SOVEREIGN BANCORP INC
8-K, 1997-02-13
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: WORLDCORP INC, SC 13G, 1997-02-13
Next: VAIL RESORTS INC, SC 13D, 1997-02-13






                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D C. 20549

                                    FORM 8-K

                                 CURRENT REPORT

                       Pursuant to Section 13 or 15(d) of
                      The Securities Exchange Act of 1934

       Date of Report (Date of earliest event reported) February 5, 1997

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


        Pennsylvania                      0-16533             23-2453088
(State or other jurisdiction            (Commission          (IRS Employer 
      of incorporation)                 File Number)          Ident. No.)

1130 Berkshire Boulevard,  Wyomissing, Pennsylvania             19610
     (Address of principal executive offices)                (Zip Code)

Registrant's telephone number, including area code (610) 320-8400


                                      N/A
         (Former name or former address, if changed since last report.)



                                       1
<PAGE>


Item 5. Other Events

Acquisition of Bankers Corp.

     Sovereign Bancorp, Inc. ("Sovereign") entered into an Agreement and Plan of
Merger, dated February 5, 1997 (the "Bankers Merger Agreement"), with Bankers
Corp. ("Bankers") providing for the merger (the "Bankers Merger") of Bankers
with and into Sovereign. Bankers, a New Jersey corporation, is the holding
company for Bankers Savings, a New Jersey savings bank ("Bankers Savings"). At
December 31, 1996, Bankers had total unaudited consolidated assets, deposits and
stockholders' equity of approximately $2.5 billion, $1.6 billion and $193
million, respectively. For the year ended December 31, 1996, Bankers had total
unaudited net operating income of $26.1 million, excluding a one-time charge of
$1.8 million (after-tax) incurred in the third quarter of 1996 that represents a
special assessment paid by Bankers to the FDIC to recapitalize the Savings
Association Insurance Fund. The primary operating entity of Bankers is Bankers
Savings, which operates 15 branches located in Middlesex, Monmouth and Ocean
Counties, New Jersey.

     At the effective date of the Bankers Merger (the "Effective Date"), each
outstanding share of Bankers common stock will be exchanged for such number of
shares of Sovereign common stock, and related stock purchase rights, as shall
equal $25.00 divided by the average of the mean between the high bid and low
asked prices of a share of Sovereign common stock (as reported on the Nasdaq
National Market) for the fifteen consecutive trading days immediately preceding
the Effective Date (the "Sovereign Market Value").

     This exchange ratio is subject to possible adjustment in the event that the
Sovereign Market Value as of the Effective Date is less than $11.00 per share or
greater than $16.50 per share. If, on the Effective Date, the Sovereign Market
Value is less than $11.00 per share, each outstanding share of Bankers common
stock will be converted into and become a right to receive 2.318 shares of
Sovereign common stock and related stock purchase rights (the "Maximum Exchange
Ratio"). If, on the Effective Date, the Sovereign Market Value is greater than
$16.50 per share, each outstanding share of Bankers common stock will be
converted into and become a right to receive 1.545 shares of the Sovereign
common stock and related stock purchase rights (the "Minimum Exchange Ratio").
Additionally, if both (i) the Sovereign Market Value on the date immediately
prior to the closing date is less than $10.31 and (ii) the number obtained by
dividing (A) the Sovereign Market Value on the date immediately prior to the
closing date (the "Determination Date") by (B) $13.75 is more than 15% less than
the number obtained by dividing (A) the weighted average of the closing sales
prices of a group of fifteen specified thrift institutions (the "Index Price")
on the Determination Date by (B) the Index Price on February 4, 1997,

                                       2
<PAGE>

then Bankers may terminate the Bankers Merger Agreement unless Sovereign agrees
to increase the exchange ratio payable in the Bankers Merger so that Bankers
stockholders will receive Sovereign common stock with a value of $23.90 for each
share of Bankers common stock, in which case no termination will occur.

     The Sovereign stock prices and the values described above for the Maximum
Exchange Ratio and the Minimum Exchange Ratio do not reflect the effects of the
6-for-5 stock split Sovereign declared January 16, 1997 and payable on March 14,
1997 to Sovereign shareholders of record on March 3, 1997. The Bankers Merger
Agreement contains customary anti-dilution provisions and such amounts will be
appropriately adjusted.

     The transaction is expected to be accounted for as a pooling of interests
for financial reporting purposes and to qualify as a reorganization for federal
income tax purposes.

       In connection with the execution of the Bankers Merger Agreement, Bankers
granted a stock option to Sovereign for it to purchase, under certain
circumstances, up to 19.9% of Bankers' outstanding shares pursuant to a stock
option agreement dated February 5, 1997 (the "Stock Option Agreement"). The
Stock Option Agreement is attached hereto as Exhibit 99.1 and is incorporated
herein by reference.

