other  governmental  department,
commission,  board, agency or  instrumentality,  or which would adversely affect
Seller's ability to perform its obligations under this Agreement.

         2.11 Environmental Matters

         A.  Disclosure  of  Contamination  from  Underground  Storage Tanks and
Related Piping, and Remedial Actions and Groundwater Monitoring.

         Prior to 1980,  the Real Estate was  operated by a previous  owner as a
retail gasoline  station.  In 1980,  underground  storage tanks on the property,
which had been used for storing  gasoline and oil, were removed from service and
filled with inert material, and said tanks, along with related piping, remain on
the property.  (An associated  waste oil tank was removed from the property at a
later  time.)  Contamination  of  soil  and  groundwater  at the  property  from

                                       26
<PAGE>
contaminants from gasoline have been observed, and some volatilized contaminants
were released into the building on the property.  Certain  remedial actions have
been taken,  including the removal and disposal of piping and some  contaminated
soil, and the sealing of a crack in the building's wall.  Groundwater monitoring
has been conducted on the property.  Some contamination  remains in the soil and
groundwater.  The  existence of the soil and  groundwater  contamination  at the
Branch  property has been reported to the PADEP,  and the PADEP has reviewed the
specific  levels of  contamination  measured.  Seller has  provided to Purchaser
copies  of the  documents  relating  to  this  contamination,  remediation,  and
monitoring,  which  include but are not limited to the  documents  identified on
Exhibit I. Seller has also  provided  and will  hereafter,  on a timely basis to
permit Purchaser's evaluation within the Due Diligence Period, provide Purchaser
with  the   opportunity   to  interview   its  own  employees   regarding   such
contamination,  and provide access to representatives of Sun and its consultants
who have conducted the referenced  remedial actions and/or monitoring,  in order
to assist Purchaser in its evaluation of this contamination.

         B.  With  the  exception  of  remedial  and  investigative   activities
conducted in connection  with the  contamination  disclosed in this Section 2.11
and Exhibit I, as of the date of the  Agreement,  Seller has not  conducted  any
investigation  into  the  existence  of  any  other  contamination  of  soil  or
groundwater at the property.  With the exception of the contamination  disclosed
in this Section 2.11,  Seller has no knowledge of the  contamination  of soil or
groundwater at the property by any hazardous substances or hazardous wastes.

         C.  Purchaser  is  not  waiving  or  releasing  any  rights,  by way of
indemnity, contribution or otherwise, which it may have now or hereafter against
Seller,   Sun  or  any  third  party  relating  to  the   Previously   Disclosed
Environmental  Issue involving the Real Estate,  whether under this Agreement or
otherwise.

         D. Seller will  cooperate with Purchaser and Sun in obtaining an Act II
release of liability from PADEP.

                                       27
<PAGE>
                                   ARTICLE III

                 REPRESENTATIONS AND WARRANTIES OF THE PURCHASER

         The Purchaser hereby represents and warrants to the Seller as follows:

         3.1      Corporate Organization

         Purchaser is a National  Banking  Association  duly organized,  validly
existing and in good standing under the laws of the United States. Purchaser has
the corporate power and authority to own the property being acquired,  to assume
the liabilities being transferred,  and to effect the transactions  contemplated
hereunder.  Purchaser's  deposits are insured by the Federal  Deposit  Insurance
Corporation and Purchaser is a member of BIF.

         3.2      No Violation

         The execution and delivery of this Agreement by Purchaser does not, and
the  consummation  of  the  transactions  contemplated  hereby  by it  will  not
constitute  (i) a breach or violation  of, or a default  under,  any law,  rule,
regulation,  judgment, decree, order, governmental permit or license, agreement,
indenture or  instrument  of the Purchaser or to which the Purchaser is subject,
which breach,  violation or default would have a material  adverse effect on the
financial  condition,  business or result of operation of the  Purchaser and its
subsidiaries taken as a whole or Purchaser's  ability to perform its obligations
under this Agreement,  or (ii) a breach or violation of, or a default under, the
Purchaser's  articles of association,  articles of incorporation or by-laws, and
the  consummation of the transactions  contemplated  hereby will not require any
consent or approval  under any such law,  rule,  regulation,  judgment,  decree,
order,  governmental  permit or license or the  consent or approval of any other
party to any such agreement, indenture or instrument, other than the approval of
applicable regulatory authorities, which approval shall have been obtained prior
to the Effective Date.



                                       28
<PAGE>
         3.3      Broker

         Other than Anonick Financial Corporation, Purchaser has not retained or
otherwise engaged any broker,  finder or any other similarly  employed person or
agreed to pay any fee or  commission  to any  agent,  broker or other  similarly
employed  person for or on account of this  Agreement or in connection  with the
transactions contemplated hereby. Purchaser is solely responsible for paying all
such fees and/or commissions to Anonick Financial Corporation.

         3.4 Environmental Matters

         A.  Disclosure  of  Contamination  from  Underground  Storage Tanks and
Related Piping, and Remedial Actions and Groundwater Monitoring.

         Purchaser  acknowledges that Seller has provided to Purchaser copies of
the documents relating to this contamination, remediation, and monitoring, which
are  identified on Exhibit I.  Purchaser  further  acknowledges  that Seller has
provided it with access to  representatives  of Sun and its consultants who have
conducted the referenced remedial actions and/or monitoring,  in order to assist
Purchaser in its evaluation of this contamination.

         B. Inspection of the Branch and Due Diligence Investigation.
         Purchaser  acknowledges  that Seller has agreed to provide it with full
access to the Branch for the  purpose of  inspecting  the  property  in order to
allow  Purchaser  to conduct a "due  diligence"  investigation  into any and all
environmental  matters and compliance  with  applicable  laws.  Such access will
include the  opportunity  to conduct any surveys,  sampling,  or testing  deemed
necessary by Purchaser,  and to interview  Seller's employees in connection with
environmental  matters. If Purchaser  interviews  Seller's employees,  Purchaser
shall provide Seller, in writing,  within thirty days, a detailed summary of all
information  or  statements  obtained  from such  employees in such  interviews.
Purchaser  acknowledges that any information or statements provided to Purchaser
by Seller's employees during interviews  conducted as part of such due diligence
investigation shall not constitute representations or warranties by Seller.



                                       29
<PAGE>
         C. Acceptance of Branch Property in "As-Is" Condition.
         Subject to the express  provisions of this Agreement  which concern the
Previously  Disclosed  Environmental  Issue and section 1.3C of this  Agreement,
Purchaser  accepts the Branch and takes title to the Real  Estate  described  in
Exhibit A, in "as-is" condition. Purchaser agrees and represents that, except as
expressly  contained in this Agreement,  no  representations  by or on behalf of
Seller  have been  made as to the  condition  of the  Branch,  any  restrictions
related  to the  development  of  the  Real  Estate,  the  applicability  of any
governmental  requirements,  or the  suitability of the property for any purpose
whatsoever. Purchaser represents and warrants that it intends to conduct its own
independent "due diligence"  investigation of environmental  matters,  including
the inspection of the Branch property,  and except for the information contained
in  Section  2.11A  and  Exhibit  I,  is  relying  solely  on  such  independent
investigation.

         3.5      Confidentiality

         The provisions of the existing confidentiality agreement between Seller
and Purchaser shall apply to this Agreement and the confidentiality agreement is
incorporated herein by this reference.

                                   ARTICLE IV

                 CONDUCT OF BUSINESS PENDING THE EFFECTIVE DATE

4.1               Activity in the Ordinary Course

         A. Seller  shall carry on the business of its Branch  substantially  in
the same manner as heretofore, and Seller shall not, with regard to such Branch,
engage in any activities or transaction  outside its ordinary course of business
as  conducted  as of the date  hereof  except  for  activities  or  transactions
contemplated by this Agreement,  provided, however, that Seller need

                                       30
<PAGE>

not,  in its sole  discretion  advertise  or promote  new or  substantially  new
customer  services in the  Branch's  principal  market  area.  Seller  shall use
reasonable  efforts to preserve  its  business  operation  as  conducted  at the
Branch,  to preserve for  Purchaser  the good will of its  customers  and others
doing business with the Branch,  and to cooperate  with and assist  Purchaser in
assuring  the orderly  transition  of such  business  from Seller to  Purchaser.
Nothing in this  paragraph  shall be construed as requiring  Seller to engage in
any activities or efforts  outside the ordinary  course of business as presently
conducted.

         B. Seller shall not institute any policy changes that apply exclusively
to the Branch from the date of this  Agreement to the Effective Date without the
express written approval of Purchaser.

         C.  Between  the date  hereof  and the  Effective  Date,  Seller  shall
maintain  all of the  property  at the  Branch in  customary  repair,  order and
condition, and maintain its books, accounts and records concerning the Branch in
the ordinary and usual manner on a basis consistent with past practice.

         D. Between the date hereof and the  Effective  Date,  Seller shall not,
without the prior  consent of the  Purchaser:  (i) cause or permit the  transfer
from or to the Branch of any deposits,  except upon the unsolicited request of a
depositor  or otherwise  in the  ordinary  course of business;  (ii) offer to or
modify any of the contractual terms on the deposits at the Branch, except in the
ordinary course of business;  (iii) direct any special deposit promotions solely
within the Branch's principal market area; or (iv) otherwise materially increase
the aggregate costs of funds of the Branch.

         E. Between the date hereof and the  Effective  Date,  Seller shall not,
without prior consent of the Purchaser  acquire or dispose of Tangible  Personal
Property  of the Branch,  except for  replacement  of  furniture,  fixtures  and
equipment and normal  maintenance  and  refurbishing  in the ordinary  course of
business  of the  Branch.  If any  material  damage is  caused to the  Branch by
Seller's  removal of any  property,  Seller will repair the damage  prior 

                                       31
<PAGE>
to the Effective Date.

         F. Between the date hereof and the  Effective  Date,  Seller shall not,
without  prior  consent of the  Purchaser  (i) increase or agree to increase the
salary,  remuneration or  compensation  of persons  employed at the Branch other
than in accordance with Seller's customary policies and/or bank-wide changes, or
pay or agree to pay any  uncommitted  bonus to any  such  employees  other  than
regular  bonuses  granted based on historical  practice;  or (ii) enter into any
employment contracts with any officers or employees of the Branch.

                                    ARTICLE V

            OBLIGATIONS OF PARTIES PRIOR TO AND AFTER EFFECTIVE DATE

         5.1       Access

         At reasonable times and upon prior notice, without interfering with the
normal  business and  operations  of the Seller  relating to the Branch,  Seller
shall afford to the officers and  authorized  representatives  of the  Purchaser
access to the  properties,  books and records  pertaining to the Branch in order
that the Purchaser may have full  opportunity to make reasonable  investigation.
The  officers  of Seller  shall  furnish  the  Purchaser  with  such  additional
financial  and  operating  data and other  information  as to its  business  and
properties at the Branch as may be reasonably necessary for the orderly transfer
of the Branch, including, without limitation, information required for inclusion
in all governmental  applications necessary to effect this transaction.  Nothing
in this Section 5.1 shall be deemed to require  Seller to breach any  obligation
of  confidentiality or to reveal any proprietary  information,  trade secrets or
marketing or strategic  plans.  Anything to the  contrary  notwithstanding,  the
Purchaser shall not require Seller to disclose Seller's  profitability  analysis
of the Branch or any other proprietary financial information.

         5.2      Requirements to Obtain Approval of Regulatory Authorities

                                       32
<PAGE>
         Purchaser's  Requirements.  In  order  to  consummate  this  Agreement,
Purchaser  will be required to obtain certain  approvals from proper  regulatory
authorities.  Purchaser shall,  within 30 days of the signing of this Agreement,
file  applications  with  the  proper  regulatory   authorities  notifying  such
regulators of its intent to consummate the transaction and thereafter  shall (i)
comply  with the  normal  and usual  requirements  imposed  by such  authorities
applicable to effectuate the transaction, and (ii) use its good faith efforts to
promptly  obtain any  required  permission  of such  regulatory  authorities  to
consummate the transaction

         Seller's  Requirements.  Seller will  cooperate  with  Purchaser in the
preparation  and  filing of all  applications  with the  appropriate  regulatory
authorities.

         5.3      Use of Seller's Name

         Except  as  contemplated   hereby  for  the  orderly  transfer  of  the
liabilities and assets,  Purchaser agrees that after the Effective Date the name
of the Seller shall not be used in any manner  without the express prior written
consent of Seller.  Purchaser shall not state or imply that Seller is in any way
involved as a partner, joint venturer or otherwise in the business of Purchaser.
With Seller's express prior written consent,  Purchaser may use Seller's name to
describe this transaction in any public communications.

         5.4      Return of Information

         In  the  event  that  the  transactions  contemplated  hereby  are  not
consummated for any reason, each party agrees that it will return or cause to be
returned to the other party all  information  obtained in  connection  with this
transaction and will not, except as otherwise  required by law,  disclose or use
such information in the conduct of Purchaser's business or otherwise.

                                       33
<PAGE>
         5.5      Non-Solicitation of Branch Based Business

         In order that the  Purchaser may have and enjoy the full benefit of the
transactions contemplated by this Agreement, Seller agrees that it will not, for
a period of three (3) years following the Effective Date, either (i) directly or
indirectly  solicit  customers  whose loans and/or  deposit  liabilities  and/or
banking  relationships are acquired by the Purchaser pursuant to this Agreement;
or (ii) establish a bank branch or automated teller, cash, loan or other machine
within  a five  (5)  mile  radius  of the  Branch,  except  that an  acquisition
occurring in connection  with a combination of Seller or Seller's parent company
with another  existing  financial  institution or bank holding company shall not
violate this covenant.  The foregoing shall not, however, limit solicitations by
the Seller (i) as may occur in  connection  with  advertising  or  solicitations
directed to the public generally by means of general circulation so long as such
mailing lists are not derived from Seller's customer lists for the Core Deposits
or loans being sold to Purchaser; or (ii) as may occur in connection with direct
mailings from mailing lists purchased from sources outside the Seller;  or (iii)
as may occur as a result of Seller's  solicitation  of deposits or loans outside
of the Commonwealth of Pennsylvania;  or (iv) of customers who have any existing
lending,  deposit, trust, or other banking relationships domiciled at any of the
Seller's  branch offices or other  facilities  which are not  transferred to the
Purchaser hereunder.

         5.6      Further Assurance

         The parties hereto agree to execute and deliver such instruments and to
take such other  actions as the other party may  reasonably  require in order to
carry out the intent of this  Agreement.  The Seller  agrees to duly execute and
deliver such bills of sale,  acknowledgments and other instruments of conveyance
and transfer as shall be necessary and appropriate in the reasonable judgment of
the  Purchaser to vest in the  Purchaser  the legal and  equitable  title to the
Assets  of the  Seller  being  sold  hereunder,  free and clear of all liens and
encumbrances  except as otherwise noted in the Exhibits hereto.  Seller shall be
responsible  for  all  costs  of  deed  recordation,   and  Purchaser  shall  be
responsible for all titling fees.  Purchaser shall also pay or

                                       34
<PAGE>

reimburse  Seller for Seller's  payment of  Purchaser's  portion of all state or
local sales or compensating use or transfer taxes payable in connection with the
transactions  contemplated  hereunder,  other  than any tax or  portion  thereof
calculated directly or indirectly with respect to the income of the Seller

                                   ARTICLE VI

                      CONDITIONS TO PURCHASER'S OBLIGATION

         The obligation of the Purchaser to complete the  transactions  provided
for in this  Agreement  are  conditioned  upon  fulfillment,  at or  before  the
Effective Date, of each of the following conditions:

         6.1 Information and Investigation

         Subject  in all cases to the terms and  conditions  of  confidentiality
provided in the Agreement,  pursuant to Section 5.1, Seller will promptly afford
to  Purchaser,  its  officers,  attorneys,  accountants,  and  other  authorized
representatives,  access to information  concerning the property,  the books and
records  pertaining to the Branch,  financial and operating  data and such other
information as is reasonably  necessary for the  evaluation of the Assets,  Core
Deposits and Employees.  Purchaser will promptly commence any  investigations it
deems  necessary or  desirable  with  respect to such  information,  and after a
reasonable  period of time,  not to exceed forty (40) days from the date hereof,
advise Seller in writing whether, on the basis of such investigation and review,
and the discussions and negotiations to such date,  Purchaser intends to proceed
to consummate this transaction.

         6.2      Representations and Warranties True

         The  representations  and  warranties  made by Seller in this Agreement
shall be true in all material respects at and as of the Effective Date as though
such representations and warranties were made at and as of such time, except for
any changes permitted by the terms hereof or 

                                       35
<PAGE>

consented to by Purchaser.

         6.3      Corporate Authority

         The execution and delivery of this Agreement,  and the  consummation of
this  transaction,  shall  have been  authorized  by the Board of  Directors  of
Seller.  No  further  corporate  authorization  on the part of  Seller  shall be
necessary to consummate  this  transaction.  This  Agreement  shall be valid and
binding  agreement of the Seller,  enforceable  against the Seller in accordance
with its terms.

         6.4       Obligations Performed

         Seller shall have performed and complied in all material  respects with
all  obligations  and  agreements  required by this Agreement to be performed or
complied with by it within the timeframe specified herein or, where no timeframe
is specified, prior to or at the Effective Date.

         6.5      No Adverse Litigation

         Except as has been  previously  disclosed by Seller,  on the  Effective
Date,  no action,  suit or  proceeding  shall be pending or  threatened  against
Seller which might reasonably be expected to (a) materially and adversely affect
the  business,  properties,  and Assets of the  Branch,  or (b)  materially  and
adversely affect this transaction.

         6.6      No Material and Adverse Change of Condition

         Except as has been  previously  disclosed by Seller,  on the  Effective
Date, there has been no material and adverse change in the condition  (financial
or otherwise),  assets, liabilities,  business operations or future prospects of
the Branch,  including,  but not limited  to, a material  adverse  change in the
Branch's deposits, their composition, terms or rates in the aggregate.

                                       36
<PAGE>
         6.7 Regulatory Approval

         All filings and registrations with and notifications to all Federal and
state  authorities  required for consummation of the acquisition shall have been
made.  All approvals  and  authorizations  of all Federal and state  authorities
required for consummation of the acquisition  shall have been received and shall
be in full  force  and  effect,  provided  said  approvals  do not  impose  upon
Purchaser  any  material  adverse   condition  which  would  materially   affect
Purchaser's  ability to operate the Branch,  and all applicable  waiting periods
shall have passed.



                                   ARTICLE VII
                       CONDITIONS TO SELLER'S OBLIGATIONS

         The obligation of Seller to complete the  transactions  provided for in
this  Agreement are  conditioned  upon  fulfillment,  at or before the Effective
Date, of each of the following conditions:

         7.1      Representations and Warranties True

         The  representations  and  warranties  made  by the  Purchaser  in this
Agreement shall be true in all material respects at and as of the Effective Date
as though such  representations and warranties were made at and as of such time,
except for any changes permitted by the terms hereof or consented to by Seller.

         7.2      Corporate Authority and Validity

         The execution and delivery of this Agreement,  and the  consummation of
the transactions  contemplated  hereunder shall have been duly authorized by the
Board of Directors of Purchaser and no further  corporate  authorization  on the
part  of the  Purchaser  shall 

                                       37
<PAGE>

be  necessary  to  consummate  the  transactions  contemplated  hereunder.  This
Agreement  shall be a valid and binding  agreement of the Purchaser  enforceable
against the Purchaser in accordance with its terms.

         7.3      Obligations Performed

         The  Purchaser  shall  have  performed  and  complied  in all  material
respects with all  obligations  and agreements  required by this Agreement to be
performed or complied with by it within the timeframe specified herein or, where
no timeframe is specified, prior to or at the Effective Date.

         7.4      No Adverse Litigation

         Except as has been previously disclosed by Purchaser,  on the Effective
Date, no action,  suit or proceeding shall be pending or threatened  against the
Purchaser which might materially and adversely affect this transaction.
         7.5      Regulatory Approval

         All filings and registrations with and notifications to all Federal and
state  authorities  required for consummation of the acquisition shall have been
made.  All approvals  and  authorizations  of all Federal and state  authorities
required for consummation of the acquisition  shall have been received and shall
be in full  force  and  effect,  provided  said  approvals  do not  impose  upon
Purchaser  any  material  adverse   condition  which  would  materially   affect
Purchaser's  ability to operate the Branch,  and all applicable  waiting periods
shall have passed.

                                  ARTICLE VIII

                                   TERMINATION

                                       38
<PAGE>

         8.1      Methods of Termination

         This Agreement may be terminated in any of the following ways:

               A. at any time on or  before  the  Effective  Date by the  mutual
consent in writing of the Purchaser and the Seller;

               B. on or before the Effective Date, by Seller in writing,  if the
conditions set forth in Article VII of this Agreement shall not have been met by
the Purchaser or waived in writing by Seller;

               C. on or before the Effective  Date, by the Purchaser in writing,
if the conditions set forth in Article VI of this Agreement  shall not have been
met by Seller or waived in writing by the Purchaser;

               D. up to forty (40) days following the date of this Agreement, by
Purchaser  in  writing  in  the  event  Purchaser  declines  to  consummate  the
acquisition based on the results of Purchaser's  investigation,  without further
obligation on the part of Purchaser to Seller.

               E.  at any  time  on or  prior  to  the  Effective  Date,  by the
Purchaser  or Seller in  writing  if the other  shall have been in breach of any
representation  and  warranty in any  material  respect,  or is in breach of any
covenant,  undertaking  or obligation  contained  herein and such breach has not
been cured by the  earlier of thirty (30) days after the giving of notice to the
breaching party of such breach or the Effective Date;

               F. by the Seller, in writing, if Purchaser has failed to file the
appropriate regulatory applications within 30 days of signing of this Agreement;
and

               G.  by the  Seller  in  writing  at  any  time  after  any of the
regulatory  authorities  has denied any application of Purchaser for approval of
the transaction contemplated herein.

               H. by  Purchaser  in writing  pursuant  to Section  1.3 C of this
Agreement.

                                       39
<PAGE>
               I. by Purchaser or Seller in writing pursuant to Section 1.3 D of
this Agreement.

         8.2      Procedure Upon Termination

         In the event of  termination  pursuant to Section  8.1 hereof,  written
notice  thereof shall be given  promptly to the other party,  and this Agreement
shall terminate  immediately  upon receipt of such notice unless an extension is
consented to by the party having the right to  terminate.  If this  Agreement is
terminated as provided herein:

               A. each party will  return all  documents,  work papers and other
materials of the other party relating to this Agreement, whether obtained before
or after the execution hereof, to the party furnishing the same; and

               B. all  information  received by either party hereto with respect
to the business of the other party (other than information  which is a matter of
public  knowledge  or which has  heretofore  been or  hereafter  becomes  public
through no act or omission of the receiving party) shall be deemed  confidential
and  shall not at any time be used for any  purpose  by the  receiving  party or
disclosed by such party to third persons.