     Upon completion of the Bankers Merger and other pending transactions,
Sovereign will have assets totaling approximately $12.3 billion, deposits
totaling approximately $7.2 billion and will operate over 145 Community Banking
Offices throughout a tri-state network. With a pro forma market capitalization
in excess of $1.2 billion, Sovereign will become one of the 10 largest thrift
holding companies in the country.

     The transactions contemplated by the Bankers Merger Agreement are subject
to usual conditions, including regulatory approval, the approval of shareholders
of both Sovereign and Bankers and the receipt of fairness opinions from their
respective financial advisors. The Bankers Merger is expected to be completed in
the third quarter of 1997.

     Sovereign currently has pending the acquisition (the "First State Merger")
of First State Financial Services, Inc., a $600 million financial institution
headquartered in West Caldwell, New Jersey ("First State"). The First State
Merger is expected to close on or before February 21, 1997 subject to approval
of First State stockholders at a special meeting of stockholders scheduled for
February 18, 1997. Therefore, First State stockholders are expected to become
shareholders of Sovereign eligible to vote on the Bankers Merger Agreement.

     The descriptions and summaries included herein of the Bankers Merger
Agreement and the Stock Option Agreement are qualified in their entirety by
reference to such Agreements,

                                       3
<PAGE>

which are attached hereto as Exhibits 2.1 and 99.1, respectively, and
incorporated by reference herein.

Comparative Per Common Share Data

     The following table sets forth certain unaudited per common share data
relating to book value per common share, cash dividends declared per common
share, and net income per common share (i) on an historical basis for Sovereign,
First State, and Bankers, (ii) on a pro forma basis to reflect completion of the
First State Merger, (iii) on a pro forma basis to reflect completion of the
First State Merger and the Bankers Merger, (iv) on an equivalent pro forma
basis per share of First State common stock to reflect completion of the First
State Merger, and (v) on an equivalent pro forma basis per share of First State
common stock to reflect completion of the First State Merger and the Bankers
Merger. The following equivalent per common share data assume an exchange ratio
of 1.225 shares of Sovereign Common Stock for each share of First State common
stock (based on a closing sale price of $14.51 per share of Sovereign common 
stock on February 11, 1997).



<TABLE>
<CAPTION>
                                                              At Sept. 30, 1996(1)
                                                        ----------------------------------
                                                         Excluding SAIF     Including SAIF
                                                           Assessment         Assessment        At Dec. 31, 1995(1)
                                                        ----------------   ----------------     -------------------
<S>                                                             <C>             <C>              <C>
Book Value Per Common Share:
Historical:
  Sovereign                                                     $ 8.05          $ 7.76                 $ 7.40
  First State                                                    10.14           10.14                  10.71
  Bankers                                                        15.30           15.15                  14.47
Pro Forma (Sovereign and First State):
  Pro forma per share of Sovereign Common Stock                   8.07            7.80                   7.49
  Equivalent pro forma per share of First State Common Stock      9.88            9.55                   9.18
Pro Forma (Sovereign, First State, and Bankers):
  Pro forma per share of Sovereign Common Stock                   8.11            7.89                   7.58
  Equivalent pro forma per share of First State Common Stock      9.93            9.67                   9.29
</TABLE>


<TABLE>
<CAPTION>

                                                                 For the nine months ended
                                                                     Sept. 30, 1996(1)
                                                                -----------------------------   For the year ended December 31,(1)
                                                                Excluding SAIF Including SAIF   ----------------------------------
                                                                  Assessment      Assessment      1995         1994         1993
                                                                -------------  --------------     ----         ----         ----
<S>                                                                 <C>            <C>           <C>          <C>          <C>
Cash Dividends Paid Per Common Share:
Historical:
  Sovereign                                                         0.063          0.063         0.084        0.106        0.099
  First State                                                       0.165          0.165         0.196        0.123        0.000
  Bankers                                                           0.460          0.460         0.520        0.400        0.250
Pro Forma (Sovereign and First State)(2):
  Pro forma per share of Sovereign Common Stock                     0.063          0.063         0.084        0.106        0.099
  Equivalent pro forma per share of First State Common Stock        0.077          0.077         0.103        0.130        0.121
Pro Forma (Sovereign, First State, and Bankers)(2):
  Pro forma per share of Sovereign Common Stock                     0.063          0.063         0.084        0.106        0.099
  Equivalent pro forma per share of First State Common Stock        0.077          0.077         0.103        0.130        0.121


Income from Continuing Operations Per Common Share:
Historical:
  Sovereign                                                         $0.84          $0.55         $1.00        $0.90        $0.70
  First State                                                       (0.25)         (0.25)         1.01         0.91         0.65
  Bankers                                                            1.49           1.35          1.51         1.58         1.56
Pro Forma (Sovereign and First State)(3):
  Pro forma per share of Sovereign Common Stock                      0.76           0.49          0.98         0.89         0.89
  Equivalent pro forma per share of First State Common Stock         0.93           0.50          1.21         1.08         0.64
Pro Forma (Sovereign, First State, and Bankers)(3):
  Pro forma per share of Sovereign Common Stock                      0.77           0.54          0.94         0.88         0.74
  Equivalent pro forma per share of First State Common Stock         0.94           0.66          1.15         1.08         0.91
</TABLE>

- ------------------
(1) Data reflect First State historical financial data at and for the nine
months ended June 30, 1996, and at and for the years ended September 30, 1995,
1994 and 1993. First State historical financial data for the nine months ended
June 30, 1996 do not include the one-time after-tax charge of $2.0 million
relating to the SAIF recapitalization or an after-tax charge of a total of $3.1
million relating to loan loss provisions and writedowns of real estate owned
taken by First State during the quarter ended September 30, 1996.

(2) Sovereign pro forma dividends per share represent historical dividends paid
by Sovereign. First State pro forma equivalent dividends per share represent
such amounts multiplied by an exchange ratio of 1.225 shares of Sovereign common
stock for each share of First State common stock.

(3) Sovereign pro forma income from continuing operations per common
share represents historical net income from continuing operations for Sovereign
and First State combined on the assumption that Sovereign and First State or
Sovereign, First State and Bankers, as the case may be, had been combined for
the periods presented on a pooling of interests basis, divided by the number of
shares of Sovereign common stock which will be issued and outstanding following
completion of the First State Merger or the Bankers Merger, as the case may be.
First State equivalent pro forma income from continuing operations per common
share represents such amounts multiplied by an exchange ratio of 1.225 shares of
Sovereign common stock for each share of First State common stock.

                                       4
<PAGE>

Item 7. Financial Statements and Exhibits

     (a) Financial statements of business acquired.

     The (i) unaudited consolidated statements of condition of Bankers Corp. as
of September 30, 1996 and 1995 and the related consolidated unaudited statements
of income, changes in stockholders' equity and cash flows for the three-month
and nine-month periods ended September 30, 1996 and 1995, and related notes, and
(ii) consolidated statements of condition of Bankers Corp. as of December 31,
1995 and 1994, and the related consolidated statements of income, changes in
stockholders' equity and cash flows for each of the years in the three-year
period ended December 31, 1995, and related notes, and the report of KPMG Peat
Marwick LLP thereon, are incorporated herein by reference to Exhibits 99.2 and
99.3 hereof, respectively.

     (b) Pro forma financial information.

     Pro forma financial information showing the effects of the Bankers Merger
and the First State Merger is incorporated herein by reference to Exhibit 99.5
hereof.

     (c) Exhibits.

     2.1 Agreement and Plan of Merger, dated February 5, 1997, between Sovereign
         Bancorp, Inc. and Bankers Corp.

    99.1 Stock Option Agreement, dated February 5, 1997, between Sovereign
         Bancorp, Inc. and Bankers Corp.

    99.2 Unaudited consolidated statements of condition of Bankers Corp. as of
         September 30, 1996 and 1995 and the related consolidated unaudited
         statements of income, changes in stockholders' equity and cash flows
         for the three-month and nine-month periods ended September 30, 1996 and
         1995, and related notes.

    99.3 Consolidated statements of condition of Bankers Corp. as of
         December 31, 1995 and 1994, and the related consolidated statements of
         income, changes in shareholders' equity and cash flows for each of the
         years in the three-year period ended December 31, 1995, and related
         notes, including the report of KPMG Peat Marwick LLP thereon.

    99.4 Consent of KPMG Peat Marwick LLP.

    99.5 Pro forma financial information (unaudited).


                                       5
<PAGE>


                                   SIGNATURES

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

                                             SOVEREIGN BANCORP, INC

Dated: February 12, 1997

                                             By /s/ Mark R. McCollom
                                                ---------------------------
                                                Mark R. McCollom
                                                Chief Accounting Officer

                                       6
<PAGE>


                                  EXHIBIT INDEX

Exhibit Number

     2.1  Agreement and Plan of Merger, dated February 5, 1997, between
          Sovereign Bancorp, Inc. and Bankers Corp.

    99.1  Stock Option Agreement, dated February 5, 1997, between Sovereign
          Bancorp, Inc. and Bankers Corp.

    99.2  Unaudited consolidated statements of condition of Bankers Corp. as of 
          September 30, 1996 and 1995 and the related consolidated unaudited
          statements of income, changes in stockholders' equity and cash flows
          for the three-month and nine-month periods ended September 30, 1996
          and 1995, and related notes.