         8.3      Automatic Termination

         Either  party  hereto  may,  if  not  then  in  default  of  any of its
obligations  hereunder,  upon notice to the other party terminate this Agreement
if the purchase,  sale and assumption  contemplated hereby is not consummated on
or before April 30, 1999. Upon such  termination,  all rights and obligations of
the parties hereunder shall cease; provided,  however, that any such election to
terminate  shall not  constitute a waiver of or prejudice  any right to damages,
indemnification  or other  remedy to which the  electing  party may be  entitled
under law or under this Agreement as a result of any breach of the other party's
obligations hereunder.


                                       40
<PAGE>
                                   ARTICLE IX

                            MISCELLANEOUS PROVISIONS

         9.1      Amendment and Modification

         The parties hereto, by mutual consent of their duly authorized officers
may amend,  modify and supplement this Agreement in such manner as may be agreed
upon by them in writing.

         9.2      Waiver or Extension

         Except  with   respect  to  required   approvals   of  the   applicable
governmental  authorities,  any  party,  by  written  instrument  signed  by its
Chairman or  President,  may extend the time for the  performance  of any of the
obligations or other acts of the parties and may waive (i) any  inaccuracies  in
the  representations  or  warranties  in any  documents  delivered  by the other
pursuant hereto or (ii) compliance  with any of the  undertakings,  obligations,
covenants or the acts contained herein by the other.



                                       41
<PAGE>
         9.3      Assignment

         This Agreement and all of the provisions  hereof shall be binding upon,
and shall  inure to the  benefit  of, the  parties  hereto and their  respective
successors  and  permitted  assigns,  but neither this  Agreement nor any of the
rights,  interests or  obligations  hereunder  shall be  assigned,  prior to the
Effective  Date, by any of the parties hereto without the prior written  consent
of the other party,  except that  Purchaser may assign its right to purchase the
Real Estate to any nominee which is  affiliated  with it by common  control.  If
Purchaser  does  assign  its  right to  purchase  the Real  Estate  to a nominee
affiliated with it by common  control,  Purchaser  agrees and/or  represents and
warrants that (1) any such assignment  shall  expressly  require the assignee to
assume all of the Purchaser's obligations under this Agreement and (2) Purchaser
will make full and complete  disclosure to any such  assignee of the  Previously
Disclosed Environmental Issue.

         9.4  Survival of Representations, Warranties, Indemnities and Covenants

         The representations, warranties, indemnities of this Agreement (and any
covenants herein referencing to, or to be performed during,  periods thereafter)
shall survive the Effective Date,  except as expressly  provided to the contrary
herein or unless the context otherwise requires.

         9.5      Payment of Expenses

         Except as otherwise specifically provided in this Agreement, each party
hereto shall bear and pay all costs and expenses incurred by it or on its behalf
in connection with the transactions contemplated hereunder.  Except as otherwise
provided  herein,  any expenses,  fees, and costs necessary for any approvals of
the appropriate Federal and/or State regulatory  authorities,  or for any notice
to depositors of the assumption of Core Deposits  provided for in this Agreement
shall be paid by the Purchaser.

                                       42
<PAGE>
         9.6      Addresses for Notice, etc.

         All  notices,  requests,  demands,  consents,  and other  communication
provided  for  hereunder  and under the  related  documents  shall be in writing
(including  telegraphic  communication)  and mailed (by  registered or certified
mail) or  telegraphed  or  delivered  to the  applicable  party  at the  address
indicated below:
         If to the Seller:
         Keystone Financial Bank, National Association
         One Keystone Plaza
         North Front and Market Streets
         Harrisburg, PA  17105

         Attn:    Mark L. Pulaski, President and COO

         If to the Purchaser:
         Downingtown National Bank
         4 Brandywine Avenue
         P.O. Box 1004
         Downingtown, PA  19335-0904

         Attn:    Henry Thorne, President and CEO

or, as to each party, at such other address as shall be designated by such party
in a written  notice to the other party  complying as to delivery with the terms
of this Section.

         9.7      Press Releases, Public Disclosure

         During the period from the execution of this Agreement to the Effective
Date,  Purchaser  and Seller will  consult with one another  before  issuing any
press release or otherwise making any public statements or customer notification
with respect to this Agreement and the  transactions  contemplated  hereby,  and
neither Seller nor Purchaser shall issue any such press release or make any such
public statement prior to such  consultation,  except as may be required by law.
As soon as practicable  after execution of 

                                       43
<PAGE>
this  Agreement,  Purchaser  and  Seller  shall  each  separately  meet with the
Employees prior to jointly issuing a press release for general  circulation.  In
the event  that any  notice to Branch  customers  may be  required  by law or by
deposit  contract,  the party required to give such notice shall give the notice
at that  party's  sole  expense  and  provide the other party with a copy of the
notice. 

         9.8 Counterparts

         This  Agreement  may  be  executed   simultaneously   in  two  or  more
counterparts,  each of  which  shall be  deemed  an  original,  but all of which
together shall constitute one and the same instrument.

         9.9      Headings

         The  headings  of the  Sections  and  Articles  of this  Agreement  are
inserted for convenience only and shall not constitute a part hereof.

         9.10     Governing Law

         The Agreement  shall be governed by, and construed in accordance  with,
the laws of the Commonwealth of Pennsylvania.

         9.11     Entire Agreement

         This Agreement  contains the entire  understanding  between the parties
and supersedes any prior written or oral agreements  between them respecting the
subject  matter of this  Agreement.  There are no  representations,  agreements,
arrangements,  or  understandings  oral or written between and among the parties
hereto  relating to the  subject  matter of this  Agreement  which are not fully
expressed herein.

                                       44
<PAGE>
         IN WITNESS THEREOF, the parties hereto have caused this Agreement to be
executed  by their duly  authorized  officers  and their  corporate  seals to be
affixed as of the date first written above.

<TABLE>
<CAPTION>
<S>                                       <C>
[SEAL]                                     Seller:

Attest                                     KEYSTONE FINANCIAL BANK, NATIONAL ASSOCIATION

/s/ Ben G. Rooke                           /s/ Mark L. Pulaski
Ben G. Rooke                               Mark L. Pulaski
Vice Chairman, Secretary, General Counsel  President and Chief Operating Officer



                                           Purchaser:

Attest                                     DOWNINGTOWN NATIONAL BANK

/s/ Bruce E. Moroney                       /s/ Henry Thorne
Bruce E. Moroney                           Henry Thorne
Senior Vice President and                  President and Chief Executive Officer
Chief Financial Officer
</TABLE>



                                       45
<PAGE>
AGREEMENT  TO AMEND THE  PURCHASE  AND  ASSUMPTION  AGREEMENT  BETWEEN  KEYSTONE
FINANCIAL BANK, NATIONAL  ASSOCIATION AS SELLER AND DOWNINGTOWN NATIONAL BANK AS
PURCHASER, dated JANUARY 6, 1999

         WHEREAS, Keystone Financial Bank, National Association ("Keystone") and
Downingtown National Bank ("Downingtown") have entered into an agreement, titled
"PURCHASE AND ASSUMPTION  AGREEMENT  BETWEEN KEYSTONE  FINANCIAL BANK,  NATIONAL
ASSOCIATION as Seller and  DOWNINGTOWN  NATIONAL BANK as Purchaser as of January
6, 1999" ("the Agreement"); and

         WHEREAS,  pursuant  to section  9.1 of the  Agreement,  the  parties by
mutual consent of their duly authorized officers may amend the Agreement in such
manner as may be agreed upon by them in writing; and

         WHEREAS,  pursuant  to  section  1.3(C) of the  Agreement,  Downingtown
received  a "Due  Diligence  Period"  of  thirty  (30)  days  from  the date the
Agreement was signed to inspect,  test,  evaluate,  and investigate  each of the
Core Deposits and Assets and Seller's  documents and records  relating  thereto,
and said Due Diligence Period expires on February 5, 1999; and

         WHEREAS,  Downingtown  has asked  Keystone to extend said Due Diligence
Period,

         NOW THEREFORE,  this 5th day of February,  1999,  the Parties  hereto,
intending  to be  legally  bound,  hereby  AGREE  that  Section  1.3(C  ) of the
Agreement be amended as follows:

         1. The Due Diligence Period for Downingtown to inspect, test, evaluate,
and investigate each of the Core Deposits and Assets and Seller's  documents and
records  relating  thereto,  is hereby  extended  until the close of business on
Wednesday,   February,  10,  1999.  Except  for  the  environmental  assessments
discussed in Section  1.3(D) of the  Agreement,  if for any reason  Purchaser is
dissatisfied  with any of the  Assets,  or  their  condition  or title  thereto,
Purchaser  may,  within seven (7) days after the expiration of the Due Diligence
Period (i.e., by the close of business on February 17, 1999),  elect to void the
entire sale  contemplated  by the  Agreement,  and neither  party shall have any
further liability to the other arising out of the Agreement.

         2. No other  provision of this agreement is amended or modified by this
amendment,  and no other date or deadline contained in the Agreement is modified
or changed except as expressly provided herein.

         3.  This  agreement  may be  executed  simultaneously  in  two or  more
counterparts,  each of  which  shall be  deemed  an  original,  but all of which
together shall constitute one and the same instrument.


                                        1
<PAGE>
         IN WITNESS  THEREOF,  the  parties  have caused  this  Agreement  to be
executed  by their duly  authorized  officers  and their  corporate  seals to be
affixed as of the date first written above.
<TABLE>
<CAPTION>
<S>                                     <C>
[SEAL]                                     Seller:

Attest                                     Keystone Financial Bank, National Association


- -------------------                        /s/ Mark L. Pulaski
(Name)                                     Mark L. Pulaski
Title:  ---------------                    President and Chief Operating Officer




[SEAL]                                     Purchaser:

Attest                                     Downingtown National Bank

/s/ Bruce E. Moroney                       /s/ Henry Thorne
Bruce E. Moroney                           Henry Thorne
Senior Vice President and                  President and Chief Executive Officer
Chief Financial Officer
</TABLE>


                                       2



DNB FINANCIAL CORPORATION AND SUBSIDIARY
Selected Financial Data (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
<TABLE>
<CAPTION>
                                                                At or For the Year Ended December 31

                                                1998            1997           1996            1995             1994
- ----------------------------------------------------------------------------------------------------------------------
RESULTS OF OPERATIONS
<S>                                        <C>             <C>             <C>             <C>             <C>       
Interest income                            $   17,903      $   16,364      $   15,162      $   13,996      $   11,699
Interest expense                                8,266           6,984           6,459           5,788           4,209
- ----------------------------------------------------------------------------------------------------------------------
Net interest income                             9,637           9,380           8,703           8,208           7,490
Provision for loan losses                          --              --              --              --              --
Non-interest income                             1,506           1,283           1,004             814             900
Non-interest expense                            6,969           7,083           6,731           6,983           7,070
- ----------------------------------------------------------------------------------------------------------------------
Income before income taxes                      4,174           3,580           2,976           2,039           1,320
Income tax expense                              1,252             865             658             169              --
- ----------------------------------------------------------------------------------------------------------------------
Net income                                 $    2,922      $    2,715      $    2,318      $    1,870      $    1,320
- ----------------------------------------------------------------------------------------------------------------------

PER SHARE DATA*
Basic earnings                             $     1.92      $     1.78      $     1.52      $     1.23      $     0.87
Diluted earnings                                 1.86            1.75            1.51            1.23            0.87
Cash dividends                                   0.46            0.40            0.24            0.08            0.04
Book value                                      13.52           12.04           10.64            9.42            8.24
Weighted average
  Common shares outstanding                 1,524,158       1,523,929       1,523,929       1,523,929       1,523,929

FINANCIAL CONDITION
Total assets                               $  265,418      $  219,451      $  207,128      $  188,781      $  166,268
Loans, less unearned income                   148,726         129,954         121,573         117,886         112,925
Allowance for loan losses                       5,205           5,281           5,112           5,515           5,645
Deposits                                      225,373         199,237         178,424         165,009         150,926
Stockholders' equity                           20,606          18,356          16,216          14,355          12,556

SELECTED RATIOS
Return on average stockholders' equity          15.13%          15.77%          15.35%          14.01%          11.17%
Return on average assets                         1.22            1.29            1.18            1.04            0.78
Average equity to average assets                 8.07            8.21            7.65            7.40            6.99
Loans to deposits                               65.99           65.22           68.14           71.44           74.82
Dividend payout ratio                           23.85           22.41           15.63            6.71            4.76
- ----------------------------------------------------------------------------------------------------------------------

*  Per share data and shares  outstanding  have been adjusted for the 2 for 1 stock split in September 1997 and for
   the  5% stock dividends in December of 1998, 1997, 1996, 1995 and 1994.
- ----------------------------------------------------------------------------------------------------------------------
</TABLE>

                               [GRAPHIC OMITTED]

                                                                               1
<PAGE>
DNB FINANCIAL CORPORATION AND SUBSIDIARY
Letter to Shareholders

March 26, 1999



Dear Fellow Shareholder:

I am pleased to report that 1998 was  another  excellent  year for the Bank.  It
represented our sixth consecutive year of improved financial performance and the
third year in a row of record  earnings for the Bank - the most  successful year
in our 137-year history.

In addition to our record  financial  performance,  we achieved other  important
objectives that will position the Bank for future growth and enable us to pursue
our goal of  becoming  the best  community  bank in  Chester  County  -- for the
benefit of our customers, shareholders, employees and community.

Perhaps the most important accomplishment during the year related to a series of
successful  negotiations  that will  enable us to expand our  branch  network in
attractive  growth markets in Chester County.  On March 29, 1999 we plan to open
our  seventh  office in Kennett  Square at an  existing  branch that we recently
acquired from Keystone Bank, a subsidiary of Keystone Financial,  Inc. In May we
plan to open our eighth office in a former CoreStates branch located in the Shop
Rite/Office  Depot  Shopping  Center  in West  Goshen.  We are  also  concluding
negotiations on a land lease for a new branch in the Exton area. We plan to open
this new facility in the third  quarter of the year 2000.  In  addition,  we are
continuing  to look for other  attractive  expansion  opportunities  in  Chester
County to support our growing franchise.

Another very  important,  although less visible,  accomplishment  relates to the
implementation  of our Technology Plan.  During the fourth quarter,  we enhanced
our customer service delivery platform to include a  state-of-the-art  Wide Area
Network,  or  WAN,  which  links  everyone  in the  Bank  to our  upgraded  core
processing  hardware and software as well as to each other.  This new  Bank-wide
technology  platform  will  provide  us  with  the  tools  necessary  to  remain
competitive in a rapidly changing  marketplace.  It will also provide us with an
ability to serve our customers better,  manage our business more efficiently and
provide the opportunity to offer new electronic banking products and services as
we move forward into the new millennium.

A further benefit of our improved  technology is that it will help the Bank meet
the  challenges  of the century  date  change,  or the Y2K problem as it is more
commonly referred to. Led by a Technology Steering Committee,  the Bank has been
busy  preparing  to ensure that  customer  service will  continue  uninterrupted
during the date  change at the end of this year and to develop  the  appropriate
contingency plans.

Last fall the Bank began to redesign our retail and commercial  checking account
products  to make  them  more  attractive  to  customers  and to  improve  their
profitability.  As a result of this effort,  we recently  introduced an expanded
selection of retail checking  accounts that provides  customers with an expanded
choice of services depending on the balances  maintained.  For the first time we
are offering a totally free account  called Direct  Checking that has no minimum
balance requirement.  It does not offer the benefits of our other accounts,  but
it does provide a basic  checking  account for those  customers who cannot carry
larger balances. We are also offering Deluxe Checking and Diamond Checking,  two
products with tiered interest rates and other benefits  rewarding higher balance
accounts  and  customers  who are 50 years and older.  For  commercial  checking
customers we now offer two choices - an account for small  businesses  who write
fewer than 50 checks per month,  and an account for those customers who maintain
higher  average  deposit  balances.  We believe  these new  products  are priced
attractively and positioned competitively.

2
<PAGE>
Letter to Shareholders



In the middle of last year, the Bank replaced all of its branch signage with new
signs that feature our stylized  logo. In key locations the signs have two lines
of  changeable  type which  enables us to promote  products  and  services  more
effectively.  While this is a small change,  the benefits have been  measurable.
This direct product advertising has allowed us to increase sales,  especially of
our Premier Money Market Account and our Home Power lines of credit.

We have been  working  for some time on  developing  a strategic  alliance  with
Capital & Security Management, Inc., a well-regarded investment advisory company
located in West  Chester.  This new alliance will enhance our ability to provide
more complete  financial  services to customers of our  Investment  Services and
Trust  Division.  It will provide broader  capabilities  for offering 401(k) and
retirement plan management  services targeted to small  businesses,  and it will
allow us to offer improved  portfolio  management  services for higher net worth
individuals.  In addition,  we believe it will allow us to leverage our existing
estate  planning and trust  services,  and it will  complement  our tradition of
providing a high level of personal service.

During  1998,  the Bank  earned  $2,922,300,  or $1.86 per share,  compared to a
profit of $2,715,200,  or $1.75 per share,  for 1997 -- an increase of 8%, and a
new earnings record. The growth in earnings continues to reflect the benefits of
strong  loan  demand  as  well  as the  implementation  of  several  initiatives
undertaken  during the year to  increase  fee  income  and to control  operating
expenses. Interest income increased by 9.4% from the prior year and non-interest
income increased by 17.4% during the same period.

Return on  average  equity  remained  strong  at  15.13%,  although  it was down
modestly from 15.77% in 1997. Return on average assets was 1.22% for the period,
compared  to 1.29%  last year.  During the year,  our  quarterly  cash  dividend
remained at $0.12 per share after we increased  our dividend  payout  during the
second half of last year.  On December  24,  1998,  we also  declared  our fifth
consecutive 5% stock dividend.  Our strong financial performance in 1998 and our
confidence  in our future  encouraged  the Board of  Directors  to increase  the
dividend for the first quarter of 1999 to $0.13 per share. Our long-term goal is
to manage our capital resources in the most appropriate way possible to ensure a
good return for our  shareholders  and to retain the capital required to support
our internal growth opportunities.

1998  represented  an excellent  year of growth for the Bank as we continued our
efforts to attract new customers to the Bank and to leverage our balance  sheet.
Total  assets at December  31, 1998 were $265.4  million,  up 21% from the prior
year  -- our  strongest  growth  in  well  over a  decade.  Total  deposits  and
borrowings were $243.4 million, up 22% from December 31, 1997, while total loans
were $148.7  million,  up 14% from 1997.  This growth in our balance  sheet came
despite an intensely  competitive banking market in Chester County,  which shows
no sign of lessening. We are especially pleased with our loan growth under these
circumstances,  reflecting the hard work of our lending staff and the loyalty of
our customers.  A strong local economy,  low inflation and low unemployment also
benefited the Bank.  However,  with  competition  continuing  unabated,  with an
interest rate  environment  limiting  opportunities,  and with our investment in
branch expansion and technology,  we will have significant challenges continuing
our earnings momentum in 1999.

Last year was a time of significant achievement for the Bank, and we are looking
forward  to the  opportunities  that our  investment  in  branch  expansion  and
enhanced technology will provide us. We are confident about our preparations for
the Year 2000,  and we are excited about the  challenges of the new  millennium.
Our continuing progress would not have been possible without a dedicated team of
people - directors,  officers and employees who are committed to making the Bank
the best  community  bank serving  Chester  County,  and I am grateful for their
efforts.  At a time of rapid change and consolidation in the financial  services
industry,  we remain  convinced that a  well-regarded  community  bank, with its
ability to meet customer needs in a flexible and responsible manner, can survive
and prosper.



Sincerely,

/S/ Henry F. Thorne
Henry F. Thorne
President and Chief Executive Officer

                                                                               3
<PAGE>
Management's Discussion and Analysis
of Financial Condition and Results of Operations

      The following  discussion  provides an overview of the financial condition
and results of operations of DNB Financial  Corporation  (the  "Corporation"  or
"DNB") and its wholly owned subsidiary,  Downingtown  National Bank (the "Bank")
which is managed as a single operating  segment.  This discussion should be read
in  conjunction  with  the  Corporation's   consolidated   financial  statements
presented elsewhere in this annual report.

                              Results of Operations

Summary of Performance

      Earnings performance for 1998 reflects DNB's successful efforts to improve
fee  based  income  and  reduce  non-interest  expenses  as well as to grow core
earnings.  For the year ended December 31, 1998, DNB reported net income of $2.9
million or $1.86 per share on a diluted basis.  This represents a $207,000 or 8%
increase  from $2.7  million or $1.75 per share in 1997.  Earnings  before taxes
increased  $594,000 or 17% to $4,174,000  from  $3,580,000 in 1997. For the year
ended  December  31,  1996 net income was $2.3  million or $1.51 per share,  and
income before taxes was $2,976,000.

      Interest  income  grew $1.5  million or 9% to $17.9  million  for the year
ended  December 31, 1998.  Significant  growth in all earning  asset  categories
contributed  to the  increase in interest  income over the prior year.  Interest
expense  increased  $1.3  million  or 18% to $8.3  million  for the  year  ended
December 31,  1998.  Similar to earning  assets,  interest  bearing  liabilities
increased in most  categories.  Despite the overall growth in the balance sheet,
net  interest  income  increased  modestly by $285,000 or 3% to $9.7  million in
1998.  Net  interest  income was $9.4 million and $8.7 million in 1997 and 1996,
respectively.

      Non-interest income was $1.5 million for the year ended December 31, 1998.
Non-interest  income  for  1997 and 1996  was  $1.3  million  and $1.0  million,
respectively.  The $223,000 or 17% increase in 1998 was  primarily the result of
increased service charge income.

      Non-interest  expense  was $7.0  million for the year ended  December  31,
1998.  This  represented  a $114,000 or 2% decrease  from $7.1  million in 1997.
Non-interest  expense in 1996 was $6.7 million.  The decrease in 1998 was due to
substantially  lower  levels of  professional  &  consulting  fees,  printing  &
supplies  and  salaries  &  employee  benefits  expense.  These  decreases  were
partially  offset by higher  levels of  furniture  &  equipment,  advertising  &
marketing and other expenses.

Net Interest Income

      DNB's earnings  performance  is primarily  dependent upon its level of net
interest income,  which is the excess of interest revenue over interest expense.
Interest revenue includes interest earned on loans (net of interest reversals on
non-performing  loans),  investments,  Federal  funds sold and  interest-earning
cash, as well as loan fees and dividend  income.  Interest  expense includes the
interest cost for deposits,  repurchase agreements,  Federal funds purchased and
other borrowings.