    99.3  Consolidated statements of condition of Bankers Corp. as of December
          31, 1995 and 1994, and the related consolidated statements of income,
          changes in shareholders' equity and cash flows for each of the years
          in the three-year period ended December 31, 1995, and related notes,
          including the report of KPMG Peat Marwick LLP thereon.

    99.4  Consent of KPMG Peat Marwick LLP.

    99.5  Pro forma financial information (unaudited).


                                        7



                               AGREEMENT AND PLAN
                                    OF MERGER


                                     between


                             SOVEREIGN BANCORP, INC.


                                       and


                                  BANKERS CORP.


                                February 5, 1997




<PAGE>

                                    AGREEMENT

                                TABLE OF CONTENTS

                                                                          Page

BACKGROUND................................................................  1

AGREEMENT.................................................................  1

                                    ARTICLE I
                                   THE MERGERS

Section 1.01  Definitions.................................................  1

Section 1.02  The Merger..................................................  7

Section 1.03  The Bank Merger............................................. 13

                                   ARTICLE II
                    REPRESENTATIONS AND WARRANTIES OF BANKERS


Section 2.01  Organization................................................ 13

Section 2.02  Capitalization.............................................. 14

Section 2.03  Authority; No Violation..................................... 15

Section 2.04  Consents.................................................... 16

Section 2.05  Financial Statements........................................ 17

Section 2.06  Taxes....................................................... 17

Section 2.07  No Material Adverse Effect.................................. 18

Section 2.08  Contracts................................................... 18

Section 2.09  Ownership of Property; Insurance Coverage................... 19

Section 2.10  Legal Proceedings........................................... 20

Section 2.11  Compliance With Applicable Law.............................. 21

Section 2.12  ERISA....................................................... 21

Section 2.13  Brokers, Finders and Financial Advisors..................... 23

Section 2.14  Environmental Matters....................................... 23

Section 2.15  Loan Portfolio.............................................. 23

Section 2.16  Information to be Supplied.................................. 23



                                       (i)

<PAGE>


Section 2.17  Securities Documents........................................ 24

Section 2.18  Related Party Transactions.................................. 24

Section 2.19  Schedule of Termination Benefits............................ 24

Section 2.20  Loans....................................................... 25

Section 2.21  Antitakeover Provisions Inapplicable........................ 25

Section 2.22  Quality of Representations.................................. 25

                                   ARTICLE III
                   REPRESENTATIONS AND WARRANTIES OF SOVEREIGN

Section 3.01  Organization................................................ 25

Section 3.02  Capital Structure........................................... 26

Section 3.03  Authority; No Violation..................................... 27

Section 3.04  Consents.................................................... 28

Section 3.05  Financial Statements........................................ 29

Section 3.06  Taxes....................................................... 29

Section 3.07  No Material Adverse Effect.................................. 29

Section 3.08  Ownership of Property; Insurance Coverage................... 30

Section 3.09  Legal Proceedings........................................... 30

Section 3.10  Compliance With Applicable Law.............................. 31

Section 3.11  Information to be Supplied.................................. 31

Section 3.12  ERISA....................................................... 31

Section 3.13  Securities Documents........................................ 33

Section 3.14  Environmental Matters....................................... 33

Section 3.15  Loan Portfolio.............................................. 33

Section 3.16  Brokers and Finders......................................... 33

Section 3.17  Loans....................................................... 33

Section 3.18  Quality of Representations.................................. 34


                                      (ii)

<PAGE>

                                   ARTICLE IV
                            COVENANTS OF THE PARTIES

Section 4.01  Conduct of Bankers' Business................................ 34

Section 4.02  Access; Confidentiality..................................... 38

Section 4.03  Regulatory Matters and Consents............................. 39

Section 4.04  Taking of Necessary Action.................................. 39

Section 4.05  Certain Agreements.......................................... 41

Section 4.06  No Other Bids and Related Matters........................... 42

Section 4.07  Duty to Advise; Duty to Update Bankers'
              Disclosure Schedule......................................... 42

Section 4.08  Conduct of Sovereign's Business............................. 43

Section 4.09  Board and Committee Minutes................................. 43

Section 4.10  Undertakings by Sovereign and Bankers....................... 43

Section 4.11  Employee Benefits and Termination Benefits.................. 46

Section 4.12  Duty to Advise; Duty to Update Sovereign's
              Disclosure Schedule......................................... 48

Section 4.13  Affiliate Letter............................................ 48

Section 4.14  Publication of Combined Financial Results................... 48

                                    ARTICLE V
                                   CONDITIONS


Section 5.01  Conditions to Bankers' Obligations under this
              Agreement................................................... 49

Section 5.02  Conditions to Sovereign's Obligations under
              this Agreement.............................................. 50

                                   ARTICLE VI
                        TERMINATION, WAIVER AND AMENDMENT

Section 6.01  Termination................................................. 53

Section 6.02  Effect of Termination....................................... 55

                                   ARTICLE VII
                                  MISCELLANEOUS

Section 7.01  Expenses.................................................... 56



                                      (iii)

<PAGE>



Section 7.02  Non-Survival of Representations and
              Warranties.................................................. 56

Section 7.03  Amendment, Extension and Waiver............................. 56

Section 7.04  Entire Agreement............................................ 56

Section 7.05  No Assignment............................................... 57

Section 7.06  Notices..................................................... 57

Section 7.07  Captions.................................................... 58

Section 7.08  Counterparts................................................ 58

Section 7.09  Severability................................................ 58

Section 7.10  Governing Law............................................... 58



Exhibit 1     Bankers' Affiliate Agreement
Exhibit 2     Stock Option Agreement (Included as Exh.-99.1)
Exhibit 3     Bank Plan of Merger
Exhibit 4     Form of Agreement Re:  Benefits
Exhibit 5     Form of Opinion of Sovereign's Counsel
Exhibit 6     Form of Tax Opinion of Sovereign's
              Counsel
Exhibit 7     Form of Opinion of Bankers' Counsel



                                      (iv)

<PAGE>



                                    AGREEMENT

        THIS AGREEMENT AND PLAN OF MERGER, dated as of February 5, 1997, is made
by and between SOVEREIGN BANCORP, INC. ("Sovereign"), a Pennsylvania
corporation, having its principal place of business in Wyomissing, Pennsylvania,
and BANKERS CORP. ("Bankers"), a New Jersey corporation, having its principal
place of business in Perth Amboy, New Jersey.

                                   BACKGROUND

        1. Sovereign and Bankers desire for Bankers to merge with and into
Sovereign, with Sovereign surviving such merger, in accordance with the
applicable laws of the Commonwealth of Pennsylvania and the State of New Jersey,
and in accordance with the plan of merger set forth herein.

        2. At or prior to the execution and delivery of this Agreement, (a)
certain directors and officers of Bankers and affiliates of Bankers, each have
executed in favor of Sovereign, a Letter Agreement dated February 5, 1997, in
the form attached hereto as Exhibit 1, and (b) Bankers granted to Sovereign an
option to acquire, under certain circumstances, Bankers' common stock (the
"Sovereign Option") pursuant to a Stock Option Agreement between Sovereign and
Bankers dated February 5, 1997, attached hereto as Exhibit 2.

        3. Sovereign desires to merge Bankers Savings, a New Jersey chartered
savings bank and a wholly-owned subsidiary of Bankers ("Bankers Savings"), into
and with Sovereign Bank, FSB, a federal savings bank and a wholly-owned
subsidiary of Sovereign ("Sovereign Bank"), with Sovereign Bank surviving such
merger in accordance with the Bank Plan of Merger in the form attached hereto as
Exhibit 3.

        4. Sovereign and Bankers desire to provide the terms and conditions
governing the transactions contemplated herein.

                                    AGREEMENT

        NOW, THEREFORE, in consideration of the premises and of the mutual
covenants, agreements, representations and warranties herein contained, the
parties hereto, intending to be legally bound, do hereby agree as follows:

                                    ARTICLE I
                                   THE MERGERS

        Section 1.01 Definitions. As used in this Agreement, the following terms
shall have the indicated meanings (such meanings to be equally applicable to
both the singular and plural forms of the terms defined):




                                        1

<PAGE>



          Affiliate means, with respect to any Person, any Person who directly,
     or indirectly, through one or more intermediaries, controls, or is
     controlled by, or is under common control with, such Person and, without
     limiting the generality of the foregoing, includes any executive officer or
     director of such Person and any Affiliate of such executive officer or
     director.

          Agreement means this agreement, and any amendment or supplement
     hereto, which constitutes a "plan of merger" between Sovereign and Bankers.

          Applicable Exchange Ratio shall have the meaning given to such term in
     Section 1.02(e)(ii)(A).

          Applications means the applications for regulatory approval which are
     required by the transactions contemplated hereby.

          Articles of Merger means the articles of merger to be executed by
     Sovereign and Bankers and to be filed in the PDS and the NJSOS, in
     accordance with the applicable laws of the Commonwealth of Pennsylvania and
     the State of New Jersey.

          Bank Merger means the merger of Bankers Savings with and into
     Sovereign Bank, with Sovereign Bank surviving such merger, contemplated by
     Section 1.03 of this Agreement.

          Bank Plan of Merger has the meaning given to that term in Section 1.03
     of this Agreement.