      During 1998, net interest income increased $257,000 or 3% to $9.6 million,
from $9.4  million in 1997.  As shown in the  Rate/Volume  Analysis  below,  the
increase in net interest  income during 1998 was due to the positive  effects of
changes in volume,  which was  largely  offset by the  negative  effects of rate
changes.  The increased volume resulted from overall earning asset growth, which
exceeded interest-bearing  liability growth by $5.2 million, aided in part by an
increase in non-interest  bearing demand balances of $2.9 million.  Average loan
balances for 1998 rose $10.2 million,  average investment  securities rose $12.2
million  and  Federal  fund sold were up $7.2  million.  The impact  from higher
volumes of earning  assets  amounted to an increase of $2.1  million in interest
income.  Average  NOW,  money market and savings  accounts  increased a total of
$10.8 million.  Average time deposits  increased $8.7 million (largely in public
deposits over $100,000) and borrowings (repurchase agreements, FHLB advances and
Federal funds  purchased)  increased on average $5.0 million.  The net impact of
higher  volumes  of  interest-bearing  liabilities  amounted  to  $1.1  million,

4
<PAGE>
Management's Discussion and Analysis
of Financial Condition and Results of Operations

significantly   offsetting   the   impact   from   the   increased   volume   of
interest-earning  assets.  The  overall  impact of rate  changes  amounted  to a
negative  $716,000 which was precipitated by a flat yield curve,  lower interest
rates and strong competition for loans as well as deposits. As a result of these
rate pressures, DNB has experienced declines in both its net interest spread and
net interest margin.

      During 1997, net interest income increased $677,000 or 8% to $9.4 million,
from $8.7  million in 1996.  As shown in the  Rate/Volume  Analysis  below,  the
increase in net interest  income during 1997 was due to the positive  effects of
changes in volume,  which was only  modestly  offset by the negative  effects of
rate changes.  The increased  volume  resulted from several  strategic  areas of
growth which included not only average balance  increases in loans,  investments
and Federal funds sold, but also increases in lower cost funding sources such as
NOW and money market  accounts.  Average loan balances for 1997 increased  $10.4
million,  while average investment securities and Federal fund sold were up $3.3
million  and  $655,000,  respectively.  The  impact of the  increased  volume of
earning  assets  amounted  to an increase  of $1.2  million in interest  income.
Average  NOW,  money  market  and  savings  accounts  increased  a total of $3.4
million.  In addition,  time deposits increased $11.1 million (largely in public
deposits  over  $100,000),  funding the payoff of  repurchase  agreements  which
decreased  an average of $6.4  million.  The net impact of  increased  volume of
interest-bearing  liabilities  amounted to $493,000,  partially  offsetting  the
impact from an increased volume of  interest-earning  assets. The overall impact
of  rate  changes  amounted  to a  negative  $27,000,  resulting  from  modestly
unfavorable repricing in time deposits.

      The following  tables set forth,  among other things,  the extent to which
changes  in   interest   rates  and   changes  in  the   average   balances   of
interest-earning assets and interest-bearing  liabilities have affected interest
income and expense during 1998 and 1997 (tax-exempt yields have been adjusted to
a  tax  equivalent   basis  using  a  34%  tax  rate).   For  each  category  of
interest-earning  assets  and  interest-bearing   liabilities,   information  is
provided with respect to changes attributable to: (i) changes in rate (change in
rate  multiplied  by old  volume) and (ii)  changes 
<TABLE>
<CAPTION>
Rate / Volume Analysis
(Dollars in thousands)                              1998 Versus 1997                       1997 Versus 1996
                                                     Change Due To                           Change Due To
                                              Rate       Volume       Total         Rate         Volume      Total
- -------------------------------------------------------------------------------------------------------------------
<S>                                        <C>          <C>          <C>          <C>          <C>          <C>    
Interest-earning assets:
Loans                                      $  (308)     $   881      $   573      $    22      $   940      $   962
Investment securities--taxable                (166)         706          540          (41)         221          180
Investment securities--tax-exempt               --           83           83           --           --           --
Federal funds sold                             (21)         392          371           24           36           60
- -------------------------------------------------------------------------------------------------------------------

Total                                      $  (495)     $ 2,062      $ 1,567      $     5      $ 1,197      $ 1,202
- -------------------------------------------------------------------------------------------------------------------

Interest-bearing liabilities:
Time deposits                              $    51      $   486      $   537      $    32      $   597      $   629
NOW, money market and savings deposits         179          298          477           51           88          139
Repurchase agreements                           --         (108)        (108)         (51)        (283)        (334)
Other borrowings                                (9)         385          376           --           91           91
- -------------------------------------------------------------------------------------------------------------------

Total                                          221        1,061        1,282           32          493          525
- -------------------------------------------------------------------------------------------------------------------
Net interest income                        $  (716)     $ 1,001      $   285      $   (27)     $   704      $   677
====================================================================================================================
</TABLE>

                                                                              5
<PAGE>
Management's Discussion and Analysis
of Financial Condition and Results of Operations

in volume (change in volume multiplied by old rate). The net change attributable
to the combined impact of rate and volume has been allocated  proportionately to
the  change  due to rate and the  change  due to  volume.  

      The  following  table  provides,  for the periods  indicated,  information
regarding:  (i) DNB's average  balance  sheet;  (ii) the total dollar amounts of
interest income from  interest-earning  assets and the resulting  average yields
(tax-exempt  yields have been adjusted to a tax equivalent basis using a 34% tax
rate);  (iii) the total dollar amounts of interest  expense on  interest-bearing
liabilities and the resulting average costs;  (iv) net interest income;  (v) net
interest  rate  spread;  and (vi) net interest  margin.  Average  balances  were
calculated  based on daily  balances.  Nonaccrual  loan balances are included in
total loans. Loan fees are included in interest on total loans.


Average Balances, Rates, and Interest Income and Expense
(Dollars in thousands)
<TABLE>
<CAPTION>
                                                                    Year Ended December 31
                                               1998                            1997                           1996
                                  Average                Yield/   Average               Yield/   Average                  Yield/
                                  Balance    Interest     Rate    Balance    Interest    Rate    Balance    Interest       Rate
- ---------------------------------------------------------------------------------------------------------------------------------
<S>                              <C>         <C>           <C>   <C>         <C>         <C>    <C>          <C>            <C>  
ASSETS
Interest-earning assets:
Investment securities:
   Taxable                       $ 75,714    $  4,899      6.47% $ 64,676    $  4,359    6.74%  $ 61,394     $ 4,179        6.81%
   Tax-exempt                       1,201          83      6.91        --          --      --         --          --          --
- ---------------------------------------------------------------------------------------------------------------------------------
Total securities                   76,915       4,982      6.48    64,676       4,359    6.74     61,394       4,179        6.81
Federal funds sold                 15,766         857      5.44     8,543         486    5.69      7,888         426        5.40
Total loans                       138,171      12,092      8.75   127,950      11,519    9.00    117,506      10,557        8.98
- ---------------------------------------------------------------------------------------------------------------------------------
Total interest-earning assets     230,852      17,931      7.77   201,169      16,364    8.13    186,788      15,162        8.12
Non-interest-earning assets         8,398                           8,553                         10,790
- ---------------------------------------------------------------------------------------------------------------------------------
Total assets                     $239,250                        $209,722                       $197,578
- ---------------------------------------------------------------------------------------------------------------------------------
LIABILITIES AND
STOCKHOLDERS' EQUITY
Interest-bearing liabilities:
   NOW, money market
      and savings deposits       $ 88,384     $ 2,519      2.85% $ 77,609     $ 2,042    2.63%  $ 74,189     $ 1,902        2.56%
   Time deposits                   94,247       5,276      5.60    85,566       4,740    5.54     74,485       4,111        5.52
- ---------------------------------------------------------------------------------------------------------------------------------
Total interest-bearing deposits   182,631       7,795      4.27   163,175       6,782    4.16    148,674       6,013        4.04
Federal funds purchased                --          --        --        92           5    5.43         52           3        5.77
Other borrowings                    9,127         471      5.16     4,021         197    4.90      8,858         443        5.00
- ---------------------------------------------------------------------------------------------------------------------------------
Total interest-bearing
  liabilities                     191,758       8,266      4.31   167,288       6,984    4.17    157,584       6,459        4.10
Demand deposits                    26,588                          23,668                         23,473
Other liabilities                   1,592                           1,553                          1,420
Stockholders' equity               19,312                          17,213                         15,101
- ---------------------------------------------------------------------------------------------------------------------------------
Total liabilities and
   stockholders' equity          $239,250                        $209,722                       $197,578
- ---------------------------------------------------------------------------------------------------------------------------------
Net interest income                           $ 9,665                         $ 9,380                        $ 8,703
- ---------------------------------------------------------------------------------------------------------------------------------
Interest rate spread                                       3.46%                         3.96%                              4.02%
- ---------------------------------------------------------------------------------------------------------------------------------
Net interest margin                                        4.19%                         4.66%                              4.66%
- ---------------------------------------------------------------------------------------------------------------------------------
</TABLE>

6
<PAGE>
Management's Discussion and Analysis
of Financial Condition and Results of Operations

Provision for Loan Losses

      To provide for potential  losses in the loan  portfolio,  DNB maintains an
allowance for loan losses. To maintain an adequate allowance, management charges
the  provision for loan losses  against  income.  There were no provisions  made
during the three years ended December 31, 1998, since management  determined the
allowance  for loan losses was  adequate  based on its analysis and the level of
net charge-offs/recoveries compared to the total allowance. Net loan charge-offs
were $76,000 in 1998,  compared to net loan  recoveries  of $169,000 in 1997 and
net  loan   charge-offs   of   $403,000   in  1996.   The   percentage   of  net
(charge-offs)/recoveries  to total  average  loans was  (.06%),  .13% and (.34%)
during 1998, 1997 and 1996, respectively. Another measure of the adequacy of the
allowance is the coverage ratio of the allowance to non-performing  loans, which
has been in excess of 155% during this three year period. In addition, the ratio
of non-performing  loans to total loans has steadily declined during the period.

Non-Interest Income

      Total  non-interest  income includes service charges on deposit  products;
fees received by DNB's Investment Services and Trust Division; and other sources
of income  such as net gains on sales of  investment  securities  and other real
estate owned ("OREO")  properties,  fees for cash  management,  safe deposit box
rentals,  issuing  travelers' checks and money orders,  check cashing,  lock box
services and similar activities.

      Non-interest  income was $1.5 million in 1998, compared to $1.3 million in
1997 and $1.0 million in 1996.  Service  charges on deposit  accounts  increased
$163,000 or 35% to $632,000 in 1998 from  $469,000 in 1997 and $433,000 in 1996.
Much of the increase in this  category  came from  non-sufficient  funds ("NSF")
fees,  which rose $90,000,  due to an increase in the volume of accounts as well
as a  concerted  effort by  management  to reduce the waived fee  percentage  on
deposit account overdrafts.

      Trust  income was  $430,000  in 1998,  compared  to  $416,000  in 1997 and
$306,000 in 1996.  The $14,000 or 3% increase in 1998 was due to a higher volume
of commissions earned on estate settlements. In addition, Trust assets grew $4.0
million or 7% to $66.0 million during 1998.

      Other  non-interest  income grew  $46,000 or 12% to $444,000  for the year
ended December 31, 1998, from $398,000 in 1997.  Other  non-interest  income was
$265,000  in 1996.  The  increases  in this  category  during 1998 and 1997 were
caused by net gains recognized on the sales of several OREO properties.

Non-Interest Expense

      Non-interest  expense includes salaries & employee  benefits,  furniture &
equipment,  occupancy,  professional & consulting  fees as well as advertising &
marketing,  printing & supplies and other less significant expense items. During
1998,  management  continued  its  focus on  controlling  non-interest  expenses
through training and awareness of improved operating procedures.

      Non-interest  expenses were $7.0 million in 1998, compared to $7.1 million
and $6.7 million in 1997 and 1996, respectively.  The decrease of $114,000 or 2%
was due primarily to lower levels of salary & employee benefits,  professional &
consulting  expense,  and  occupancy  expense,  partially  offset  by  increased
furniture & equipment, advertising & marketing and other expenses.

      Salaries  &  employee  benefits  expense  totaled  $3.9  million  in 1998,
compared  to $4.0  million in 1997 and $3.6  million in 1996.  Salary & employee
benefits  expense for 1998  decreased,  reflecting  fewer  full-time  equivalent
employees than 1997, partially offset by normal merit increases. The increase in
salary & employee  benefits  expense  during  1997 over 1996  resulted  from the
addition  of staff in the Credit  Services  and  Investment  Services  and Trust
divisions.  In addition,  DNB incurred higher costs for  hospitalization,  other
employee benefits and normal merit increases during 1997.

                                                                               7
<PAGE>
Management's Discussion and Analysis
of Financial Condition and Results of Operations

      Furniture & equipment expense includes depreciation, rent, maintenance and
miscellaneous purchases of office equipment and furniture. Furniture & equipment
expense totaled  $711,000 in 1998,  compared to $672,000 in 1997 and $665,000 in
1995.  The  increase in 1998  resulted  primarily  from  write-offs  of obsolete
equipment  as DNB  began  purchasing  new  equipment  at the end of the  year to
upgrade its customer service and back-office processing.

      Occupancy  expense includes  depreciation,  rent,  taxes,  maintenance and
utilities.  Occupancy expense totaled $438,000 in 1998,  compared to $458,000 in
1997 and $467,000 in 1996. The decrease in this category  reflects  higher costs
incurred in 1997 and 1996 for repairs and maintenance of our community offices.

      Professional & consulting expense includes fees for legal services,  audit
and  accounting  services,   asset/liability  management  services  as  well  as
consulting  fees for  technology,  human  resources and other special  projects.
Professional  and  consulting  expenses  for 1998  were  $347,000,  compared  to
$445,000 in 1997 and $317,000 in 1996.  The amount for 1997 reflects  additional
costs incurred in relation to a project undertaken with an outside consultant to
help identify and implement  improved  operating  procedures.  DNB did not incur
such expenditures in 1998 or 1996.

      Advertising & marketing expense increased $62,000 to $278,000 for the year
ended December 31, 1998, compared to $216,000 and $205,000 in 1997 and 1996. The
advertising budget for 1998 was increased to include added expenditures  related
to DNB's  new  logo,  marketing  research  and  television  advertisements.  The
increased  expenditures for 1997 was due largely to the promotion of the Premier
Money Market account.

      Other expenses  include such items as postage,  insurance,  director fees,
satisfaction fees, appraisal fees,  telephone and other miscellaneous  expenses.
Other  expenses  remained  flat  in 1998 at $1.1  million.  For the  year  ended
December 31, 1996, other expenses were $1.2 million and included additional OREO
expense relating to the management and maintenance of DNB's OREO properties.

Income Taxes

      Income  tax  expense  was $1.3  million  in 1998,  $865,000  in 1997,  and
$658,000 in 1996.  DNB's  effective  tax rate was 30%, 24%, and 22% for the year
ended  December 31, 1998,  1997 and 1996,  respectively.  The 1998 effective tax
rate was less than the  statutory  rate due to the effect of tax exempt  income.
The lower 1997 and 1996  effective  tax rates were due to tax exempt  income and
the  elimination  of valuation  allowances on deferred  taxes arising from DNB's
improved profitability.

                          Financial Condition Analysis
Investment Securities

      DNB's   investment   portfolio   consists   of   US   agency   securities,
mortgage-backed  securities issued by US Government  agencies,  corporate bonds,
collateralized  mortgage  obligations,  state  and  municipal  securities,  bank
stocks,  commercial paper, certificates of deposit and other bonds and notes. In
addition to generating revenue, DNB maintains the investment portfolio to manage
interest rate risk, provide liquidity,  provide collateral for borrowings and to
diversify  the credit risk of earning  assets.  The  portfolio is  structured to
maximize  DNB's net interest  income given changes in the economic  environment,
liquidity position and balance sheet mix.

      Given the nature of the portfolio,  and its generally high credit quality,
management  expects to realize all of its  investment  upon the maturity of such
instruments,  and believes that any market value decline is temporary in nature.
Management  determines the appropriate  classification of securities at the time
of purchase.  Investment  securities are  classified as: (a) securities  held to
maturity  ("HTM")  based on  management's  intent  and  ability  to hold them to
maturity;  (b)  trading  account  ("TA")  securities  that are  bought  and held
principally for the purpose of selling them in the near term; and (c) securities
available for sale ("AFS").  DNB does not currently  maintain a trading  account
portfolio.

      Securities  classified  as AFS  include  securities  that  may be  sold in
response to changes in interest rates,  changes in prepayment  assumptions,  the
need to increase regulatory capital or other similar 

8
<PAGE>
Management's Discussion and Analysis
of Financial Condition and Results of Operations

requirements.  DNB does not necessarily intend to sell such securities,  but has
classified them as AFS to provide flexibility to respond to liquidity needs.

      DNB's investment  portfolio (HTM and AFS securities) totaled $92.9 million
at December 31, 1998, up 46% from $63.6 million at December 31, 1997. The growth
in the  investment  portfolio  was funded by increased  deposits and  borrowings
during the year.

      The following  tables set forth  information  regarding  the  composition,
stated maturity and average yield of DNB's investment  security  portfolio as of
the dates  indicated.  The  first two  tables  do not  include  amortization  or
anticipated prepayments on mortgage-backed  securities.  Callable securities are
included at their stated maturity dates.
<TABLE>
<CAPTION>
Investment Maturity Schedule, Including Weighted Average Yield
(Dollars in thousands)
                                                                        December 31, 1998
                                         Less than                            Over       No Stated
Held to Maturity                          1 Year    1-5 Years   5-10 Years  10 Years     Maturity     Total      Yield
- -----------------------------------------------------------------------------------------------------------------------
<S>                                        <C>        <C>        <C>          <C>         <C>         <C>    
US Government agency and
  corporations                             $495       $2,000     $13,099      $ 7,873         $--     $23,467    6.55%
US agency mortgage-backed securities         --          776         569        2,710          --       4,055    6.67
Collateralized mortgage obligations          --           --          --       17,462          --      17,462    6.37
Equity securities                            --           --          --             --     2,396       2,396    4.17
- -----------------------------------------------------------------------------------------------------------------------
Total                                      $495       $2,776     $13,668      $28,045     $ 2,396     $47,380
- -----------------------------------------------------------------------------------------------------------------------
Percent of portfolio                          1%           6%         29%          59%          5%        100%
- -----------------------------------------------------------------------------------------------------------------------
Weighted average yield                      6.9%         6.4%        6.7%         6.4%        4.2%        6.4%
- -----------------------------------------------------------------------------------------------------------------------

                                         Less than                            Over       No Stated
Available for Sale                        1 Year    1-5 Years   5-10 Years  10 Years     Maturity     Total      Yield
- -----------------------------------------------------------------------------------------------------------------------
Corporate bonds                             $--          $--         $--      $18,826         $--     $18,826    6.65%
US Government agency and
  corporations                               --        2,455          --        5,760          --       8,215    6.07
US agency mortgage-backed securities         --        3,199          --        3,426          --       6,625    6.72
State and municipal tax-exempt               --           --          --        6,905          --       6,905    6.91
Other securities                             --           --          --        4,948          --       4,948    6.38
- -----------------------------------------------------------------------------------------------------------------------
Total                                       $--       $5,654         $--      $39,865         $--     $45,519
- -----------------------------------------------------------------------------------------------------------------------
Percent of portfolio                         --%          12%         --%          88%         --%        100%
- -----------------------------------------------------------------------------------------------------------------------
Weighted average yield                       --%         6.1%         --%         6.6%         --%        6.6%
- -----------------------------------------------------------------------------------------------------------------------
</TABLE>


<TABLE>
<CAPTION>
Composition of Investment Securities
(Dollars in thousands)                                   December 31
                                                1998                     1997
                                         Held to    Available     Held to    Available
                                        Maturity    for Sale     Maturity     for Sale
- -------------------------------------------------------------------------------------
<S>                                      <C>         <C>         <C>         <C>    
US Government agency and
  corporations                           $23,467     $ 8,215     $41,807     $ 4,750
Corporate bonds                               --      18,826          --          --
Collateralized mortgage obligations       17,462          --          --          --
State and municipal tax-exempt                --       6,905          --          --
US agency mortgage-backed securities       4,055       6,625       5,790       9,138
Other securities                           2,396       4,948       2,097          --
- -------------------------------------------------------------------------------------
Total                                    $47,380     $45,519     $49,694     $13,888
- -------------------------------------------------------------------------------------
</TABLE>

                                                                               9
<PAGE>
Management's Discussion and Analysis
of Financial Condition and Results of Operations

Loans

      The loan portfolio  consists  primarily of commercial and residential real
estate  loans,  commercial  loans  and  lines of  credit  (including  commercial
construction),  consumer loans and, to a lesser degree,  student loans. The loan
portfolio provides a stable source of interest income,  monthly  amortization of
principal and, in the case of adjustable rate loans, repricing opportunities.

      Net loans were $143.5  million at December 31, 1998,  up $18.8  million or
15% from  1997.  Residential  loans  increased  $9.3  million  or 45.4% to $29.7
million,  commercial  mortgage  loans  increased  $5.3 million or 11.5% to $51.4
million,  and consumer  loans  increased $3.9 million or 14.9% to $29.9 million.
The increase in these  portfolios  reflect DNB's  commitment  to commercial  and
residential development in the Chester County community.

      The following table sets forth  information  concerning the composition of
total loans  outstanding,  net of the allowance for loan losses, as of the dates
indicated.

Non-Performing Assets

      Total  non-performing  assets remained relatively flat during 1998, and at
December 31, 1998 were $3.26  million  compared to $3.21 million 

<TABLE>
<CAPTION>
Total Loans Outstanding, Net of Allowance for Loan Losses
(Dollars in thousands)                                                        December 31
                                                       1998          1997          1996          1995          1994
- ---------------------------------------------------------------------------------------------------------------------
<S>                                                <C>           <C>            <C>           <C>           <C>     
Residential mortgage                               $  29,656     $  20,392      $ 17,658      $ 19,009      $ 18,617
Commercial mortgage                                   51,434        46,130        45,907        42,945        43,900
Commercial                                            35,549        34,966        29,970        28,803        22,958
Consumer                                              29,934        26,062        25,325        24,110        24,214
Student                                                2,153         2,404         2,712         3,019         3,236
- -------------------------------------------------------------------------------------------------------------------
Total loans                                          148,726       129,954       121,572       117,886       112,925
Less allowance for loan losses                        (5,205)       (5,281)       (5,112)       (5,515)       (5,645)
- -------------------------------------------------------------------------------------------------------------------
Net loans                                           $143,521      $124,673      $116,460      $112,371      $107,280
- -------------------------------------------------------------------------------------------------------------------
</TABLE>

      The following  table sets forth  information  concerning  the  contractual
maturities  of the  loan  portfolio,  net  of  unearned  income  and  fees.  For
amortizing  loans,  scheduled  repayments for the maturity category in which the
payment is due are not reflected below,  because such information is not readily
available.