          Bankers Common Stock means the common stock of Bankers described in
     Section 2.02(a).

          Bankers Disclosure Schedule means a disclosure schedule delivered by
     Bankers to Sovereign pursuant to Article II of this Agreement.

          Bankers Financials means (i) the audited consolidated financial
     statements of Bankers as of December 31, 1995 and for the three years ended
     December 31, 1995, including the notes thereto, (ii) the unaudited interim
     consolidated financial statements of Bankers as of each calendar quarter
     thereafter included in Securities Documents filed by Bankers and (iii) the
     unaudited preliminary consolidated financial statements of Bankers as of
     December 31, 1996, and for the twelve-month period then ended, including
     the preliminary notes thereto.

          Bankers Regulatory Reports means the Annual Reports of Bankers on Form
     FR Y-6, any Current Report of Bankers on Form FR Y-9C and FR Y-LP filed
     with the FRB and the NJDB from December 31, 1994 through the Closing Date
     and



                                        2

<PAGE>



     the Reports of Condition and Income of Bankers Savings and accompanying
     schedules for each calendar quarter, beginning with the quarter ended
     December 31, 1994, through the Closing Date.

          Bankers Subsidiaries means any corporation, 50% or more of the capital
     stock of which is owned, either directly or indirectly, by Bankers, except
     any corporation the stock of which is held in the ordinary course of the
     lending activities of Bankers Savings.

          BCL means the Pennsylvania Business Corporation Law of 1988, as
     amended.

          BHC Act means the Bank Holding Company Act of 1956, as amended.

          Closing Date means the date determined by Sovereign, in its sole
     discretion, upon five (5) days prior written notice to Bankers, but in no
     event later than thirty (30) days after the last condition precedent
     pursuant to this Agreement has been fulfilled or waived (including the
     expiration of any applicable waiting period), or such other date as
     Sovereign and Bankers shall agree.

          Effective Date means the date upon which the Articles of Merger shall
     be filed in the PDS and the NJSOS, and shall be the same as the 
     Closing Date.

          Environmental Law means any federal, state, local or foreign law,
     statute, ordinance, rule, regulation, code, license, permit, authorization,
     approval, consent, order, judgment, decree, injunction or agreement with
     any Regulatory Authority relating to (i) the protection, preservation or
     restoration of the environment (including, without limitation, air, water
     vapor, surface water, groundwater, drinking water supply, surface soil,
     subsurface soil, plant and animal life or any other natural resource),
     and/or (ii) the use, storage, recycling, treatment, generation,
     transportation, processing, handling, labeling, production, release or
     disposal of any substance presently listed, defined, designated or
     classified as hazardous, toxic, radioactive or dangerous, or otherwise
     regulated, whether by type or by quantity, including any material
     containing any such substance as a component.

          ERISA means the Employee Retirement Income Security Act of 1974, as
     amended.

          Exchange Act means the Securities Exchange Act of 1934, as amended,
     and the rules and regulations promulgated from time to time thereunder.




                                        3

<PAGE>

          FDIA means the Federal Deposit Insurance Act, as amended.

          FDIC means the Federal Deposit Insurance Corporation.

          FRB means the Federal Reserve Board.

          GAAP means generally accepted accounting principles as in effect at
     the relevant date.

          HOLA means the Home Owners' Loan Act of 1933, as amended.

          IRC means the Internal Revenue Code of 1986, as amended.

          IRS means the Internal Revenue Service.

          Material Adverse Effect shall mean, with respect to Sovereign or
     Bankers, any adverse effect on its assets, financial condition or results
     of operations which is material to its assets, financial condition or
     results of operations on a consolidated basis, except for any material
     adverse effect caused by (i) any change in the value of the respective
     investment portfolios of Sovereign or Bankers resulting from a change in
     interest rates generally or (ii) any change occurring after the date hereof
     in any federal or state law, rule or regulation or in GAAP, which change
     affects banking institutions generally, including any changes affecting the
     Bank Insurance Fund or the Savings Association Insurance Fund.

          Merger means the merger of Bankers with and into Sovereign, with
     Sovereign surviving such merger, contemplated by this Agreement.

          NJBCA means the New Jersey Business Corporation Act, as amended.

          NJDB means the Department of Banking of the State of New Jersey.

          NJSOS means the Office of the Secretary of State of the State of New
     Jersey.

          OTS means the Office of Thrift Supervision.

          PDS means the Department of State of the Commonwealth of Pennsylvania.

          Person means any individual, corporation, partnership, joint venture,
     association, trust or "group" (as that term is defined under the 
     Exchange Act).



                                        4

<PAGE>




          Prospectus/Proxy Statement means the prospectus/proxy statement,
     together with any supplements thereto, to be transmitted to holders of
     Bankers Common Stock and Sovereign Common Stock in connection with the
     transactions contemplated by this Agreement.