<TABLE>
<CAPTION>
Loan Maturities                                                           December 31, 1998
(Dollars in thousands)                            Less than 1 Year     1-5 Years       Over 5 Years         Total
- -------------------------------------------------------------------------------------------------------------------
<S>                                                   <C>               <C>               <C>             <C>      
Real estate                                           $  3,629          $  9,048          $68,413         $  81,090
Commercial                                              18,393             8,817            8,339            35,549
Consumer                                                   682            11,338           17,914            29,934
Student                                                     20               383            1,750             2,153
- -------------------------------------------------------------------------------------------------------------------
Total loans                                             22,724            29,586           96,416           148,726
- -------------------------------------------------------------------------------------------------------------------
Loans with predetermined interest rates                 10,527            18,066           53,275            81,868
Loans with variable interest rates                      12,197            11,520           43,141            66,858
- -------------------------------------------------------------------------------------------------------------------
Total loans                                            $22,724           $29,586          $96,416          $148,726
- -------------------------------------------------------------------------------------------------------------------
</TABLE>

10
<PAGE>
Management's Discussion and Analysis
of Financial Condition and Results of Operations

at December 31, 1997 and $4.28  million at December 31, 1996.  Nonaccrual  loans
decreased  $488,000  and  loans 90 days past due and  still  accruing  increased
$629,000,  due largely to a  reclassification  of two loans to accrual status in
accordance  with  DNB's  nonaccrual  policy.  Loans 90 days  past due and  still
accruing  include two loans to a single  borrower that are well secured and have
demonstrated  a sustained  period of  repayment  performance.  DNB,  which has a
significant  level of  commercial,  real estate and consumer  loans,  has worked
diligently to improve asset  quality and position  itself for possible  economic
downturns  in the future by  tightening  underwriting  standards  and  improving
lending policies and procedures.  Non-performing  assets have, and will continue
to have, an impact on earnings, therefore management intends to continue working
aggressively to reduce the level of such assets.

      Non-performing  assets are comprised of nonaccrual loans, loans delinquent
over ninety days and still accruing,  troubled debt restructurings  ("TDRs") and
other  real  estate  owned  ("OREO").  Nonaccrual  loans  are loans on which the
accrual of interest ceases when the collection of principal or interest payments
is  determined  to be  doubtful  by  management.  It is  the  policy  of  DNB to
discontinue  the accrual of interest  when  principal  or interest  payments are
delinquent  90 days  or  more  (unless  the  loan  principal  and  interest  are
determined by management to be fully secured and in the process of  collection),
or earlier, if considered prudent. Interest received on such loans is applied to
the  principal  balance,  or may in some  instances be recognized as income on a
cash basis.  OREO includes both real estate  obtained as a result of, or in lieu
of, foreclosure. Any significant change in the level of non-performing assets is
dependent, to a large extent, on the economic climate within DNB's market area.
<TABLE>
<CAPTION>
                                                                              December 31
                                                       1998          1997          1996          1995         1994
- ----------------------------------------------------------------------------------------------------------------------
<S>                                                    <C>           <C>           <C>          <C>           <C>   
Nonaccrual loans:
     Residential mortgage                              $ 250         $ 676         $ 743        $1,355        $1,790
     Commercial mortgage                               1,063         1,301         1,315         1,832         1,872
     Commercial                                          990           821           650           722         1,551
     Consumer                                            114           107           187           237           197
- ----------------------------------------------------------------------------------------------------------------------
Total nonaccrual loans                                 2,417         2,905         2,895         4,146         5,410

Loans 90 days past due and still accruing                699            70           194           129           112
Troubled debt restructurings                              --            --           184            --            40
- ----------------------------------------------------------------------------------------------------------------------
Total non-performing loans                             3,116         2,975         3,273         4,275         5,562
Other real estate owned                                  139           231         1,010           810           445
- ----------------------------------------------------------------------------------------------------------------------
Total non-performing assets                           $3,255        $3,206        $4,283        $5,085        $6,007
- ----------------------------------------------------------------------------------------------------------------------
Asset quality ratios:
Non-performing loans to total loans                     2.10%         2.29%         2.69%         3.63%         4.93%
Non-performing assets to total assets                   1.23          1.46          2.07          2.69          3.61
Allowance for loan losses to:
     Total loans                                        3.50          4.06          4.20          4.68          5.00
     Non-performing loans                             167.04        177.51        156.17        129.02        101.50
     Non-performing assets                            159.91        164.72        119.36        108.46         93.98
- ----------------------------------------------------------------------------------------------------------------------
</TABLE>

                                                                              11
<PAGE>
Management's Discussion and Analysis
of Financial Condition and Results of Operations

      The table on the  previous  page sets forth  those  assets  that are:  (i)
placed on nonaccrual status,  (ii)  contractually  delinquent by 90 days or more
and still accruing, (iii) troubled debt restructurings other than those included
in items (i) and (ii),  and (iv) OREO as a result of  foreclosure  or  voluntary
transfer to DNB.

      DNB's  Special  Assets  Committee  monitors  the  performance  of the loan
portfolio to identify  potential  problem  assets on a timely  basis.  Committee
members meet to design,  implement and review asset  recovery  strategies  which
serve to maximize the recovery of each troubled  asset.  DNB had $6.5 million of
loans which,  although  performing at December 31, 1998, are believed to require
increased supervision and review; and may, depending on the economic environment
and other factors, become non-performing assets in future periods. The amount of
such loans at December 31, 1997 was $5.9 million.  The majority of the loans are
secured  by  commercial  real  estate,  with  lesser  amounts  being  secured by
residential real estate, inventory and receivables.

Allowance for Loan Losses

      The  allowance  for loan losses is  increased  by the  provision  for loan
losses which is charged to operations.  Loan losses are charged directly against
the allowance and  recoveries on previously  charged-off  loans are added to the
allowance.

      In establishing  its allowance for loan losses,  management  considers the
size  and  risk  exposure  of each  segment  of the loan  portfolio,  past  loss
experience,  present  indicators of risk such as  delinquency  rates,  levels of
nonaccruals,  the potential  for losses in future  periods,  and other  relevant
factors.  Management's  evaluation  of the  loan  portfolio  generally  includes
reviews,  on a sample  basis,  of  individual  borrowers  regardless of size and
reviews of problem borrowers of $100,000 or greater. Consideration is also given
to examinations  performed by regulatory  agencies,  primarily the Office of the
Comptroller of the Currency  ("OCC").  The provisions are based on  management's
review of the economy,  interest rates, general market conditions,  estimates of
the fair value of  collateral,  financial  strength and ability of the 

<TABLE>
<CAPTION>
Analysis of Allowance for Loan Losses
(Dollars in thousands)                                                   Year Ended December 31
                                                       1998          1997          1996          1995          1994
- ---------------------------------------------------------------------------------------------------------------------
<S>                                                   <C>           <C>           <C>           <C>           <C>   
Beginning balance                                     $5,281        $5,112        $5,515        $5,645        $6,000
Provisions                                                --            --            --            --            --
Loans charged off:
    Real estate                                          (59)           --          (454)          (25)         (280)
    Commercial                                          (233)          (32)          (50)         (124)         (140)
    Consumer                                             (11)          (16)          (30)         (164)          (77)
- ---------------------------------------------------------------------------------------------------------------------
Total charged off                                       (303)          (48)         (534)         (313)         (497)
- ---------------------------------------------------------------------------------------------------------------------
Recoveries:
    Real estate                                          144             1            38            86             3
    Commercial                                            71           167            48            24            43
    Consumer                                              12            49            45            73            96
- ---------------------------------------------------------------------------------------------------------------------
Total recoveries                                         227           217           131           183           142
- ---------------------------------------------------------------------------------------------------------------------
Ending balance                                        $5,205        $5,281        $5,112        $5,515        $5,645
- ---------------------------------------------------------------------------------------------------------------------
</TABLE>

12
<PAGE>
Management's Discussion and Analysis
of Financial Condition and Results of Operations

borrowers and  guarantors to pay, and  considerations  regarding the current and
anticipated  operating or sales  environment.  These estimates are  particularly
susceptible to change and may result in a material  adjustment to the allowance.
While management uses the latest information available to make its evaluation of
the adequacy of the allowance, future adjustments may be necessary if conditions
differ substantially from the assumptions used in making the evaluations.

      The table on the previous  page sets forth the changes in DNB's  allowance
for loan losses for the years  indicated.  Real estate includes both residential
and commercial real estate.

      In determining  the adequacy of the allowance,  DNB utilizes a methodology
which includes an analysis of historical loss experience for the commercial real
estate,   commercial,   residential  real  estate,   home  equity  and  consumer
installment  loan pools to determine a historical  loss factor.  The  historical
loss factors are then applied to the current portfolio balances to determine the
required  reserve  percentage  for  each  loan  pool  based on risk  rating.  In
addition,  specific allocations are established for loans where loss is probable
and reasonably identifiable, based on management's judgment and an evaluation of
the individual  credit,  which includes  various factors  mentioned  above.  The
allocated  portion of the reserve is then  determined as a result of an analysis
of the loan pools and specific allocations.

      The following table sets forth the composition of DNB's allowance for loan
losses at the  dates  indicated.  The  portion  allocated  to each  category  is
generally  not the total  amount  available  for future  losses that might occur
within such  categories.  The  allocation  of the  allowance  should also not be
interpreted  as an indication  that  charge-offs  will occur in these amounts or
proportions.  The  specific  allocations  in any  particular  category may prove
excessive or inadequate  and  consequently  may be  reallocated in the future to
reflect  current  conditions.   Accordingly,  management  considers  the  entire
allowance to be available to absorb losses in any category.

      During 1998,  management  enhanced its evaluation of the loan portfolio to
include,  as a  separate  component,  the  risks  associated  with  its  growing
commercial  construction  loan portfolio  (which  includes  residential  housing
developments  as well as  commercial  real  estate  construction).  In the past,
because of its relative size and lack of specific loss  experience,  these risks
were provided for as part of the total loan  portfolio,  and not associated with
any  particular  loan  segment.  As a result of this  change,  a portion  of the
unallocated  reserve has now been  reallocated  to this growing  portfolio,  and
included below in the

<TABLE>
<CAPTION>
Composition of Allowance for Loan Losses
(Dollars in thousands)
                                                                December 31
                    1998                      1997                      1996                   1995                1994
                        Percent of               Percent of                Percent of             Percent of            Percent of
                        Loan Type to             Loan Type to              Loan Type to           Loan Type to          Loan Type to
              Amount    Total Loans     Amount   Total Loans      Amount   Total Loans   Amount   Total Loans  Amount   Total Loans
- ------------------------------------------------------------------------------------------------------------------------------------
<S>          <C>         <C>        <C>         <C>          <C>        <C>       <C>        <C>      <C>          <C>
Real estate   $1,537        54%         $1,104       51%          $1,405        52%       $1,504       53%      $1,575         55%
Commercial*    1,192        24           1,220       27              830        25           730       24        1,352         20
Consumer         185        22             164       22              231        23           289       23          771         25
Unallocated    2,291        --           2,793       --            2,646        --         2,992       --        1,947         --
- ------------------------------------------------------------------------------------------------------------------------------------
Total         $5,205       100%         $5,281      100%          $5,112       100%       $5,515      100%      $5,645        100%
- ------------------------------------------------------------------------------------------------------------------------------------

*includes commercial construction
</TABLE>

                                                                              13
<PAGE>
Management's Discussion and Analysis
of Financial Condition and Results of Operations

commercial  allocation.  For comparative purposes,  all prior year data has been
restated to reflect this change.

Liquidity and Capital Resources

      Management  maintains  liquidity to meet  depositors'  needs for funds, to
satisfy  or fund loan  commitments,  and for  other  operating  purposes.  DNB's
foundation  for  liquidity  is a stable and loyal  customer  deposit  base and a
marketable investment portfolio that provides periodic cash flow through regular
maturities  and  amortization,  or  that  can be used as  collateral  to  secure
funding.  DNB's  primary  source of liquidity  is dependent  upon its ability to
maintain and expand its customer deposit base. During 1998,  deposits  increased
$26.1 million or 13%. The substantial increase in deposits was the result of the
successful  promotion  of DNB's new Premier  Money  Market  account,  as well as
general growth in demand deposits, NOW accounts and time deposits.

      As of December 31, 1998,  deposits totaled $225.4 million,  up from $199.2
million at December 31, 1997.  Money market accounts  increased $13.3 million to
$32.6  million  and  certificates  of deposit  increased  $5.7  million to $97.4
million. In addition, non-interest bearing deposits and NOW accounts increased a
combined $6.5 million.

      DNB maintains  borrowing  arrangements  with a correspondent  bank and the
Federal Home Loan Bank of Pittsburgh,  as well as access to the discount  window
at the Federal Reserve Bank of Philadelphia, to meet short-term liquidity needs.
Through these  relationships,  DNB has additional available short-term credit of
approximately $61.5 million.

      At  December  31,  1998,  DNB has  $6.4  million  in  commitments  to fund
commercial real estate,  construction and land  development  loans. In addition,
there are $2.0 million in unfunded home equity lines of credit and $14.1 million
in other unused loan commitments.  Management  anticipates the majority of these
commitments   will  be  funded  by  means  of  normal  cash  flows.   There  are
approximately  $66.6  million in  certificates  of deposit  scheduled  to mature
during the twelve  months ending  December 31, 1999. To meet its funding  needs,
DNB maintains assets which comprise its primary liquidity totaling $73.0 million
on December 31, 1998. Primary liquidity includes Federal funds sold, investments
and  interest-bearing   cash  balances,   less  pledged  securities.   DNB  also
anticipates  scheduled payments and prepayments on its loan and  mortgage-backed
securities portfolios.

      The following  table sets forth the  composition  of DNB's deposits at the
dates indicated.
<TABLE>
<CAPTION>
Deposits By Major Classification
(Dollars in thousands)                                                        December 31
                                                      1998          1997          1996          1995          1994
- ---------------------------------------------------------------------------------------------------------------------
<S>                                                <C>            <C>           <C>           <C>           <C>     
Non-interest-bearing deposits                      $  30,001      $ 27,150      $ 26,429      $ 22,936      $ 24,967
Interest-bearing deposits:
     NOW                                              37,075        33,387        31,140        27,485        27,688
     Money market                                     32,582        19,289        15,550        16,333        18,198
     Savings                                          28,321        27,714        28,559        29,224        31,836
     Certificates                                     82,424        78,509        63,783        56,533        37,698
     IRA                                              14,970        13,188        12,963        12,498        10,539
- ---------------------------------------------------------------------------------------------------------------------
Total deposits                                      $225,373      $199,237      $178,424      $165,009      $150,926
- ---------------------------------------------------------------------------------------------------------------------
</TABLE>


14
<PAGE>
Management's Discussion and Analysis
of Financial Condition and Results of Operations

Interest Rate Sensitivity Analysis

      The largest  component of DNB's total income is net interest  income,  and
the  majority  of  DNB's   financial   instruments   are  composed  of  interest
rate-sensitive  assets and liabilities  with various terms and  maturities.  The
primary  objective  of  management  is to maximize  net  interest  income  while
minimizing  interest  rate  risk.  Interest  rate risk is  derived  from  timing
differences  in the  repricing  of assets  and  liabilities,  loan  prepayments,
deposit  withdrawals,   and  differences  in  lending  and  funding  rates.  The
Asset-Liability Committee ("ALCO") actively seeks to monitor and control the mix
of interest rate-sensitive assets and interest rate-sensitive liabilities.

      One  measure of interest  rate risk is the gap ratio,  which is defined as
the  difference  between  the  dollar  volume  of  interest-earning  assets  and
interest-bearing  liabilities maturing or repricing within a specified period of
time as a percentage of total assets.  A positive gap results when the volume of
interest   rate-sensitive   assets  exceeds  that  of  interest   rate-sensitive
liabilities  within  comparable  time  periods.  A negative gap results when the
volume  of  interest   rate-sensitive   liabilities  exceeds  that  of  interest
rate-sensitive assets within comparable time periods.

      As indicated in the table below, the one year gap position at December 31,
1998 was a negative 10.1%.  Generally,  a financial  institution with a negative
gap position will most likely experience decreases in net interest income during
periods of rising rates and increases in net interest  income during  periods of
falling interest rates.

      The negative gap was due largely to customer  preferences  for  short-term
and  floating  rate  deposit  products  which  caused  interest-rate   sensitive
liabilities  to exceed  interest-rate  sensitive  assets during the earlier time
periods  presented.  While  gap  analysis  represents  a useful  asset/liability
management tool, it does not necessarily indicate the effect of general interest
rate movements on DNB's net interest income,  due to discretionary  repricing of
assets and liabilities, and other competitive pressures.

      DNB reports its callable  agency,  callable  corporate  notes and callable
municipal  investments  ($45.1  million at December  31,  1998) at their  Option
Adjusted  Spread  ("OAS")  modified  duration  date,  as  opposed to the call or
maturity  date.  In  management's  opinion,  using  modified  duration  dates on
callable  agency  securities  provides a better  estimate of the option exercise
date under any interest rate  environment.  The OAS  methodology  is an approach
whereby the  likelihood of option  exercise takes into account the coupon on the
security,  the distance to the call date, the maturity date and current interest
rate volatility.  In addition,  prepayment  assumptions  derived from historical
data have been  applied to  mortgage-related  securities,  which are included in
investments.

      Included in the analysis of the gap position are certain  savings  deposit
and demand  accounts which are less sensitive to  fluctuations in interest rates
than other interest-bearing  sources of funds. In determining the sensitivity of
such deposits, management reviews the movement of its deposit rates for the past
four years relative to market rates.  Using  regression  analysis,  the ALCO has
estimated that these  deposits are  approximately  25-30%  sensitive to interest
rate changes (i.e.,  if short term rates were to increase 100 basis points,  the
interest rate on such deposits would increase 25-30 basis points).

      The  following  table sets forth  certain  information  relating  to DNB's
financial   instruments  that  are  sensitive  to  changes  in  interest  rates,
categorized by expected  maturity or repricing and the instruments fair value at
December 31, 1998.

      The   Bank   continually   evaluates   interest   rate   risk   management
opportunities, including the use of derivative financial instruments. Management
believes that hedging  instruments  currently  available are not cost-effective,
and  therefore,  has  focused  its efforts on  increasing  the Bank's  spread by
attracting lower-costing retail deposits.

                                                                              15
<PAGE>
Management's Discussion and Analysis
of Financial Condition and Results of Operations

      In addition to utilizing the gap ratio for interest rate risk  management,
the ALCO utilizes  simulation  analysis whereby the model estimates the variance
in net  interest  income  with a change in  interest  rates of plus or minus 300
basis  points  over  a  twelve  and  twenty-four  month  period.   Given  recent
simulations, net interest income would be within policy guidelines regardless of
the direction of market rates.

<TABLE>
<CAPTION>
Interest Rate Sensitivity Analysis
(Dollars in thousands)
                                                                     December 31, 1998

                                              More Than    More Than     More Than   More Than    More Than
                                              One Year     Two Years    Three Years Four Years   Five Years
                                  Under One    Through      Through       Through     Through       and
                                    Year      Two Years   Three Years   Four Years  Five Years  Non-repricing   Total
- -----------------------------------------------------------------------------------------------------------------------
<S>                              <C>               <C>         <C>          <C>         <C>      <C>          <C>     
ASSETS
Cash and due from banks
 and Federal funds sold          $ 12,124          $--         $--          $--         $--      $ 7,707      $ 19,831
Investments                        34,305       12,461       8,404        8,558       3,963       25,209        92,900
Commercial loans                   26,528        1,764       2,335          792       1,243        2,887        35,549
Mortgage loans                     14,574       12,685       9,289        5,786      10,767       27,989        81,090
Consumer loans                      8,083        4,094       3,578        3,138       2,603       10,591        32,087
Other assets (net)                     --           --          --           --          --        3,961         3,961
- -----------------------------------------------------------------------------------------------------------------------
Total assets                     $ 95,614      $31,004     $23,606      $18,274     $18,576      $78,344      $265,418
- -----------------------------------------------------------------------------------------------------------------------
LIABILITIES AND EQUITY
Non-interest-bearing demand       $ 9,234     $  8,073     $ 9,234     $  1,730    $  1,730         $--       $ 30,001
NOW                                11,822        3,607       7,215        3,608       3,608        7,215        37,075
Money market                       26,156        3,213       3,213           --          --           --        32,582
Savings                             8,213        3,115       5,664        2,832       2,832        5,665        28,321
Certificates and IRAs less
 than $100,000                     47,183       17,629       3,061           --       6,722           --        74,595
Certificates and IRAs at or more
 than $100,000                     19,796        1,930         204           --         869           --        22,799
- -----------------------------------------------------------------------------------------------------------------------
Total deposits                    122,404       37,567      28,591        8,170      15,761       12,880       225,373
Borrowings                             --        6,000          --        5,000          --        7,000        18,000
Other liabilities, net                 --           --          --           --          --        1,439         1,439
Stockholders' equity                   --           --          --           --          --       20,606        20,606
- -----------------------------------------------------------------------------------------------------------------------
Total liabilities and equity     $122,404)    $ 43,567    $ 28,591     $ 13,170    $ 15,761      $41,925      $265,418
- -----------------------------------------------------------------------------------------------------------------------
Gap                             $ (26,790)    $(12,563)   $ (4,985)     $ 5,104     $ 2,815      $36,419
- -----------------------------------------------------------------------------------------------------------------------
Cumulative gap                  $ (26,790)    $(39,353)   $(44,338)    $(39,234)   $(36,419)         $--
- -----------------------------------------------------------------------------------------------------------------------
Cumulative gap to total assets      (10.1%)      (14.8%)     (16.7%)      (14.8%)     (13.7%)
- -----------------------------------------------------------------------------------------------------------------------
</TABLE>


Market Risk Analysis

      To measure  the  impacts of  longer-term  asset and  liability  mismatches
beyond two years, DNB utilizes Modified Duration of Equity and Economic Value of
Portfolio Equity ("EVPE") models.  The modified  duration of equity measures the
potential  price risk of equity to changes in interest  rates. A longer modified
duration of 



16
<PAGE>
Management's Discussion and Analysis
of Financial Condition and Results of Operations

equity  indicates a greater degree of risk to rising interest rates.  Because of
balance sheet  optionality,  an EVPE analysis is also used to dynamically  model
the present  value of asset and liability  cash flows,  with rates ranging up or
down 200 basis points. The economic value of equity is likely to be different as
interest rates change.  Results falling outside prescribed ranges require action
by the ALCO. At December 31, 1998 and 1997, DNB's variance in the economic value
of equity as a percentage of assets with an instantaneous and sustained parallel
shift of 200 basis points is within the negative 3%  guideline,  as shown in the
tables below.

      The market  capitalization of DNB should not be equated to the EVPE, which
only deals with the  valuation  of balance  sheet cash flows using  conservative
assumptions. Calculated core deposit premiums may be less than what is available
in an outright sale. The model does not consider  potential premiums on floating
rate loan sales, the impact of overhead  expense,  non-interest  income,  taxes,
industry  market  price  multiples  and other  factors  reflected  in the market
capitalization of a company.

Market Risk Analysis
(Dollars in thousands)
                               December 31, 1998
Change in Rates           Flat      -200 bp     +200 bp
- ------------------------------------------------------------
Economic Value of
  Portfolio Equity        $28,307   $26,244    $20,505 
Change                               (2,062)    (7,802)
Change as a % of assets              (0.78%)    (2.94%)
- ------------------------------------------------------------


                               December 31, 1997
Change in Rates           Flat      -200 bp     +200 bp
- ------------------------------------------------------------
Economic Value of
  Portfolio Equity        $28,748   $26,617    $26,764 
Change                               (2,130)    (1,983)
Change as a % of assets               (.97%)     (.90%)
- ------------------------------------------------------------

Capital Resources

      Stockholders'  equity  increased  to $20.6  million at December  31, 1998,
primarily  as a result of the $2.9  million  net income  reported  for the year.
Management  believes  that  the  Corporation  and the  Bank  each  have  met the
definition of "well  capitalized"  for regulatory  purposes on December 31, 1998
and  thereafter.  The Bank's capital  category is determined for the purposes of
applying the bank regulators'  "prompt  corrective  action"  regulations and for
determining  levels of deposit  insurance  assessments and may not constitute an
accurate  representation  of the  Corporation's or the Bank's overall  financial
condition or  prospects.  The  Corporation's  capital  exceeds the FRB's minimum
leverage  ratio   requirements  for  bank  holding   companies  (see  additional
discussion in Regulatory Matters -- Footnote 15).

Regulatory Matters

      Dividends  payable to the  Corporation  by the Bank are subject to certain
regulatory limitations. Under normal circumstances,  the payment of dividends in
any year without regulatory permission is limited to the net profits (as defined
for  regulatory  purposes) for that year,  plus the retained net profits for the
preceding two calendar years.

Year 2000 Issues

      Year 2000 issues arise from a concern that certain information systems and
automated   equipment   will  be  unable  to  recognize  and  process   properly
date-related information after December 31, 1999. If not corrected, these system
and equipment failures could produce inaccurate or unpredictable results causing
disruptions of normal business operations beginning on January 1, 2000.

      In  order  to  address  these  Year  2000  issues,  DNB  has  developed  a
comprehensive approach beginning with the establishment of a Technology Steering
Committee.  The Committee has developed and implemented a compliance plan, which

                                                                              17
<PAGE>
Management's Discussion and Analysis
of Financial Condition and Results of Operations

is divided into five phases: (1) awareness; (2) assessment;  (3) renovation; (4)
validation & testing;  and (5)  implementation.  The goal is to ensure that each
organizational function,  system,  application,  file, program and database will
correctly  process,  provide  and/or  receive  data at the  century  date change
beginning December 31, 1999.

      DNB has identified six systems it defines as mission-critical. Four of the
systems, including its core processing software and mainframe hardware, are Year
2000  compliant  and have been  tested.  The two  remaining  systems  are in the
process of being  upgraded by the respective  vendors,  and DNB expects that the
upgrades and testing will be complete by June 30, 1999. DNB is currently working
on  the  implementation  phase  for  these  mission-critical   systems,  and  it
anticipates that this final phase, which requires testing of all Bank interfaces
and  connections  with other  systems,  will be completed  by June 30, 1999.  In
addition to mission-critical  systems,  DNB has identified and is monitoring the
Year 2000  readiness of vendors and service  providers,  and it has  established
contingency  plans for alternate  suppliers  based upon target  compliance  time
frames.

      To evaluate the risk of customer non-compliance with Year 2000 issues, DNB
initiated  written  communications  with  all  of  its  commercial  deposit  and
borrowing  customers,  which included a questionnaire,  to assist in determining
their  awareness  and  readiness  for the century date  change.  The majority of
customers did not respond to the  questionnaire.  In order to mitigate potential
risks to the Bank, DNB also reviewed significant  borrowing  relationships (over
$250,000) and classified  them into high,  moderate and low risk  categories for
non-compliance  with Year 2000 issues. DNB is in the process of calling on those
customers in the high and moderate risk categories to obtain personal  responses
to  questionnaires  in order to  evaluate  the risk to DNB from the  failure  to
remediate their own Year 2000 issues. The results of these assessments are being
incorporated  into DNB's credit risk management  processes,  including  customer
risk  ratings.  At present,  approximately  40% of these  assessments  have been
completed,  and the process is expected to be complete by June 30,  1999.  Based
upon the responses  received to date, DNB does not believe that any deficiencies
identified appear to present any material risks to the Bank.

      Currently,  DNB is in the  process of  developing  an  effective  business
resumption contingency plan that will outline its courses of action in the event
of a Year 2000-related  systems failure. The plan is being developed to help DNB
resume  operations  in an orderly  fashion and to continue  providing  essential
services in the event of the most  reasonably  likely worst case  scenarios.  At
this  point,  DNB  has  completed  the  organizational  planning  phase  of  the
four-phase  process  recommended  by  regulators,  and it has also completed the
second phase - a business  impact  analysis.  DNB is now assessing the potential
impact of internal and external  mission-critical  systems  failures on its core
business  processes  and  determining  the  minimum  acceptable  level of system
support and  services.  The next step will be to develop the specific  Year 2000
business resumption  contingency plans for each core business process along with
scheduled completion dates, test dates and trigger dates. The goal is to develop
strategies that are reasonable,  cost-effective  and practical.  The target date
for completion of the business  resumption  contingency  plans is June 30, 1999.
When completed,  the plans will be validated independently in order to judge the
effectiveness and reasonableness of the contingency strategies.

      DNB has also  identified  three key external  risks that it believes would
have the most material adverse effect on the Bank if the service  providers were
not Year 2000 compliant:  funds transfer counterparties,  telecommunications and
power.  DNB  expects to address  the  mitigation  of these  risks as part of the
business resumption contingency planning process described above.

18
<PAGE>
Management's Discussion and Analysis
of Financial Condition and Results of Operations

      DNB, while not completely  Year 2000 compliant,  is working  diligently to
achieve this goal. Year 2000 issues could result in material financial risk to a
company such as DNB if the company and third party  vendors upon which it relies
were  unable to  address  this  issue in a timely  manner.  However,  management
currently  expects DNB and its third party vendors to be Year 2000  compliant in
all material respects before June 30, 1999.

      Management currently estimates that the costs of Year 2000 compliance will
be approximately  $60,000 during the two years ended December 31, 1999, of which
approximately  $30,000 has been  expended  through  December 31, 1998.  To date,
management  has  succeeded in  implementing  its Year 2000 effort with  existing
staff and internal  resources,  and has not been obligated to expend significant
funds in the  process.  It is  anticipated  that this will be  possible  for the
balance  of the Year  2000  project,  except  that in 1999  management  plans to
upgrade  all  personal  computers  that  are  not  Year  2000  compliant.  As  a
consequence, management anticipates that the Year 2000 costs will be funded from
operating cash flow.

      The Year 2000 statements contained herein, and in other securities filings
of DNB may not be relied upon as  representations  or warranties for any purpose
other than disclosure for Federal securities law compliance purposes.

Forward-Looking Statements

      Certain statements in this report,  including any which are not statements
of historical  fact,  may  constitute  "forward-looking  statements"  within the
meaning of Section 27A of the  Securities  Act and  Section 21E of the  Exchange
Act. Without limiting the foregoing, the words "expect",  "anticipate",  "plan",
"believe",  "seek",  "estimate",  "predict",  "internal"  and similar  words are
intended  to  identify  expressions  that  may  be  forward-looking  statements.
Forward-looking  statements involve certain risks and uncertainties,  and actual
results may differ  materially from those  contemplated by such statements.  For
example,   actual   results  may  be   adversely   affected  by  the   following
possibilities:  (1)  competitive  pressure  among  depository  institutions  may
increase; (2) changes in interest rates may reduce banking interest margins; (3)
general  economic  conditions  and real estate values may be less favorable than
contemplated; (4) adverse legislation or regulatory requirements may be adopted;
(5) the impact of the Year 2000  issue may be more  significant  than  currently
anticipated;  (6) unexpected contingencies relating to Year 2000 compliance; and
(7) other unexpected  contingencies  may arise. Many of these factors are beyond
DNB's  ability to control or  predict.  Readers of this  report are  accordingly
cautioned  not to  place  undue  reliance  on  forward-looking  statements.  DNB
disclaims any intent or obligation to update publicly any of the forward-looking
statements  herein,  whether in response to new  information,  future  events or
otherwise.

Recent Accounting Pronouncements

      In June 1997, the FASB issued SFAS No. 131,  Disclosures About Segments of
an Enterprise and Related Information ("SFAS No. 131"). SFAS No. 131 establishes
standards for the way that public business  enterprises report information about
operating  segments  in annual  financial  statements  and  requires  that those
enterprises  report selected  information  about  operating  segments in interim
financial  reports issued to  shareholders.  It also  establishes  standards for
related  disclosures  about products and services,  geographic  areas, and major
customers.  SFAS No. 131 was  adopted by DNB on January 1, 1998.  No  additional
disclosures were required as DNB operates as a single segment entity.

      In February  1998,  the FASB issued SFAS No. 132,  Employers'  Disclosures
about  Pensions  and  Other  Postretirement  Benefits  ("SFAS  No.  132").  This
statement  amends the disclosure  requirements of Statements No. 87,  Employers'
Accounting for Pensions ("Statement No. 87"), No. 88, Employers' Accounting

                                                                              19
<PAGE>
Management's Discussion and Analysis
of Financial Condition and Results of Operations

for  Settlements  and  Curtailments  of Defined  Benefit  Pensions Plans and for
Termination  Benefits  ("Statement No. 88"), and No. 106, Employers'  Accounting
for Postretirement  Benefits Other Than Pensions ("Statement No. 106"). SFAS No.
132 is applicable to all entities.  This statement  standardizes  the disclosure
requirements  of  Statements  No. 87 and No. 106 to the extent  practicable  and
recommends a parallel format for presenting information about pensions and other
postretirement  benefits.  SFAS No. 132 only  addresses  disclosure and does not
change  any  of  the  measurement  or  recognition  provisions  provided  for in
Statements  No.  87, No.  88, or No.  106.  Restatement  of  comparative  period
disclosures  is required  unless the  information is not readily  available,  in
which case the notes to the  financial  statements  shall  include all available
information and a description of the information not available. SFAS No. 132 was
adopted on January 1, 1998, and no additional disclosures were required.

      In June 1998,  the FASB  issued SFAS No. 133,  Accounting  for  Derivative
Instruments and Hedging Activities ("SFAS No. 133"). This statement standardizes
the  accounting  for  derivative   instruments,   including  certain  derivative
instruments embedded in other contracts,  and those used for hedging activities,
by requiring  that an entity  recognize  those items as assets or liabilities in
the statement of financial position and measure them at fair value. SFAS No. 133
generally  provides  for  matching  of gain or loss  recognition  on the hedging
instrument  with the  recognition of the changes in the fair value of the hedged
asset or liability  that are  attributable  to the hedged  risk,  so long as the
hedge is effective.  Prospective application of SFAS No. 133 is required for all
fiscal years  beginning  after June 15, 1999,  however  earlier  application  is
permitted.  DNB has not yet  determined the impact,  if any, of this  statement,
including  its  provisions  for the  potential  reclassifications  of investment
securities,  on  operations,  financial  condition and equity and  comprehensive
income.  However, DNB currently has no derivatives covered by this statement and
currently conducts no hedging activities.

Market for Common Stock

      DNB Financial's common stock is listed under the symbol "DNBF" on the Over
The Counter  Electronic  Bulletin Board, an automated  quotation  service,  made
available  through and governed by the NASDAQ system.  Current price information
is available  from account  executives  at most  brokerage  firms as well as the
firms  listed at the back of this annual  report who are market  makers of DNB's
common stock.  There were  approximately  900  stockholders  who owned 1,524,229
shares of common stock outstanding at December 31, 1998.

      The  following  table sets forth the  quarterly  high and low prices for a
share of DNB's common stock during the periods indicated. Prices for the sale of
stock are based upon  transactions  reported  by the  brokerage  firms of Hopper
Soliday & Company,  Inc. and Ryan,  Beck & Company.  The quoted high and low bid
prices  are  limited  only to those  transactions  known by  management  to have
occurred  and there may, in fact,  have been  additional  transactions  of which
management  is unaware.  Prices have been adjusted for the stock split and stock
dividends.

                           1998              1997

                       High     Low      High      Low
- ---------------------------------------------------------
First Quarter         $32.38  $28.57    $15.95   $14.76
Second Quarter         34.76   32.38     19.53    16.76
Third Quarter          34.40   31.19     26.19    19.41
Fourth Quarter         32.50   29.50     31.50    25.24
- ---------------------------------------------------------

20
<PAGE>
Management's Discussion and Analysis
of Financial Condition and Results of Operations

      The  following  table sets forth  selected  quarterly  financial  data and
earnings per share for the periods indicated.  Per share data have been adjusted
for the 2 for 1 stock  split in  September  1997 and for the five  percent  (5%)
stock dividends declared in 1998 and 1997.
<TABLE>
<CAPTION>
Quarterly Financial Data
(Dollars in thousands, except per share data)

                                                     1998                                        1997

                                    Fourth      Third    Second      First       Fourth     Third    Second      First
                                    Quarter    Quarter   Quarter    Quarter      Quarter   Quarter   Quarter    Quarter
- -------------------------------------------------------------------------------------------------------------------------
<S>                                  <C>       <C>       <C>        <C>          <C>       <C>       <C>        <C>   
Interest income                      $4,835    $4,594    $4,311     $4,164       $4,198    $4,148    $4,089     $3,928
Interest expense                      2,276     2,195     1,949      1,847        1,858     1,798     1,693      1,635
- -------------------------------------------------------------------------------------------------------------------------
Net interest income                   2,559     2,399     2,362      2,317        2,340     2,350     2,396      2,293
Provision for loan losses                --        --        --         --           --        --        --         --
   Non-interest income                  352       419       396        338          383       346       252        218
Non-interest expense                  1,800     1,686     1,728      1,754        1,833     1,795     1,709      1,659
- -------------------------------------------------------------------------------------------------------------------------
Income before income taxes            1,111     1,132     1,030        901          890       901       939        852
Income tax expense                      333       384       285        250          219       218       218        212
- -------------------------------------------------------------------------------------------------------------------------
Net income                            $ 778     $ 748     $ 745      $ 651        $ 671     $ 683     $ 721      $ 640
- -------------------------------------------------------------------------------------------------------------------------
Basic earnings per share              $0.51     $0.49     $0.49      $0.43        $0.44     $0.45     $0.47      $0.42
Diluted earnings per share             0.49      0.47      0.47       0.41        $0.43     $0.44     $0.47      $0.42
Cash dividends per share             $0.115    $0.115    $0.115     $0.115        $0.11     $0.11     $0.09      $0.09
- -------------------------------------------------------------------------------------------------------------------------
</TABLE>


                                                                              21
<PAGE>
DNB FINANCIAL CORPORATION AND SUBSIDIARY
Consolidated Statements of Financial Condition
<TABLE>
<CAPTION>
                                                                                             December 31
                                                                                    1998                   1997
- -------------------------------------------------------------------------------------------------------------------
<S>                                                                          <C>                      <C>          
Assets
Cash and due from banks                                                      $   13,660,149           $   7,503,007
Federal funds sold                                                                6,171,000              15,889,000
Investment securities available for sale, at market value                        45,519,420              13,888,462
Investment securities (market value $47,528,269 in 1998
   and $49,863,493 in 1997)                                                      47,380,404              49,694,161
Loans, net of unearned income                                                   148,725,716             129,954,114
Allowance for loan losses                                                        (5,204,869)             (5,280,958)
- -------------------------------------------------------------------------------------------------------------------
Net loans                                                                       143,520,847             124,673,156
- -------------------------------------------------------------------------------------------------------------------
Office property and equipment                                                     4,558,811               3,644,581
Accrued interest receivable                                                       1,670,123               1,584,213
Other real estate owned                                                             138,775                 231,187
Deferred income taxes                                                             1,037,415                 977,981
Other assets                                                                      1,761,487               1,365,317
- -------------------------------------------------------------------------------------------------------------------
Total assets                                                                   $265,418,431            $219,451,065
- -------------------------------------------------------------------------------------------------------------------

Liabilities and Stockholders' Equity
Liabilities
Non-interest-bearing deposits                                                  $ 30,001,051           $  27,149,502
Interest-bearing deposits:
   NOW                                                                           37,074,977              33,386,755
   Money market                                                                  32,582,044              19,289,128
   Savings                                                                       28,321,246              27,714,419
   Time                                                                          97,394,014              91,697,168
- -------------------------------------------------------------------------------------------------------------------
Total deposits                                                                  225,373,332             199,236,972
- -------------------------------------------------------------------------------------------------------------------
FHLB advances                                                                    18,000,000                      --
Accrued interest payable                                                            902,009                 830,533
Other liabilities                                                                   536,872               1,027,997
- -------------------------------------------------------------------------------------------------------------------
Total liabilities                                                               244,812,213             201,095,502
- -------------------------------------------------------------------------------------------------------------------
Commitment and contingencies (Note 13)

Stockholders' Equity
Preferred stock, $10.00 par value;
   1,000,000 shares authorized; none issued                                              --                      --
Common stock, $1.00 par value;
   10,000,000 shares authorized; 1,524,229 and
   1,451,661 issued and outstanding, respectively                                 1,524,229               1,451,661
Surplus                                                                          17,104,817              14,607,109
Retained earnings                                                                 1,924,803               2,276,556
Accumulated other comprehensive income                                               52,369                  20,237
- -------------------------------------------------------------------------------------------------------------------
Total stockholders' equity                                                       20,606,218              18,355,563
- -------------------------------------------------------------------------------------------------------------------
Total liabilities and stockholders' equity                                     $265,418,431            $219,451,065
- -------------------------------------------------------------------------------------------------------------------
</TABLE>

See accompanying notes to consolidated financial statements.

22
<PAGE>
DNB FINANCIAL CORPORATION AND SUBSIDIARY
Consolidated Statements of Operations
<TABLE>
<CAPTION>
                                                                                    Year Ended December 31
                                                                         1998               1997              1996
<S>                                                                   <C>               <C>              <C>        
Interest Income:
Interest and fees on loans                                            $12,091,896       $11,518,808      $10,556,381
Interest on investment securities:
     Taxable                                                            4,898,355         4,359,349        4,179,173
     Exempt from Federal taxes                                             55,416                --               --
Interest on Federal funds sold                                            857,093           485,449          426,177
- ---------------------------------------------------------------------------------------------------------------------
Total interest income                                                  17,902,760        16,363,606       15,161,731
- ---------------------------------------------------------------------------------------------------------------------
Interest Expense:
Interest on NOW, money market and savings                               2,518,871         2,041,643        1,902,436
Interest on time deposits                                               5,276,500         4,739,650        4,110,912
Interest on FHLB advances                                                 470,267            88,947               --
Interest on repurchase agreements                                             673           108,377          442,584
Interest on other borrowings                                                   --             5,364            2,962
- ---------------------------------------------------------------------------------------------------------------------
Total interest expense                                                  8,266,311         6,983,981        6,458,894
- ---------------------------------------------------------------------------------------------------------------------
Net interest income                                                     9,636,449         9,379,625        8,702,837
Provision for loan losses                                                      --                --               --
- ---------------------------------------------------------------------------------------------------------------------
Net interest income after provision for loan losses                     9,636,449         9,379,625        8,702,837
- ---------------------------------------------------------------------------------------------------------------------
Non-interest Income:
Service charges                                                           632,118           469,393          432,681
Trust income                                                              430,120           416,209          305,930
Net gains (losses) on sale of investment securities                         4,682             6,669           (4,728)
Other                                                                     439,583           391,370          270,139
- ---------------------------------------------------------------------------------------------------------------------
Total non-interest income                                               1,506,503         1,283,641        1,004,022
- ---------------------------------------------------------------------------------------------------------------------
Non-interest Expense:
Salaries and employee benefits                                          3,910,598         3,951,844        3,629,185
Furniture and equipment                                                   711,436           671,968          664,714
Occupancy                                                                 437,859           458,214          467,437
Professional and consulting                                               347,174           445,032          317,420
Advertising and marketing                                                 277,563           216,140          204,587
Printing and supplies                                                     168,011           229,004          221,688
Other                                                                   1,116,011         1,110,864        1,226,228
- ---------------------------------------------------------------------------------------------------------------------
Total non-interest expense                                              6,968,652         7,083,066        6,731,259
- ---------------------------------------------------------------------------------------------------------------------
Income before income taxes                                              4,174,300         3,580,200        2,975,600
Income tax expense                                                      1,252,000           865,000          658,000
- ---------------------------------------------------------------------------------------------------------------------
Net Income                                                            $ 2,922,300       $ 2,715,200      $ 2,317,600
- ---------------------------------------------------------------------------------------------------------------------
Earnings per share:
     Basic                                                                  $1.92             $1.78            $1.52
     Diluted                                                                 1.86              1.75             1.51
Weighted average common shares outstanding:
     Basic                                                              1,524,158         1,523,929        1,523,929
     Diluted                                                            1,575,077         1,553,693        1,535,458
Cash dividends per share                                                    $0.46             $0.40            $0.24
- ---------------------------------------------------------------------------------------------------------------------
</TABLE>

See accompanying notes to consolidated financial statements.