          Registration Statement means the registration statement on Form S-4,
     including any pre-effective or post-effective amendments or supplements
     thereto, as filed with the SEC under the Securities Act with respect to the
     Sovereign Common Stock and Sovereign Stock Purchase Rights to be issued in
     connection with the transactions contemplated by this Agreement.

          Regulatory Agreement has the meaning given to that term in Section
     2.11 of this Agreement.

          Regulatory Authority means any banking agency or department of any
     federal or state government, including without limitation the OTS, the
     FDIC, the NJDB, the FRB, or the respective staffs thereof.

          Rights means warrants, options, rights, convertible securities and
     other capital stock equivalents which obligate an entity to issue its
     securities.

          SEC means the Securities and Exchange Commission.

          Securities Act means the Securities Act of 1933, as amended, and the
     rules and regulations promulgated from time to time thereunder.

          Securities Documents means all registration statements, schedules,
     statements, forms, reports, proxy material, and other documents required to
     be filed under the Securities Laws.

          Securities Laws means the Securities Act and the Exchange Act and the
     rules and regulations promulgated from time to time thereunder.

          Sovereign Common Stock has the meaning given to that term in Section
     3.02(a) of this Agreement.

          Sovereign Disclosure Schedule means a disclosure schedule delivered by
     Sovereign to Bankers pursuant to Article III of this Agreement.

          Sovereign Financials means (i) the audited consolidated financial
     statements of Sovereign as of December 31, 1995 and for the three years
     ended December 31, 1995, including the notes thereto, (ii) the unaudited
     interim consolidated financial statements of Sovereign as of each calendar
     quarter thereafter included in Securities



                                        5

<PAGE>



     Documents filed by Sovereign, and (iii) the preliminary unaudited
     consolidated financial statements of Sovereign as of December 31, 1996 and
     for the twelve month period then ended, including the preliminary notes
     thereto.

          Sovereign Market Price means, as of any date, the average of the mean
     between the closing high bid and low asked prices of a share of Sovereign
     Common Stock, as reported on the National Association of Securities Dealers
     Automated Quotation System (Nasdaq) National Market System.

          Sovereign Market Value means, as of any date, the average of the mean
     between the closing high bid and low asked prices of a share of Sovereign
     Common Stock, as reported on the National Association of Securities Dealers
     Automated Quotation System (Nasdaq) National Market System, for the fifteen
     consecutive trading days commencing sixteen (16) trading days prior to the
     date of determination.

          Sovereign Option means the option granted to Sovereign to acquire
     shares of Bankers Common Stock referenced in the recitals to this
     Agreement.

          Sovereign Regulatory Reports means the Annual Reports of Sovereign on
     Form H(b)-11, any Current Report of Sovereign on Form H(b)-11 filed with
     the OTS from December 31, 1994 through the Closing Date and the Thrift
     Financial Reports of Sovereign and accompanying schedules for each calendar
     quarter, beginning with the quarter ended December 31, 1994, through the
     Closing Date.

          Sovereign Rights Agreement means the Rights Agreement dated as of
     September 19, 1989, as amended September 27, 1995, between Sovereign and
     Chemical Bank, as rights agent, relating to Sovereign's Series A Junior
     Participating Preferred Stock.

          Sovereign Stock Purchase Rights means Rights to purchase a unit of
     Sovereign's Series A Junior Participating Preferred Stock in accordance
     with the terms of the Sovereign Rights Agreement.

          Sovereign Subsidiaries means any corporation, 50% or more of the
     capital stock of which is owned, either directly or indirectly, by
     Sovereign, except any corporation the stock of which is held in the
     ordinary course of the lending activities of a bank.

          Subsidiary means any corporation, 50% or more of the capital stock of
     which is owned, either directly or indirectly, by another entity, except
     any corporation the stock of which is held in the ordinary course of the
     lending activities of a bank.




                                        6

<PAGE>



     Section 1.02 The Merger.

        (a) Closing. The closing will take place at 10:00 a.m. on the Closing
Date at the offices of Stevens & Lee, 111 North Sixth Street, Reading,
Pennsylvania, unless another time and place are agreed to by the parties hereto;
provided, in any case, that all conditions to closing set forth in Article V
have been satisfied or waived at or prior to the Closing Date. On the Closing
Date, Bankers and Sovereign shall cause the Articles of Merger to be duly
executed and to be filed in the PDS and the NJSOS.