                                                                              23
<PAGE>
DNB FINANCIAL CORPORATION AND SUBSIDIARY
Consolidated Statements of Stockholders' Equity and Comprehensive Income
<TABLE>
<CAPTION>
                                                                                                Accumulated
                                                                                                   Other
                                     Comprehensive      Common                     Retained    Comprehensive
                                        Income           Stock         Surplus     Earnings       Income       Total
- ----------------------------------------------------------------------------------------------------------------------
<S>                                 <C>            <C>            <C>            <C>           <C>       <C>        
Balance at January 1, 1996                           $ 6,587,930    $ 4,112,869    $3,592,242    $61,918   $14,354,959
Comprehensive Income:
   Net income                         $2,317,600              --             --     2,317,600         --     2,317,600
   Other comprehensive income,
     net of tax, relating to unrealized
     loss on investments                 (84,321)             --             --            --         --       (84,321)
Total comprehensive income             2,233,279
Cash dividends                                                --             --      (362,336)        --      (362,336)
Issuance of stock dividends                              326,290        730,254    (1,056,544)        --            --
Cash payment for fractional shares                            --             --        (9,888)        --        (9,888)
Transfer to surplus                                           --        353,169      (353,169)        --            --
- ----------------------------------------------------------------------------------------------------------------------
Balance at December 31, 1996                           6,914,220      5,196,292     4,127,905    (22,403)   16,216,014
Comprehensive Income:
   Net income                          2,715,200              --             --     2,715,200         --     2,715,200
   Other comprehensive income,
     net of tax, relating to unrealized
     gains on investments                 42,640              --             --            --         --        42,640
Total comprehensive income             2,757,840
Cash dividends                                                --             --      (608,452)        --      (608,452)
Issuance of stock dividends                              688,170      1,410,748    (2,098,918)        --            --
Cash payment for fractional shares                            --             --        (9,839)        --        (9,839)
Stock split                                            6,914,220     (5,550,182)   (1,364,038)        --            --
Transfer to surplus                                           --        485,302      (485,302)        --            --

- ----------------------------------------------------------------------------------------------------------------------
Balance at December 31, 1997                          14,516,610      1,542,160     2,276,556     20,237    18,355,563
Change in par value                                  (13,067,649)    13,067,649            --         --            --
- ----------------------------------------------------------------------------------------------------------------------

Balance at December 31, 1997,
   as adjusted                                         1,448,961     14,609,809     2,276,556     20,237    18,355,563
Comprehensive Income:
   Net income                          2,922,300              --             --     2,922,300         --     2,922,300
   Other comprehensive income,
     net of tax, relating to unrealized
     gains on investments                 32,132              --             --            --         --        32,132
Total comprehensive income             2,954,432
Cash dividends                                                --             --      (696,905)        --      (696,905)
Issuance of stock dividends                               72,268      2,222,242    (2,294,510)        --            --
Cash payment for fractional shares                            --             --        (9,821)        --        (9,821)
Exercise of stock options                                  3,000          7,350        (7,401)        --         2,949
Transfer to surplus                                           --        265,416      (265,416)        --            --
- ----------------------------------------------------------------------------------------------------------------------
Balance at December 31, 1998                         $ 1,524,229    $17,104,817    $1,924,803    $52,369   $20,606,218
- ----------------------------------------------------------------------------------------------------------------------
</TABLE>

See accompanying notes to consolidated financial statements.

24
<PAGE>
DNB FINANCIAL CORPORATION AND SUBSIDIARY
Consolidated Statements of Cash Flows
<TABLE>
<CAPTION>
                                                                                  Year Ended December 31
                                                                           1998              1997             1996
Cash Flows From Operating Activities:
<S>                                                                   <C>               <C>              <C>        
Net income                                                            $ 2,922,300       $ 2,715,200      $ 2,317,600
Adjustments to reconcile net income to net cash
   provided by operating activities:
   Depreciation, amortization and accretion                               750,326           420,383          312,036
   Gain on sale of OREO                                                  (161,899)         (107,748)         (40,940)
   Net (gain) loss on sale of securities                                   (4,682)           (6,669)           4,728
   (Increase) decrease in interest receivable                             (85,910)          (21,648)          85,621
   Increase in other assets                                              (396,170)         (142,723)        (142,192)
   Increase (decrease) in interest payable                                 71,476           375,959           (4,369)
   Decrease (increase) in current taxes payable                           (89,512)           64,336          (23,000)
   Increase (decrease) in deferred income taxes                           (75,488)         (124,336)         181,000
   Decrease (increase) in other liabilities                              (401,613)          154,996           92,166
- ----------------------------------------------------------------------------------------------------------------------
Net Cash Provided By Operating Activities                               2,528,828         3,327,750        2,782,650
- ----------------------------------------------------------------------------------------------------------------------

Cash Flows From Investing Activities:
Proceeds from maturities and paydowns - AFS securities                  8,601,340        12,225,648        8,224,520
Proceeds from maturities and paydowns - HTM securities                 40,176,662        19,478,243       20,500,377
Purchase of AFS securities                                            (42,388,555)       (5,335,154)     (21,823,458)
Purchase of HTM securities                                            (37,988,268)      (20,349,660)     (30,598,036)
Proceeds from sale of AFS securities                                    1,996,371         1,003,750        4,961,039
Proceeds from sale of OREO                                                541,958           977,748          421,317
Net increase in loans                                                 (19,135,338)       (8,303,760)      (4,669,886)
Purchase of office property and equipment                              (1,326,439)          (71,873)        (172,203)
- ----------------------------------------------------------------------------------------------------------------------
Net Cash Used By Investing Activities                                 (49,522,269)         (375,058)     (23,156,330)
- ----------------------------------------------------------------------------------------------------------------------

Cash Flows From Financing Activities:
Net increase in deposits                                               26,136,360        20,813,409       13,414,635
Increase in FHLB advances greater than ninety days                     18,000,000                --               --
(Decrease) increase in repurchase agreements                                   --       (11,225,273)       3,006,564
Dividends paid                                                           (706,726)         (618,291)        (372,224)
Proceeds from issuance of stock under stock option plan                     2,949                --               --
- ---------------------------------------------------------------------------------------------------------------------
Net Cash Provided By Financing Activities                              43,432,583         8,969,845       16,048,975
- ----------------------------------------------------------------------------------------------------------------------
Net Change in Cash and Cash Equivalents                                (3,560,858)       11,922,537       (4,324,705)
Cash and Cash Equivalents at Beginning of Period                       23,392,007        11,469,470       15,794,175
- ----------------------------------------------------------------------------------------------------------------------
Cash and Cash Equivalents at End of Period                            $19,831,149       $23,392,007      $11,469,470
- ----------------------------------------------------------------------------------------------------------------------

Supplemental Disclosure Of Cash Flow Information:
Cash paid during the period for:
   Interest                                                           $ 8,194,835       $ 6,608,022      $ 6,463,263
   Income taxes                                                         1,417,000           925,000          460,000

Supplemental Disclosure Of Non-cash Flow Information:
   Net transfer of loans to OREO                                        $ 331,799          $ 90,687        $ 580,614
- ----------------------------------------------------------------------------------------------------------------------
</TABLE>

See accompanying notes to consolidated financial statements.

                                                                              25
<PAGE>
Notes to Consolidated Financial Statements

(1)   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

      DNB Financial  Corporation (the "Corporation" or "DNB") through its wholly
owned  subsidiary,  Downingtown  National  Bank (the  "Bank"),  has been serving
individuals and small to medium sized businesses of Chester County, Pennsylvania
since 1861. The Bank is a locally managed commercial bank providing personal and
commercial  loans and deposit  products,  in addition  to  investment  and trust
services from six community offices.  The Bank encounters  vigorous  competition
for market share from other commercial banks, thrift institutions, credit unions
and other financial intermediaries.

      The consolidated financial statements of DNB and its subsidiary, the Bank,
which  together  are  managed  as a  single  segment  entity,  are  prepared  in
accordance with generally accepted  accounting  principles and general practices
within the  industry.  In preparing  the  financial  statements,  management  is
required to make estimates and assumptions  that affect the reported  amounts of
assets and liabilities  and affect revenues and expenses for the period.  Actual
results could differ significantly from those estimates.

      The material  estimates that are  particularly  susceptible to significant
changes in the near term  relate to the  determination  of the  adequacy  of the
allowance  for loan  losses,  the  valuation  of other real estate owned and the
valuation of deferred tax assets.  In connection with the  determination  of the
allowance  for  losses  on  loans  and  other  real  estate  owned,  independent
appraisals for significant properties are obtained when practical.

      The more  significant  accounting  policies are  summarized  below.  Prior
period  amounts not  affecting  net income are  reclassified  when  necessary to
conform with current year classifications.

      Principles of  Consolidation -- The  accompanying  consolidated  financial
statements include the accounts of the Corporation and the Bank. All significant
intercompany transactions have been eliminated.

      Cash and Due From  Banks -- DNB is  required  to  maintain  certain  daily
reserve  balances in accordance  with Federal  Reserve Board  requirements.  The
average reserve balance  maintained in accordance with such requirements for the
years ended December 31, 1998 and 1997 was approximately  $700,000 and $275,000,
respectively.

      Investment   Securities  --  Investment   securities  are  classified  and
accounted for as follows:

         Held-To-Maturity  ("HTM") -- includes debt and  non-readily  marketable
   equity  securities  that DNB has the  positive  intent and ability to hold to
   maturity.  Debt securities are reported at cost, adjusted for amortization of
   premiums and accretion of discounts.  Equity  securities are carried at cost,
   which approximates liquidation value.

         Trading Account ("TA") -- includes  securities which are generally held
   for a short term in  anticipation of market gains.  Such securities  would be
   carried  at fair  value  with  realized  and  unrealized  gains and losses on
   trading account securities  included in the statement of operations.  DNB did
   not have any securities classified as TA during 1998, 1997, or 1996.

         Available-For-Sale  ("AFS") -- includes debt and equity  securities not
   classified  as  HTM  or TA  securities.  Securities  classified  as  AFS  are
   securities that DNB intends to hold for an indefinite period of time, but not
   necessarily to maturity.  Such  securities  are reported at fair value,  with
   unrealized holding gains and losses excluded from earnings and reported,  net
   of tax (if  applicable),  as a separate  component of  stockholders'  equity.
   Realized  gains and losses on the sale of AFS  securities are computed on the
   basis of specific identification of the adjusted cost of each security.

         Amortization  of premiums and  accretion of discounts  for all types of
   securities are 

26
<PAGE>
Notes to Consolidated Financial Statements

      computed using a method approximating a level-yield basis.

      Loans -- Loans are stated net of unearned discounts,  unamortized net loan
origination  fees  and  the  allowance  for  loan  losses.  Interest  income  is
recognized on the accrual  basis.  The accrual of interest on loans is generally
discontinued when loans become 90 days past due or earlier when, in management's
judgment,   it  is  determined  that  a  reasonable   doubt  exists  as  to  its
collectibility. When a loan is placed on nonaccrual, interest accruals cease and
uncollected  accrued  interest is reversed and charged  against  current income.
Additional  interest  payments  on  such  loans  are  applied  to  principal  or
recognized  in income on a cash  basis.  A  nonaccrual  loan may be  restored to
accrual status when management expects to collect all contractual  principal and
interest due and the borrower has  demonstrated a sustained  period of repayment
performance in accordance with the contractual terms.

      Deferred Loan Fees -- Loan  origination  and  commitment  fees and related
direct-loan  origination  costs of completed  loans are deferred and accreted to
income as a yield  adjustment  over the life of the loan  using the  level-yield
method.  The  accretion  to  income  is  discontinued  when a loan is  placed on
nonaccrual  status.  When a loan is paid off, any unamortized  net  deferred-fee
balance  is  credited  to  income.  When a loan is  sold,  any  unamortized  net
deferred-fee balance is considered in the calculation of gain or loss.

      Allowance for Loan Losses -- The  allowance for loan losses  ("allowance")
is based on a periodic  evaluation of the portfolio and is maintained at a level
that  management  considers  adequate to absorb losses known and inherent in the
portfolio.  Management  considers  a variety of factors  when  establishing  the
allowance,  recognizing  that an  inherent  risk of loss  always  exists  in the
lending  process.  Consideration  is given to the  impact  of  current  economic
conditions,  diversification of the loan portfolio,  historical loss experience,
delinquency statistics,  results of detailed loan reviews,  borrowers' financial
and  managerial  strengths,  the adequacy of  underlying  collateral,  and other
relevant factors.  While management utilizes the latest available information to
determine the potential for losses on loans,  future  additions to the allowance
may be  necessary  based on changes in  economic  conditions  as well as adverse
changes in the financial condition of borrowers. In addition, various regulatory
agencies, as an integral part of their examination process,  periodically review
the  allowance.  Such  agencies  may require DNB to  recognize  additions to the
allowance based on their judgments of information  available to them at the time
of their  examination.  The  allowance is increased  by the  provision  for loan
losses, which is charged to operations. Loan losses are charged directly against
the allowance and  recoveries on previously  charged-off  loans are added to the
allowance.

      For purposes of applying the measurement  criteria for impaired loans, DNB
excludes large groups of smaller-balance homogeneous loans, primarily consisting
of residential real estate loans and consumer loans, as well as commercial loans
with balances less than $100,000. For applicable loans, management evaluates the
need for impairment  recognition when a loan becomes nonaccrual,  or earlier, if
based on an assessment of the relevant facts and  circumstances,  it is probable
that DNB will be unable to collect all proceeds due according to the contractual
terms of the loan agreement. DNB's policy for the recognition of interest income
on impaired loans is the same as for nonaccrual loans.  Impairment is charged to
the allowance when  management  determines  that  foreclosure is probable or the
fair  value of the  collateral  is less  than  the  recorded  investment  of the
impaired loan.

      Other Real Estate  Owned -- Other real estate owned  ("OREO")  consists of
properties  acquired  as a result  of, or  in-lieu-of,  foreclosure.  Properties
classified  as OREO are  reported at the

                                                                              27
<PAGE>
Notes to Consolidated Financial Statements

lower of  carrying  value or fair value,  less  estimated  costs to sell.  Costs
relating to the development or improvement of the properties are capitalized and
costs relating to holding the properties 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 assets.  The costs of maintenance  and repairs
are expensed as they are incurred; renewals and betterments are capitalized. All
long-lived  assets are reviewed for  impairment,  based on the fair value of the
asset. In addition,  long-lived assets to be disposed of are generally  reported
at the lower of  carrying  amount or fair  value,  less costs to sell.  Gains or
losses on disposition of premises and equipment are reflected in operations.

      Federal  Income Taxes -- DNB accounts for income taxes in accordance  with
the asset and  liability  method of  accounting  for  income  taxes.  Under this
method,  deferred tax assets and  liabilities  are recognized for the future tax
consequences   attributable  to  differences  between  the  financial  statement
carrying  amounts of existing assets and  liabilities  and their  respective tax
bases.  Deferred tax assets and liabilities are measured using enacted tax rates
expected  to apply to  taxable  income  in the  years in which  those  temporary
differences are expected to be recovered or settled.  The effect on deferred tax
assets and  liabilities  of a change in tax rates is recognized in income in the
period that includes the enactment  date. The  Corporation  files a consolidated
Federal income tax return with the Bank.

      Pension  Plan -- The Bank  maintains  a  noncontributory  defined  benefit
pension plan covering  substantially  all employees  over the age of 21 with one
year of service.  Plan benefits are based on years of service and the employee's
monthly average  compensation  for the highest five  consecutive  years of their
last ten years of service.

      Stock Option Plan -- SFAS No. 123, Accounting for Stock-Based Compensation
("SFAS No.  123"),  permits  entities to  recognize  as expense over the vesting
period,  the  fair  value  of all  stock-based  awards  on the  date  of  grant.
Alternatively,  SFAS No.  123 also  allows  entities  to  continue  to apply the
provisions of APB Opinion No. 25, Accounting for Stock Issued to Employees,  and
related  interpretations and provide pro forma net income and pro forma earnings
per share  disclosures  for employee stock option grants made in 1995 and future
years  as if the  fair-value-based  method  defined  in SFAS  No.  123 had  been
applied.  DNB has elected to continue to apply the provisions of APB Opinion No.
25 and provide  the pro forma  disclosure  provisions  of SFAS No. 123. As such,
compensation expense is recorded on the date of grant only if the current market
price of the underlying stock exceeds the exercise price.

      Earnings Per Share -- Basic  earnings  per share is computed  based on the
weighted average number of common shares  outstanding  during the year.  Diluted
earnings per share  reflects the  potential  dilution  that could occur from the
conversion of common stock  equivalents and is computed using the treasury stock
method.  Earnings per share,  dividends  per share and weighted  average  shares
outstanding  have been adjusted to reflect the effects of the 5% stock dividends
paid in December 1998,  1997 and 1996 and the September 1997  two-for-one  stock
split, effected in the form of a 100% dividend.

      Common  Stock  -- In May  1998,  the  Corporation's  amended  Articles  of
Incorporation were filed with the State. The amendment to Article 5 was approved
by the Board of Directors and ratified by the shareholders at the Annual Meeting
held in April 1998. The amendment (a) increased the number of authorized  shares
of the  Corporation's  Common Stock from 5,000,000 to 10,000,000  shares and (b)
changed the par value of the Common Stock from $10.00 to $1.00. The Common Stock
and Surplus  accounts have been

28
<PAGE>
Notes to Consolidated Financial Statements

adjusted for this change by decreasing  Common Stock and  increasing  Surplus by
$13,067,649. All prior periods presented have been restated.

      Trust Assets -- Assets held by DNB in fiduciary or agency  capacities  are
not included in the consolidated  financial  statements since such items are not
assets of DNB.  Operating  income and  expenses of the  Investment  Services and
Trust Division are included in the consolidated statements of operations and are
recorded on an accrual basis.

      Statements of Cash Flows -- For purposes of the  statements of cash flows,
DNB considers cash in banks,  amounts due from banks,  and Federal funds sold to
be cash equivalents. Generally, Federal funds are sold for one-day periods.

      Recent Accounting  Pronouncements -- In June 1997 the FASB issued SFAS No.
131,  Disclosures About Segments of an Enterprise and Related Information ("SFAS
No. 131").  SFAS No. 131 establishes  standards for the way that public business
enterprises  report  information  about operating  segments in annual  financial
statements and requires that those enterprises report selected information about
operating segments in interim financial reports issued to shareholders.  It also
establishes  standards  for related  disclosures  about  products and  services,
geographic  areas,  and major  customers.  SFAS No.  131 was  adopted  by DNB on
January 1, 1998. No additional  disclosures were required,  as DNB operates as a
single segment entity.

      In February  1998,  the FASB issued SFAS No. 132,  Employers'  Disclosures
about  Pensions  and  Other  Postretirement  Benefits  ("SFAS  No.  132").  This
statement  amends the disclosure  requirements of Statements No. 87,  Employers'
Accounting for Pensions ("Statement No. 87"), No. 88, Employers'  Accounting for
Settlements  and   Curtailments  of  Defined  Benefit  Pensions  Plans  and  for
Termination  Benefits  ("Statement No. 88"), and No. 106, Employers'  Accounting
for Postretirement  Benefits Other Than Pensions ("Statement No. 106"). SFAS No.
132 is applicable to all entities.  This statement  standardizes  the disclosure
requirements  of  Statements  No. 87 and No. 106 to the extent  practicable  and
recommends a parallel format for presenting information about pensions and other
postretirement  benefits.  SFAS No. 132 only  addresses  disclosure and does not
change  any  of  the  measurement  or  recognition  provisions  provided  for in
Statements  No.  87, No.  88, or No.  106.  Restatement  of  comparative  period
disclosures  is required  unless the  information is not readily  available,  in
which case the notes to the  financial  statements  shall  include all available
information and a description of the information not available. SFAS No. 132 was
adopted on January 1, 1998, and no additional disclosures were required.

      In June 1998,  the FASB  issued SFAS No. 133,  Accounting  for  Derivative
Instruments and Hedging Activities ("SFAS No. 133"). This statement standardizes
the  accounting  for  derivative   instruments,   including  certain  derivative
instruments embedded in other contracts,  and those used for hedging activities,
by requiring  that an entity  recognize  those items as assets or liabilities in
the statement of financial position and measure them at fair value. SFAS No. 133
generally  provides  for  matching  of gain or loss  recognition  on the hedging
instrument  with the  recognition of the changes in the fair value of the hedged
asset or liability  that are  attributable  to the hedged  risk,  so long as the
hedge is effective.  Prospective application of SFAS No. 133 is required for all
fiscal years  beginning  after June 15, 1999,  however  earlier  application  is
permitted.  DNB has not yet  determined the impact,  if any, of this  statement,
including  its  provisions  for the  potential  reclassifications  of investment
securities,  on  operations,  financial  condition and equity and  comprehensive
income.  However, DNB currently has no derivatives covered by this statement and
currently conducts no hedging activities.

                                                                              29
<PAGE>
Notes to Consolidated Financial Statements

(2)   INVESTMENT SECURITIES

      Amortized cost and estimated fair values of investment  securities,  as of
the dates indicated, are summarized as follows:

<TABLE>
<CAPTION>
                                                                               December 31, 1998

                                                          Amortized        Unrealized      Unrealized       Estimated
Held to Maturity                                             Cost             Gains          Losses        Fair Value
- -----------------------------------------------------------------------------------------------------------------------
<S>                                                        <C>               <C>           <C>             <C>        
US Government and agency corporations                      $23,466,578       $181,190      $  (3,226)      $23,644,542
US agency mortgage-backed securities                         4,055,418         21,154        (18,735)        4,057,837
Collateralized mortgage obligations                         17,462,358         22,593        (55,111)       17,429,840
Equity securities                                            2,396,050             --             --         2,396,050
- -----------------------------------------------------------------------------------------------------------------------
Total investment securities                                $47,380,404       $224,937       $(77,072)      $47,528,269
- -----------------------------------------------------------------------------------------------------------------------




                                                          Amortized        Unrealized      Unrealized       Estimated
Available for Sale                                           Cost             Gains          Losses        Fair Value
- -----------------------------------------------------------------------------------------------------------------------

US Government and agency corporations                      $ 8,201,981       $ 27,211      $ (14,323)      $ 8,214,869
US agency mortgage-backed securities                         6,647,083         11,671        (33,471)        6,625,283
State and municipal tax-exempt                               7,034,301          1,429       (131,051)        6,904,679
Corporate bonds                                             18,616,496        230,674        (21,194)       18,825,976
Other securities                                             4,944,746         80,800        (76,933)        4,948,613
- -----------------------------------------------------------------------------------------------------------------------
Total investment securities                                $45,444,607       $351,785      $(276,972)      $45,519,420
- -----------------------------------------------------------------------------------------------------------------------


                                                                               December 31, 1997

                                                          Amortized        Unrealized      Unrealized       Estimated
Held to Maturity                                             Cost             Gains          Losses        Fair Value
- -----------------------------------------------------------------------------------------------------------------------

US Government agency and corporations                      $41,806,613       $227,183      $ (51,090)      $41,982,706
US agency mortgage-backed securities                         5,790,448         38,828        (45,589)        5,783,687
Equity securities                                            1,097,100             --             --         1,097,100
Other securities                                             1,000,000             --             --         1,000,000
- -----------------------------------------------------------------------------------------------------------------------
Total investment securities                                $49,694,161       $266,011      $ (96,679)      $49,863,493
- -----------------------------------------------------------------------------------------------------------------------



                                                          Amortized        Unrealized      Unrealized       Estimated
Available for Sale                                           Cost             Gains          Losses        Fair Value
- -----------------------------------------------------------------------------------------------------------------------

US Government agency and corporations                      $ 4,746,675        $ 6,527       $ (2,600)      $ 4,750,602
Mortgage-backed securities                                   9,115,160         52,982        (30,282)        9,137,860
- -----------------------------------------------------------------------------------------------------------------------
Total investment securities                                $13,861,835       $ 59,509      $ (32,882)      $13,888,462
- -----------------------------------------------------------------------------------------------------------------------
</TABLE>

30
<PAGE>
Notes to Consolidated Financial Statements

      The amortized cost and estimated fair value of investment securities as of
December 31, 1998, by contractual  maturity,  are shown below. Actual maturities
may differ from contractual  maturities because certain securities may be called
or prepaid without penalties.
<TABLE>
<CAPTION>
                                                             Investment Securities              Investment Securities
                                                               Held to Maturity                  Available for Sale

                                                          Amortized         Estimated      Amortized        Estimated
                                                             Cost          Fair Value         Cost         Fair Value
- -----------------------------------------------------------------------------------------------------------------------
<S>                                                          <C>             <C>          <C>             <C>
Due in one year or less                                      $ 495,083       $ 503,360     $        --     $        --
Due after one year through five years                        2,775,740       2,779,824       5,652,367       5,654,384
Due after five years through ten years                      13,668,361      13,816,658              --              --
Due after ten years                                         28,045,170      28,032,377      39,792,240      39,865,036
No stated maturity                                           2,396,050       2,396,050              --              --
- -----------------------------------------------------------------------------------------------------------------------
Total investment securities                                $47,380,404     $47,528,269     $45,444,607     $45,519,420
</TABLE>

      DNB sold $2.0 million,  $1.0 million and $5.0 million of  securities  from
the AFS portfolio  during 1998,  1997 and 1996,  respectively.  Gains and losses
from sales of investment securities were as follows:

                                            Year Ended December 31
                                      1998       1997            1996
- ------------------------------------------------------------------------
Gross realized gains                 $4,682     $6,669          $4,599
Gross realized losses                    --         --          (9,327)
- ------------------------------------------------------------------------
Net realized gain (losses)           $4,682     $6,669        $ (4,728)
- ------------------------------------------------------------------------

      At December 31, 1998 and 1997, investment securities with a carrying value
of approximately $31.6 million and $36.7 million, respectively,  were pledged to
secure public funds and for other  purposes as provided by law. In addition,  at
December  31,  1998,  DNB had two  investment  securities  which  represented  a
significant  concentration (greater than 10% of stockholders' equity). The first
security  was  issued by Bear  Stearns  Mortgage  and had a  carrying  value and
estimated  fair  value  at  December  31,  1998 of  $2,487,619  and  $2,489,825,
respectively.  The second security was issued by Chase Mortgage Financial Corp.,
and had a carrying value and estimated fair value of $3,041,095 and  $3,022,031,
respectively.  There were no significant concentrations of investment securities
at December 31, 1997.

      Interest and dividends on all  investment  securities  for the years ended
December 31, 1998, 1997 and 1996 consisted of:

                                       Year Ended December 31
                                 1998           1997          1996
- ----------------------------------------------------------------------
US Treasury                 $   27,126     $   10,743     $  132,006
US Government agency
   and corporations          2,796,113      3,277,121      2,845,377
US agency mortgage-
   backed securities           804,912        859,743        964,253
Collateralized mortgage
   obligations                 466,065             --             --
Corporate bonds                305,030             --             --
State and municipal
   tax-exempt                   55,416             --             --
Equity securities              100,033         67,154         25,452
Other                          399,076        144,588        212,085
- ----------------------------------------------------------------------
Total                       $4,953,771     $4,359,349     $4,179,173
- ----------------------------------------------------------------------

(3)   LOANS
                                  December 31
                              1998            1997
- --------------------------------------------------------
Residential mortgage      $ 29,655,988   $ 20,392,265
Commercial mortgage         51,433,883     46,129,545
Commercial                  35,548,896     34,966,230
Consumer                    29,933,657     26,062,144
Student                      2,153,292      2,403,930
- --------------------------------------------------------
Total loans                148,725,716    129,954,114
- --------------------------------------------------------
Less allowance for
   loan losses              (5,204,869)    (5,280,958)
- --------------------------------------------------------
Net loans                 $143,520,847   $124,673,156
- --------------------------------------------------------

                                                                              31
<PAGE>
Notes to Consolidated Financial Statements

      Included  in the loan  portfolio  are loans for which DNB has  ceased  the
accrual of interest.  Loans of approximately $2.4 million, $2.9 million and $2.9
million  as of  December  31,  1998,  1997  and  1996,  respectively,  were on a
nonaccrual  basis.  DNB also had loans of  approximately  $700,000,  $70,000 and
$194,000  that were  more than 90 days  delinquent,  but  still  accruing  as of
December 31, 1998, 1997 and 1996,  respectively.  In addition, DNB had loans not
included in nonaccrual  or  delinquent  loans,  which  constitute  troubled debt
restructurings,  which totaled $-0-,  $-0- and $184,000 as of December 31, 1998,
1997 and 1996, respectively. If contractual interest income had been recorded on
nonaccrual loans during the years 1998, 1997 and 1996,  interest would have been
increased as shown in the following table:

                                         Year Ended December 31
                                      1998       1997       1996
- ---------------------------------------------------------------------
Interest income which
  would have been
  recorded under
  original terms                    $194,000   $243,000  $ 254,000
Interest income recorded
   during the year                   (92,000)   (71,000)   (80,000)
- ---------------------------------------------------------------------
Net impact on
  interest income                   $102,000   $172,000  $ 174,000
- ---------------------------------------------------------------------

      At  December  31,  1998,  DNB had $6.5  million of loans  which,  although
performing at December 31, 1998, are believed to require  increased  supervision
and review,  and may,  depending on the economic  environment and other factors,
become  non-performing  assets in future periods.  The majority of the loans are
secured  by  commercial  real  estate  with  lesser  amounts  being  secured  by
residential real estate, inventory and receivables.

      Although DNB has a significant concentration of residential and commercial
mortgage loans collateralized by first mortgage liens located in Chester County,
DNB has no  concentration  of loans to borrowers  engaged in similar  activities
which  exceed  10% of total  loans at  December  31,  1998,  except for loans of
approximately  $17.2 million relating to local multi-unit office buildings.  DNB
also had loans of approximately  $12.9 million to local  residential real estate
developers at December 31, 1998.

      Certain  officers  and  directors  of DNB  and  certain  corporations  and
individuals related to such persons incurred indebtedness, in the form of loans,
as customers.  These loans were made on substantially the same terms,  including
interest rates and  collateral,  as those  prevailing at the time for comparable
transactions  with other customers and did not involve more than the normal risk
of  collectibility.  None of these loans are in default or past due more than 90
days.

      The following is a summary of activity during 1998 for such loans:

- ---------------------------------------------------------------------
   Balance, January 1, 1998                  $906,508
   New loans granted                           60,000
   Less loan repayments                        88,477
- ---------------------------------------------------------------------
   Balance, December 31, 1998                $878,031
- ---------------------------------------------------------------------

(4)   ALLOWANCE FOR LOAN LOSSES

      Changes in the allowance for loan losses, for the years indicated,  are as
follows:

                                    Year Ended December 31
                           1998             1997             1996
- ---------------------------------------------------------------------
Beginning balance     $ 5,280,958      $ 5,112,486      $ 5,514,600
Provisions                     --               --               --
Loans charged off        (303,005)         (48,330)        (534,165)
Recoveries                226,916          216,802          132,051
- ---------------------------------------------------------------------
Net (charge-offs)
  recoveries              (76,089)         168,472         (402,114)
- ---------------------------------------------------------------------
Ending balance        $ 5,204,869      $ 5,280,958      $ 5,112,486
- ---------------------------------------------------------------------

      At December 31,  1998,  1997 and 1996,  DNB had impaired  loans with total
recorded investments of $1.7 million, $1.8 million and $1.4 million, and average
recorded  investments  for the years ended  December 31, 1998,  1997 and 1996 of
$1.6 million for each of the three years ended

32
<PAGE>
Notes to Consolidated Financial Statements

December 31, 1998. The aggregate amount of impaired loans are measured under the
fair value  measurement  method.  As of December 31, 1998 and 1997, there was no
related  allowance for credit losses  necessary for these impaired  loans. As of
December  31, 1996,  the amount of recorded  investments  in impaired  loans for
which there is a related allowance for credit losses was $160,000. The amount of
related allowance at December 31, 1996 was $160,000.  The amount of the recorded
investment in impaired loans for which there was no related allowance for credit
losses at December 31, 1996 is $1.3  million.  Total cash  collected on impaired
loans was  credited  to the  outstanding  principal  balance  in the  amounts of
$68,000, $241,000 and $83,000 during the years ended December 31, 1998, 1997 and
1996.  No interest  income was recorded on such loans in each of the three years
ended December 31, 1998.

(5)   OFFICE PROPERTY AND EQUIPMENT

                                         December 31
                      Estimated
                    Useful Lives     1998           1997
- ---------------------------------------------------------------------
Land                               $ 854,942      $ 854,942
Buildings           25-33 years    3,840,447      3,721,505
Furniture, fixtures
and equipment        5-20 years    5,395,270      4,376,499
- ---------------------------------------------------------------------
Total cost                        10,090,659      8,952,946
Less accumulated
depreciation                      (5,531,848)    (5,308,365)
- ---------------------------------------------------------------------
Office property and
equipment, net                   $ 4,558,811     $3,644,581
- ---------------------------------------------------------------------

      Amounts charged to operating  expense for depreciation for the years ended
December 31, 1998,  1997 and 1996  amounted to $412,209,  $413,794 and $437,954,
respectively.

(6)   DEPOSITS

      Included in  interest-bearing  time deposits are  certificates  of deposit
issued in amounts of $100,000 or more.  These  certificates  and their remaining
maturities at December 31, 1998 and 1997 were as follows:

                                  December 31
                             1998            1997
- ---------------------------------------------------------------------
Three months or less     $11,458,268     $10,827,882
Over three through
  six months               4,919,675       7,553,041
Over six through
  twelve months            3,318,619       3,162,723
Over twelve months         3,003,705       1,715,887
- ---------------------------------------------------------------------
Total                    $22,700,267     $23,259,533
- ---------------------------------------------------------------------

(7)  FHLB ADVANCES AND OTHER BORROWINGS

      DNB's  short-term  borrowed  funds consist of Federal funds  purchased and
repurchase  agreements.  Federal funds  purchased  generally  represent  one-day
borrowings.  Securities sold under  repurchase  agreements  represent  overnight
borrowings  that are secured by U.S. Agency  securities.  DNB had no outstanding
short-term  borrowed  funds during 1998.  For the year ended  December 31, 1997,
average  short-term  borrowed funds were $2.6 million,  with a weighted  average
rate  during the year of 4.27%.  The  maximum  month-end  balance of  short-term
borrowings during 1997 was $8.1 million.

      In  addition  to  Federal  funds   purchased,   DNB  maintains   borrowing
arrangements with a correspondent  bank and the Federal Home Loan Bank (FHLB) of
Pittsburgh.  DNB has a maximum  borrowing  capacity at the FHLB of approximately
$72.0  million.  At December 31, 1998,  advances from the FHLB amounted to $18.0
million.  All advances were convertible  term advances,  which mature at various
dates during the year ended  December 31, 2008.  Advances are  callable,  at the
FHLB's  option,  at various  dates  starting on February  13, 1999 and ending on
October  11,  2003.

                                                                              33
<PAGE>
Notes to Consolidated Financial Statements

If an  advance  is called  by the  FHLB,  DNB has the  option  of  repaying  the
borrowing,  or it may  continue  to borrow at three month Libor plus 10-14 basis
points.  The weighted  average  interest rate for these advances at December 31,
1998 was  5.14%.  FHLB  advances  are  collateralized  by a pledge of the Bank's
entire portfolio of unencumbered  investment securities,  certain mortgage loans
and a lien on the Bank's FHLB stock.

(8)   FAIR VALUE OF FINANCIAL INSTRUMENTS

      Fair value  assumptions,  methods,  and  estimates are set forth below for
DNB's financial instruments.

   Limitations

      Fair  value  estimates  are made at a  specific  point  in time,  based on
relevant market information about the financial  instrument.  These estimates do
not reflect any premium or discount  that could result from offering for sale at
one time DNB's entire holdings of a particular financial instrument.  Because no
market exists for a significant  portion of DNB's  financial  instruments,  fair
value  estimates  are  based  on  judgments   regarding   future  expected  loss
experience,   current  economic  conditions,  risk  characteristics  of  various
financial  instruments,  and other  factors.  These  estimates are subjective in
nature and  involve  uncertainties  and  matters  of  significant  judgment  and
therefore  cannot be determined  with  precision.  Changes in assumptions  could
significantly affect the estimates.

      The following methods and assumptions were used to estimate the fair value
of each class of financial instruments.

   Cash, Federal Funds Sold and Investment Securities

      The carrying  amounts for short-term  investments  (cash and Federal funds
sold)  approximate  fair  value.  The fair  value of  investment  securities  is
estimated  based  on  bid  prices  published  in  financial  newspapers  or  bid
quotations received from securities dealers.  The carrying amount of non-readily
marketable equity securities approximates liquidation value.

   Loans

      Fair values are estimated for  portfolios of loans with similar  financial
characteristics.  Loans are  segregated by type such as  commercial,  commercial
mortgages,  residential  mortgages,  consumer and student loans,  and nonaccrual
loans.

      The fair value of performing  loans is calculated by discounting  expected
cash flows using an estimated market discount rate.  Expected cash flows include
both  contractual  cash flows and  prepayments of loan balances.  Prepayments on
consumer  loans were  determined  using the median of  estimates  of  securities
dealers for mortgage-backed investment pools.

      The  estimated  discount  rate  considers  credit and  interest  rate risk
inherent in the loan portfolios and other factors such as liquidity premiums and
incremental  servicing  costs to an investor.  Management  has made estimates of
fair value discount rates that it believes to be  reasonable.  However,  because
there is no market for many of these  financial  instruments,  management has no
basis to determine whether the fair value presented below would be indicative of
the value negotiated in an actual sale.

      The fair value for nonaccrual  loans was derived through a discounted cash
flow analysis, which includes the opportunity costs of carrying a non-performing
asset. An estimated  discount rate was used for all nonaccrual  loans,  based on
the probability of loss and the expected time to recovery.

   Deposits and Borrowings

      The  fair   value  of   deposits   with  no  stated   maturity,   such  as
non-interest-bearing  deposits, savings, NOW and money market accounts, is equal
to the amount payable on demand as of Decem-

34
<PAGE>
Notes to Consolidated Financial Statements

ber 31, 1998 and 1997. The fair value of certificates of deposit is based on the
present  value of  contractual  cash flows.  The discount  rates used to compute
present values are estimated using the rates  currently  offered for deposits of
similar maturities in DNB's marketplace.

   Off-balance-sheet Instruments

      Off-balance-sheet  instruments are primarily comprised of loan commitments
which are generally priced at market at the time of funding. Fees on commitments
to extend credit and standby  letters of credit are deemed to be immaterial  and
these  instruments are expected to be settled at face value or expire unused. It
is  impractical to assign any fair value to these  instruments.  At December 31,
1998  and  1997  loan   commitments   were  $22.6  million  and  $19.8  million,
respectively.  Stand-by  letters of credit were $2.2 million and $1.8 million at
December 31, 1998 and 1997, respectively.

      The  following  tables  summarize  information  for  all  on-balance-sheet
financial instruments.

                                             December 31
                                  1998                     1997
- ----------------------------------------------------------------------------
                                       Estimated                 Estimated
                          Carrying        Fair      Carrying       Fair
(Dollars in thousands      Amount        Value       Amount        Value
- ----------------------------------------------------------------------------
Financial assets
Cash and Federal
  funds sold              $  6,171     $  6,171     $ 15,889     $ 15,889
Investment
  securities, AFS           45,519       45,519       13,888       13,888
Investment
  securities, HTM           47,380       47,528       49,694       49,863
Loans, net of
  unearned income          148,726      149,028      129,954      130,519
Accrued interest
  receivable                 1,670        1,670        1,584        1,584

Financial liabilities
Deposits                   225,373      226,130      199,237      199,801
Borrowings                  18,000       18,472           --           --
Accrued interest
  payable                      902          902          831          831
- ----------------------------------------------------------------------------


(9)   FEDERAL INCOME TAXES

      Income tax expense was comprised of the following:

                                       Year Ended December 31
                                     1998        1997            1996
- ----------------------------------------------------------------------------
Current tax expense               $1,327,488   $989,337       $ 565,467
Deferred income tax
  (benefit) expense                  (75,488)  (124,337)         92,533
- ----------------------------------------------------------------------------
Income tax expense                $1,252,000   $865,000       $ 658,000
- ----------------------------------------------------------------------------

      The effective  income tax rates of 30% for 1998,  24% for 1997 and 22% for
1996 were less than the applicable statutory Federal income tax rate. The reason
for these differences follows:

                                       Year Ended December 31
                               1998              1997              1996
- ----------------------------------------------------------------------------
Computed "expected"
  tax expense              $ 1,419,262      $ 1,217,268      $ 1,011,704
Increase (decrease)
  resulting from:
  Tax-exempt
    interest income            (58,941)         (73,090)         (90,130)
  Valuation allowance-
    deferred taxes                  --         (318,000)        (322,000)
  Impact of AMT rate
    on deferred taxes               --               --           48,136
  Other, net                  (108,321)          38,822           10,290
- ----------------------------------------------------------------------------
Income tax expense         $ 1,252,000      $   865,000      $   658,000
- ----------------------------------------------------------------------------

      The  significant  components  of  deferred  income tax  expense  (benefit)
attributable to income are as follows:

                                        Year Ended December 31
                                 1998           1997            1996
- ----------------------------------------------------------------------------
Deferred tax (benefit)
  expense (exclusive
  of the effects of
  the component
  listed below)               $ (75,488)     $ 193,663      $ 414,533
Decrease in
  beginning-of-the-year
  balance of the
  valuation allowance
  for deferred tax assets            --       (318,000)      (322,000)
- ----------------------------------------------------------------------------
Deferred income tax
  (benefit) expense           $ (75,488)     $(124,337)     $  92,533
- ----------------------------------------------------------------------------

                                                                              35
<PAGE>
Notes to Consolidated Financial Statements

      The tax effects of  temporary  differences  that give rise to  significant
portions of the deferred tax assets and deferred tax  liabilities  are presented
below:

                                           December 31
(Dollars in thousands)           1998         1997          1996
- ----------------------------------------------------------------------------
Deferred tax assets:
  Allowance for
  loan losses                  $ 1,577      $ 1,577      $ 1,515
  Alternative minimum tax
  credit carryforwards              --           --          234
  Valuation adjustment for
  debt securities                   --           --            6
  Other                            108           54           47
- ----------------------------------------------------------------------------
  Total gross deferred
  tax assets                     1,685        1,631        1,802
  Less valuation
   allowance                        --           --         (318)
- ----------------------------------------------------------------------------
  Subtotal                       1,685        1,631        1,484

Deferred tax liabilities:
  Depreciation                    (120)        (130)         (99)
  Pension expense                 (407)        (406)        (379)
  Valuation adjustment for
   debt securities                 (22)          (6)          --
  Other                            (99)        (111)        (140)
- ----------------------------------------------------------------------------
  Total gross deferred
   tax liabilities                (648)        (653)        (618)
- ----------------------------------------------------------------------------
Net deferred tax asset         $ 1,037      $   978      $   866
- ----------------------------------------------------------------------------

      Based upon DNB's current and  historical  tax history and the  anticipated
level of future taxable  income,  management  believes the existing net deferred
tax asset  will,  more likely  than not,  be  realized  based on future  taxable
income. The reductions in the valuation allowance for deferred taxes during 1997
and  1996  are  attributable  to  improved   earnings  and  expected   continued
improvement  through the subsequent one year period  permitted under  applicable
regulations.

(10)  EARNINGS PER SHARE

      Options to purchase 33,810 shares of common stock at $33.57 per share were
outstanding  during the second,  third and fourth quarters of 1998, but were not
included  in the  computation  of diluted  EPS for those  quarters  because  the
options'  exercise price was greater than the average market price of the common
shares.  The options,  which expire on June 30, 2008 were still  outstanding  at
December 31, 1998.

(10)  EARNINGS PER SHARE

      The following is a  reconcilement  of net income and the weighted  average
number of shares outstanding for basic and diluted EPS:

<TABLE>
<CAPTION>
                                                               Year Ended December 31
                                        1998                            1997                            1996
- ----------------------------------------------------------------------------------------------------------------------
                            Income    Shares    Amount        Income   Shares  Amount         Income   Shares   Amount
- ----------------------------------------------------------------------------------------------------------------------
<S>                         <C>        <C>      <C>           <C>       <C>     <C>           <C>       <C>      <C>  
Net income                  $2,922                            $2,715                          $2,318
Basic EPS
  Income available to
   common stockholders      $2,922     1,524    $1.92         $2,715    1,524   $1.78         $2,318    1,524    $1.52
  Effect of dilutive common
   stock equivalents -
   stock options                          51    $0.06             --       30   $0.03             --       11    $0.01
- ----------------------------------------------------------------------------------------------------------------------
Diluted EPS
  Income available to
   common stockholders
   after assumed
   conversions              $2,922     1,575    $1.86         $2,715    1,554   $1.75         $2,318    1,535    $1.51
- ----------------------------------------------------------------------------------------------------------------------
</TABLE>

36
<PAGE>
Notes to Consolidated Financial Statements

(11) OTHER COMPREHENSIVE INCOME

      The tax  effects  allocated  to each  component  of  "Other  Comprehensive
Income" are as follows:

                                                     Tax
                                    Before-Tax    (Expense)      Net-of-Tax
                                      Amount       Benefit         Amount
- -----------------------------------------------------------------------------

Year Ended
  December 31, 1998:
Unrealized gains on securities:
Unrealized holding gains
  arising during the period          $ 48,186      $(16,054)     $ 32,132
Less reclassified adjustment
  for gains included
  in net income                            --            --            --
- -----------------------------------------------------------------------------
Other Comprehensive Income           $ 48,186      $(16,054)     $ 32,132
- -----------------------------------------------------------------------------
Year Ended
  December 31, 1997:
Unrealized gains on securities:
Unrealized holding gains
  arising during the period          $ 55,349      $(12,709)     $ 42,640
Less reclassified adjustment
  for gains included
  in net income                            --            --            --
- -----------------------------------------------------------------------------
Other Comprehensive Income           $ 55,349      $(12,709)     $ 42,640
- -----------------------------------------------------------------------------
Year Ended
  December 31, 1996:
Unrealized losses on securities:
Unrealized holding losses
  arising during the period          $(97,155)     $ 12,834      $(84,321)
Less reclassified adjustment
  for losses included
  in net income                            --            --            --
- -----------------------------------------------------------------------------
Other Comprehensive Income           $(97,155)     $ 12,834      $(84,321)
- -----------------------------------------------------------------------------

(12) BENEFIT PLANS

   Pension Plan

      The Bank  maintains a pension  plan (the "Plan")  covering all  employees,
including  officers,  who have been  employed for one year and have  attained 21
years of age. Prior to May 1, 1985, an individual  must have attained the age of
25 and  accrued  one year of  service.  The Plan  provides  pension  benefits to
eligible  retired  employees  at 65 years of age equal to 1.5% of their  average
monthly pay multiplied by their years of accredited  service (maximum 40 years).
The  accrued  benefit  is based on the  monthly  average of their  highest  five
consecutive years of their last ten years of service.

      The  following  table  sets  forth the  Plan's  funded  status,  as of the
measurement dates of December 31, 1998 and 1997 and amounts  recognized in DNB's
consolidated financial statements at December 31, 1998 and 1997:

                                            December 31
                                        1998            1997
- -----------------------------------------------------------------------------
Actuarial present value of
  benefit obligation:
Vested benefit obligation          $(3,574,586)     $(3,606,979)
- -----------------------------------------------------------------------------
Accumulated benefit obligation      (3,637,423)      (3,670,385)
- -----------------------------------------------------------------------------
Projected benefit obligation        (4,239,130)      (4,302,021)
Plan assets at fair value            5,618,868        5,486,448
- -----------------------------------------------------------------------------
Projected benefit obligation
  over plan assets                   1,379,738        1,184,427
Unrecognized net asset at
  January 1, 1987 being
  amortized over 17 years             (112,489)        (130,990)
Unrecognized net (gain) loss           (74,071)         (35,767)
- -----------------------------------------------------------------------------
Prepaid pension cost
   included in other assets        $ 1,193,178      $ 1,017,670
- -----------------------------------------------------------------------------

      Net periodic  pension costs for the years indicated  include the following
components:

                                             Year Ended December 31
                                         1998       1997            1996
- ----------------------------------------------------------------------------
Service cost-benefits earned
  during the period                   $180,600    $159,082        $152,691
Interest cost on projected
  benefit obligation                   295,854     292,502         267,889
Actual return on
  plan assets                         (102,371)   (987,562)       (258,307)
Asset gain (loss)                     (361,168)    614,010         (82,047)
Amortization of
  unrecognized net asset
  at transition                        (18,501)    (18,501)        (18,501)
Amortization of
  unrecognized net loss
  after transition                          --      15,756          13,327
- ----------------------------------------------------------------------------
Net pension cost                      $ (5,586)   $ 75,287        $ 75,052
- ----------------------------------------------------------------------------
Assumptions used:
  Discount rate                           7.00%       7.00%           7.00%
  Rate of increase in
   compensation level                     5.00        5.00            5.00
  Expected long-term rate 
   of return on assets                    8.50        8.50            8.50
- ----------------------------------------------------------------------------

                                                                              37
<PAGE>
Notes to Consolidated Financial Statements

      The Pension Plan's assets are invested using an asset allocation  strategy
in units of certain equity, bond, real estate and money market funds.

   401(k) Retirement Savings Plan

      The Bank's retirement savings plan enables employees to become eligible to
participate after six months of service, and will thereafter  participate in the
401(k)  plan for any year in which  they  have  been  employed  for at least 501
hours. In general, amounts held in a participant's account are not distributable
until the participant terminates employment, reaches age 59 1/2, dies or becomes
permanently disabled.

      Participants are permitted to authorize pre-tax savings contributions to a
separate  trust  established  under the 401(k) plan,  subject to  limitations on
deductibility  of  contributions  imposed by the Internal Revenue Code. The Bank
makes matching  contributions  of $.25 for every dollar of deferred salary up to
6% of each participant's annual compensation. Each participant is 100% vested at
all times in employee and employer contributions.  The matching contributions to
the 401(k)  plan were  $33,000,  $29,000  and  $30,000  in 1998,  1997 and 1996,
respectively.

   Stock-based Compensation

      DNB has a Stock Option Plan for employees and  directors.  Under the plan,
options  (both  qualified  and  non-qualified)  to purchase a maximum of 158,016
shares of DNB's  common  stock could be issued to employees  and  directors.  On
February  24,  1999,  the Board of  Directors  of the  Corporation  amended  and
restated  DNB  Financial  Corporation's  1995 Stock  Option  Plan (the  "Plan"),
subject,  however, to shareholder approval of the amendment adopted by the Board
to  increase  by 100,000  the number of shares for which  options  may be issued
under the Plan. The Board approved  submission of this amendment to shareholders
for approval at the April 27, 1999 Annual Meeting.

      Under the plan, option exercise prices must equal the fair market value of
the shares on the date of option  grant and the option  exercise  period may not
exceed ten years.  Vesting of options  under the plan is  determined by the Plan
Committee.  There were 27,601 and 61,096 shares  available for grant at December
31, 1998 and 1997,  respectively.  At December 31, 1998 and 1997,  the number of
options  exercisable  was  130,415 and 96,920,  respectively,  and the  weighted
average exercise price of those options was $18.27 and $12.91, respectively.

      The per share  weighted-average fair value of stock options granted during
1998,  1997 and 1996 was $9.52,  $6.81 and $4.38 on the date of grant  using the
Black  Scholes   option-pricing   model  with  the  following   weighted-average
assumptions:  for 1998-expected dividend yield of 1.39%, risk-free interest rate
of 4.82%,  expected  life of 9.5 years and an expected  volatility of stock over
the expected life of the options was 14%; for  1997-expected  dividend  yield of
1.85%,  risk-free  interest  rate of  5.77%,  expected  life of 9.5 years and an
expected  volatility  of stock over the expected life of the options of 26%; for
1996-expected dividend yield of 1.98%, risk-free interest rate of 6.3%, expected
life of 9.5 years and an expected  volatility of stock over the expected life of
the options of 22%.

      DNB applies APB Opinion No. 25 in  accounting  for its Stock  Option Plan,
and accordingly,  no compensation cost has been recognized for its stock options
in the financial statements.  Had DNB determined  compensation cost based on the
fair value at the grant date for its stock options under SFAS No. 123, DNB's net
income and earnings  per share would have been reduced to the pro forma  amounts
indicated below:

                             Year Ended December 31

                          1998         1997       1996
- ----------------------------------------------------------
Net income
  as reported          $2,922,300  $2,715,200 $2,317,600
  pro forma             2,600,557   2,522,468  2,194,856
Diluted net income
per share
  as reported               $1.86       $1.75      $1.51
  pro forma                  1.65        1.62       1.43
- ----------------------------------------------------------

38
<PAGE>
Notes to Consolidated Financial Statements

      Stock option  activity,  restated for the stock split and stock  dividends
issued during the year, is indicated below:
                                              Weighted Average
                                Outstanding   Exercise Price
- ----------------------------------------------------------

Outstanding, January 1, 1996       40,597       $  9.36
Granted                            28,015         12.51
- ----------------------------------------------------------
Outstanding, December 31, 1996     68,612         10.65
Granted                            28,308         18.37
- ----------------------------------------------------------
Outstanding, December 31, 1997     96,920         12.91
Granted                            33,810         33.57
Exercised                            (315)         9.36
- ----------------------------------------------------------
Outstanding December 31, 1998     130,415        $18.27
- ----------------------------------------------------------


      The weighted average price and weighted average remaining contractual life
for the  outstanding  options  are  listed  below for the dates  indicated.  All
outstanding options are exercisable.

                   December 31, 1998
- ----------------------------------------------------------

   Range of           Number          Weighted Average
Exercise Prices    Outstanding  Remaining Contractual Life
- ----------------------------------------------------------

  $ 9.36 - $12.63     68,297            6.9   years
       18.37          28,308            8.5   years
       33.57          33,810            9.5   years
                   ---------
                     130,415            7.9   years
- ----------------------------------------------------------


                    December 31, 1997
- ----------------------------------------------------------
  Range of          Number          Weighted Average
  Exercise Prices Outstanding  Remaining Contractual Life
- ----------------------------------------------------------
  $ 9.36 - $12.63    68,612            7.9   years
       18.37         28,308            9.5   years
                   --------
                     96,920            8.4   years
- ----------------------------------------------------------

(13)    COMMITMENTS, CONTINGENT LIABILITIES AND OFF-BALANCE-SHEET RISK

      In the normal  course of  business,  various  commitments  and  contingent
liabilities  are  outstanding,  such as  guarantees  and  commitments  to extend
credit,  which  are not  reflected  in the  consolidated  financial  statements.
Management  does not  anticipate  any  significant  losses  as a result of these
commitments.  DNB had  outstanding  standby  letters  of credit in the amount of
approximately  $2.2 million and unfunded loan and lines of credit commitments in
the amount of approximately $22.6 million at December 31, 1998.

      These  instruments  involve,  to varying  degrees,  elements of credit and
interest rate risk in excess of the amount  recognized on the balance sheet. The
exposure  to  credit  loss in the event of  non-performance  by the party to the
financial  instrument for  commitments  to extend credit and standby  letters of
credit is represented by the contractual amount. Management uses the same credit
policies  in  making  commitments  and  conditional  obligations  as it does for
on-balance-sheet instruments.

      Standby  letters of credit are  conditional  commitments  issued by DNB to
guarantee the performance of a customer to a third party.  Those  guarantees are
primarily  issued to support  public and  private  borrowing  arrangements.  The
credit risks involved in issuing  letters of credit are  essentially the same as
those  involved in extending  loan  facilities to  customers.  DNB holds various
collateral to support these commitments.

      Commitments  to extend credit are agreements to lend to a customer as long
as  there  is no  violation  of  any  condition  established  in  the  contract.
Commitments  generally have fixed expiration dates or other termination  clauses
and may require payment of a fee. DNB evaluates each customer's creditworthiness
on a case-by-case  basis.  The amount of collateral,  if any,  obtained upon the
extension  of  credit,   usually  consists  of  real  estate,  but  may  include
securities, property or other assets.

      DNB maintains  borrowing  arrangements  with a correspondent  bank and the
FHLB of  Pittsburgh,  as well as access to the  discount  window at the  Federal
Reserve Bank of Philadelphia to meet short-term  liquidity needs.  Through these
relationships,  DNB has  available  short-term  credit  of  approximately  $79.5
million.

                                                                              39
<PAGE>
Notes to Consolidated Financial Statements

      DNB is a party to a number of lawsuits  arising in the ordinary  course of
business.  While any litigation causes an element of uncertainty,  management is
of the opinion that the liability,  if any, resulting from the actions, will not
have a material effect on the accompanying financial statements.

(14) PARENT COMPANY FINANCIAL INFORMATION

      Condensed  financial  information  of DNB  Financial  Corporation  (parent
company only) follows:

Condensed Statements of Financial Condition


                                        December 31
                                1998               1997
- --------------------------------------------------------------

Assets
  Investment in subsidiary   $20,606,218        $18,355,563
- --------------------------------------------------------------
Total assets                 $20,606,218        $18,355,563
- --------------------------------------------------------------

Liabilities and
  Stockholders' Equity
Liabilities
  Dividends payable
    to stockholders          $        --        $        --
- --------------------------------------------------------------
Total liabilities                     --                 --
- --------------------------------------------------------------

Stockholders' Equity
Total stockholders' equity    20,606,218         18,355,563
- --------------------------------------------------------------
Total liabilities and
  stockholders' equity       $20,606,218        $18,355,563
- --------------------------------------------------------------



Condensed Statements of Operations

                                          Year Ended December 31
                                  1998            1997           1996
- ------------------------------------------------------------------------
Income:
  Dividends from
   subsidiary                 $  706,726     $  618,291     $  372,224
  Equity in undistributed
   income of subsidiary        2,215,574      2,096,909      1,945,376
- ------------------------------------------------------------------------
Net income                    $2,922,300     $2,715,200     $2,317,600
- ------------------------------------------------------------------------


Condensed Statements of Cash Flows

  Year Ended December 31

                                 1998            1997              1996
- ----------------------------------------------------------------------------
Cash Flows From
  Operating Activities:
Net income                   $ 2,922,300      $ 2,715,200      $ 2,317,600
Adjustments to reconcile
  net income to net cash
  provided by operating
  activities:
  Equity in
   undistributed income
   of subsidiary              (2,215,574)      (2,096,909)      (1,945,376)
- ----------------------------------------------------------------------------

Net Cash Provided by
  Operating Activities           706,726          618,291          372,224
- ----------------------------------------------------------------------------

Cash Flows From
  Financing Activities:
  Dividends paid                (706,726)        (618,291)        (372,224)
Net Cash Used in
  Financing Activities          (706,726)        (618,291)        (372,224)
- ----------------------------------------------------------------------------

Net Change in Cash
  and Cash Equivalents               $--              $--              $--
- ----------------------------------------------------------------------------

(15)  REGULATORY MATTERS

      Dividends  payable to the  Corporation  by the Bank are subject to certain
regulatory limitations. Under normal circumstances,  the payment of dividends in
any year without regulatory permission is limited to the net profits (as defined
for  regulatory  purposes) for that year,  plus the retained net profits for the
preceding two calendar years,  which amounted to $6.3 million for the year ended
December 31, 1998.

      Federal banking agencies impose three minimum capital  requirements on DNB
- -- risk-based capital ratios based on total capital and "Tier 1" capital,  and a
leverage capital ratio. The risk- based capital ratios measure the adequacy of a
bank's  capital  against  the  riskiness  of its  assets and  off-balance  sheet
activities.  Failure  to  maintain  adequate  capital  is a  basis  for  "prompt
corrective action" or other regulatory enforcement action. In assessing a bank's
capital  adequacy,  regulators also consider other factors such as in-

40
<PAGE>
Notes to Consolidated Financial Statements

terest rate risk  exposure;  liquidity,  funding and market  risks;  quality and
level of earnings;  concentrations of credit,  quality of loans and investments;
risks of any  nontraditional  activities;  effectiveness  of bank policies;  and
management's overall ability to monitor and control risks.

      Quantitative measures established by regulation to ensure capital adequacy
require DNB to maintain  certain  minimum amounts and ratios as set forth below.
Management believes that DNB meets all capital adequacy requirements to which it
is subject.

      DNB is considered "Well  Capitalized"  under the regulatory  framework for
prompt  corrective  action.  To be  categorized  as Well  Capitalized,  DNB must
maintain  minimum  ratios as set forth below.  There are no conditions or events
since that  notification,  that  management  believes  would have changed  DNB's
category. Actual capital amounts and ratios are presented below.

<TABLE>
<CAPTION>
                                                                                                      To Be Well
                                                                                                   Capitalized Under
                                                                           For Capital             Prompt Corrective
                                                   Actual               Adequacy Purposes         Action Provisions
- ---------------------------------------------------------------------------------------------------------------------
(Dollars in thousands)                        Amount      Ratio         Amount      Ratio         Amount      Ratio
- ---------------------------------------------------------------------------------------------------------------------
<S>                                          <C>         <C>           <C>          <C>          <C>          <C>   
December 31, 1998:
   Total risk-based capital                  $22,909     12.35%        $14,841      8.00%        $18,552      10.00%
   Tier 1 capital                             20,554     11.08           7,421      4.00          11,131       6.00
   Tier 1 (leverage) capital                  20,554      7.92          10,383      4.00          12,979       5.00

December 31, 1997:
   Total risk-based capital                  $20,123     14.43%        $11,155      8.00%        $13,944      10.00%
   Tier 1 capital                             18,336     13.15           5,578      4.00           8,366       6.00
   Tier 1 (leverage) capital                  18,336      8.46           8,665      4.00          10,832       5.00
</TABLE>


                                                                             41

<PAGE>


Independent Auditors' Report

[KPMG Letterhead]


The Board of Directors and Stockholders
DNB Financial Corporation:

      We have  audited the  accompanying  consolidated  statements  of financial
condition of DNB Financial  Corporation  and  subsidiary as of December 31, 1998
and 1997, and the related consolidated  statements of operations,  stockholders'
equity  and  comprehensive  income,  and cash flows for each of the years in the
three-year  period  ended  December  31,  1998.  These  consolidated   financial
statements  are  the  responsibility  of  the  Corporation'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,  the consolidated  financial  statements referred to above
present  fairly,  in  all  material  respects,  the  financial  position  of DNB
Financial  Corporation  and subsidiary as of December 31, 1998 and 1997, and the
results  of their  operations  and their cash flows for each of the years in the
three-year period ended December 31, 1998 in conformity with generally  accepted
accounting principles.


/s/ KPMG LLP

January 15, 1999
Philadelphia, PA

42
<PAGE>
DNB Financial Corporation and Subsidiary


Dnb Financial
Corporation

Directors
Robert J. Charles
Chairman

Vernon J. Jameson
Vice Chairman

Thomas R. Greenleaf
William S. Latoff
Joseph G. Riper
Louis N. Teti
Henry F. Thorne
James H. Thornton

Director Emeritus
Ellis Y. Brown, III
Paul F. DiMatteo
I. Newton Evans, Jr.
Ilario S. Polite

Officers
Henry F. Thorne
President and CEO

Ronald K. Dankanich
Secretary

Bruce E. Moroney
Chief Financial Officer


Downingtown
National Bank

Officers

Henry F. Thorne
President and CEO

Richard L. Bergey
Senior Vice President/
Senior Loan Officer

Ronald K. Dankanich
Senior Vice President/
Operations and Secretary

J. William Erb
Senior Vice President/
Investment Services and
Trust Division

Eileen M. Knott
Senior Vice President/
Auditor and Compliance Officer

Bruce E. Moroney
Senior Vice President and CFO

Joseph M. Stauffer
Senior Vice President/
Retail Banking and Marketing



Departments

Elizabeth B. Barr
Vice President/Construction Lending

David L. Binder
Vice President/Commercial Lending

William W. Brown
Vice President/Data Processing

Elizabeth A. Cook
Asst. Vice President/
Marketing Manager

Dominick A. Frederick
Vice President/Central Operations

Charles H. Fulton
Asst. Vice President/
Consumer Lending

Richard V. Herbster
Vice President/Commercial Lending

Kenneth R. Kramer
Vice President/Retail Lending

Denise Lindsay
Vice President/Controller

Timothy J. Mahan
Asst. Vice President/Audit Manager

Charles S. Moore
Vice President/Commercial Lending

Tracy E. Panati
Asst. Vice President/Human Resources

M. Esther Popjoy
Vice President/Reconcilements

Barry A. Schmidt
Vice President/Commercial Lending and Cash Management



                                                                              43
<PAGE>
DNB Financial Corporation and Subsidiary


Corporate Headquarters
4 Brandywine Avenue
Downingtown, PA 19335
Tel. 610-269-1040  Fax 610-873-5298
Internet http://www.dnb4you.com

Financial Information
Investors, brokers, security analysts
and others desiring financial
information should contact
Bruce Moroney at 610-873-5253.

Auditors
KPMG LLP
1600 Market Street
Philadelphia, PA 19103

Counsel
Stradley, Ronon, Stevens and Young, LLP
30 Valley Stream Parkway
Malvern, PA 19355

Registrar and Stock Transfer Agent
Registrar and Transfer Company
10 Commerce Drive
Cranford,  NJ  07016
800-368-5948

Market Makers
F. J. Morrissey & Company, Inc.  800-842-8928
Herzog, Heine, Geduld, Inc.  215-972-0860
Hopper Soliday & Company, Inc. 800-646-8647
Janney Montgomery Scott, Inc.  800-526-6397
Ryan Beck & Company  800-223-8969


Investment Services and Trust Division
610-269-4657

J. William Erb
Sr.Vice President/Senior Trust Officer

Cheryl T. Burkey
Vice President/Trust Officer

Community Offices
Main Office  610-269-1040
Wanda G. Mize
Vice President and Manager

Caln Office  610-383-7562
Toni M. Miller
Community Banking Officer and Manager

East End Office  610-269-3800
Christine M. Beam
Assistant Vice President and Manager

Lionville Office  610-363-7590
Joseph J. Bucciaglia
Vice President and Manager

Little Washington Office  610-942-3666
John R. Rode
Vice President and Manager

Ludwig's Corner Office  610-458-5100
Anthony Rogevich
Assistant Vice President and Manager

Opening Soon:
March, 1999
Kennett Square Office
215 E. Cypress Street
Kennett Square, PA 19348

May, 1999
West Goshen Office
1115 West Chester Pike
West Chester, PA 19381

44

                                                                      Exhibit 21

List of Subsidaries:

                  Name                                      Jurisdiction
                  ---------------------------               -------------------
                  Downingtown National Bank                 National Bank, PA
                  Downco, Inc.                              PA



Consent of Independent Certified Public Accountants



The Board of Directors and Stockholders
DNB Financial Corporation:

We consent to  incorporation  by reference in the  registration  statement  (No.
33-93272) on Form S-8 of DNB Financial  Corporation  of our report dated January
15, 1999, relating to the consolidated  statements of financial condition of DNB
Financial  Corporation  and subsidiary as of December 31, 1998 and 1997, and the
related  consolidated   statements  of  operations,   stockholders'  equity  and
comprehensive  income  and cash  flows for each of the  years in the  three-year
period ended  December 31, 1998,  which report  appears in the December 31, 1998
annual report on Form 10-K of DNB Financial Corporation.

/s/ KPMG LLP

KPMG LLP

March 24, 1999
Philadelphia, Pennsylvania


<TABLE> <S> <C>

<ARTICLE> 9
<CIK> 0000713671
<NAME> DNB FINANCIAL CORPORATION
       
<S>                             <C>
<PERIOD-TYPE>                                     Year
<FISCAL-YEAR-END>                          DEC-31-1998
<PERIOD-END>                               DEC-31-1998
<CASH>                                       7,707,533
<INT-BEARING-DEPOSITS>                       5,952,616
<FED-FUNDS-SOLD>                             6,171,000
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                 45,519,420
<INVESTMENTS-CARRYING>                      47,380,404
<INVESTMENTS-MARKET>                        47,528,269
<LOANS>                                    148,725,716
<ALLOWANCE>                                  5,204,869
<TOTAL-ASSETS>                             265,418,431
<DEPOSITS>                                 225,373,332
<SHORT-TERM>                                         0
<LIABILITIES-OTHER>                          1,438,881
<LONG-TERM>                                 18,000,000
                                0
                                          0
<COMMON>                                     1,524,229
<OTHER-SE>                                  19,081,989
<TOTAL-LIABILITIES-AND-EQUITY>             265,418,431
<INTEREST-LOAN>                             12,091,896
<INTEREST-INVEST>                            4,953,771
<INTEREST-OTHER>                               857,093
<INTEREST-TOTAL>                            17,902,760
<INTEREST-DEPOSIT>                           7,795,371
<INTEREST-EXPENSE>                           8,266,311
<INTEREST-INCOME-NET>                        9,636,449
<LOAN-LOSSES>                                        0
<SECURITIES-GAINS>                               4,682
<EXPENSE-OTHER>                              6,968,652
<INCOME-PRETAX>                              4,174,300
<INCOME-PRE-EXTRAORDINARY>                   2,922,300
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                 2,922,300
<EPS-PRIMARY>                                     1.92
<EPS-DILUTED>                                     1.86
<YIELD-ACTUAL>                                    7.77
<LOANS-NON>                                  2,416,439
<LOANS-PAST>                                   699,342
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                              6,548,000
<ALLOWANCE-OPEN>                             5,280,958
<CHARGE-OFFS>                                  303,005
<RECOVERIES>                                   226,916
<ALLOWANCE-CLOSE>                            5,204,869
<ALLOWANCE-DOMESTIC>                         5,204,869
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                              0
        

</TABLE>


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