        (b) The Merger. Subject to the terms and conditions of this Agreement,
on the Effective Date: Bankers shall merge with and into Sovereign; the separate
existence of Bankers shall cease; Sovereign shall be the surviving corporation
in the Merger; and all of the property (real, personal and mixed), rights,
powers and duties and obligations of Bankers shall be taken and deemed to be
transferred to and vested in Sovereign, as the surviving corporation in the
Merger, without further act or deed; all debts, liabilities and duties of each
of Bankers and Sovereign shall thereafter be the responsibility of Sovereign as
the surviving corporation; all in accordance with the applicable laws of the
Commonwealth of Pennsylvania and the State of New Jersey.

        (c) Sovereign's Articles of Incorporation and Bylaws. On and after the
Effective Date, the articles of incorporation and the bylaws of Sovereign, as in
effect immediately prior to the Effective Date, shall automatically be and
remain the articles of incorporation and bylaws of Sovereign, as the surviving
corporation in the Merger, until thereafter altered, amended or repealed.

        (d) Board of Directors and Officers of Sovereign and Sovereign Bank.

            (i) On the Effective Date, the Board of Directors of Sovereign, as
the surviving corporation in the Merger, shall consist of those persons holding
such office immediately prior to the Effective Date.

            (ii) On the Effective Date, the officers of Sovereign duly elected
and holding office immediately prior to the Effective Date shall be the officers
of Sovereign, as the surviving corporation in the Merger, existing on such
Effective Date.

            (iii) On the effective date of the Bank Merger, the directors of
Sovereign Bank as the surviving institution in the Bank Merger shall consist of
(i) those persons holding such office immediately prior to the Effective Date
and (ii) Joseph P. Gemmell. Sovereign shall cause Mr. Gemmell to be appointed as
a director of Sovereign Bank effective as of the



                                        7

<PAGE>



effective date of the Bank Merger. Mr. Gemmell shall be appointed to hold office
until the 1998 annual reorganization meeting of the Board of Directors of
Sovereign Bank and until his successor is elected and qualified or otherwise in
accordance with Sovereign Bank's charter and bylaws. Sovereign agrees to use its
best efforts to cause Mr. Gemmell to be renominated as a director of Sovereign
Bank for election at the 1998 and 1999 annual reorganization meetings of the
Board of Directors of Sovereign Bank and agrees to vote its shares of Sovereign
Bank in favor of such election at such meetings.

            (iv) On the effective date of the Bank Merger, the officers of
Sovereign Bank duly elected and holding office immediately prior to such
effective date shall be the officers of Sovereign Bank, as the surviving
corporation in the Bank Merger.

        (e) Conversion of Shares.

            (i) Sovereign Common Stock.

               (A) Each share of Sovereign Common Stock issued and outstanding
          immediately prior to the Effective Date shall, on and after the
          Effective Date, continue to be issued and outstanding as an identical
          share of Sovereign Common Stock. Shares of Sovereign Common Stock
          owned by Bankers (other than shares held in trust, managed, custodial
          or nominee accounts and the like or held by mutual funds for which a
          subsidiary of Bankers acts as investment advisor, that in any such
          case are beneficially owned by third parties (any such shares, "trust
          account shares") and shares acquired in respect of debts previously
          contracted (any such shares, "DPC shares")) shall become treasury
          stock of Sovereign.

               (B) Each share of Sovereign Common Stock issued and held in the
          treasury of Sovereign as of the Effective Date, if any, shall, on and
          after the Effective Date, continue to be issued and held in the
          treasury of Sovereign.

            (ii) Bankers Common Stock.

               (A) Subject to the provisions of subparagraphs (B), (C) and (D)
          of this Section 1.02(e)(ii), each share of Bankers Common Stock issued
          and outstanding immediately prior to the Effective Date (other than
          shares of Bankers Common Stock, if any, then owned by Sovereign or
          Bankers or any Bankers Subsidiary) shall, on the Effective Date, by
          reason of the Merger and without any action on the part of the holder
          thereof, be converted into and become a right to receive:




                                        8

<PAGE>



                    (i) if the Sovereign Market Value determined as of the
               Effective Date is greater than or equal to $11.00 and less than
               or equal to $16.50, then that number of shares of fully paid and
               nonassessable shares of Sovereign Common Stock, and the
               corresponding percentage of Sovereign Stock Purchase Rights
               pursuant to the Sovereign Rights Agreement, equal to $25.50
               divided by the Sovereign Market Value determined as of the
               Effective Date;

                    (ii) if the Sovereign Market Value determined as of the
               Effective Date is less than $11.00, then 2.318 shares of fully
               paid and nonassessable shares of Sovereign Common Stock, and the
               corresponding percentage of Sovereign Stock Purchase Rights
               pursuant to the Sovereign Rights Agreement; or

                    (iii) if the Sovereign Market Value determined as of the
               Effective Date is greater than $16.50, then 1.545 shares of fully
               paid and nonassessable shares of Sovereign Common Stock, and the
               corresponding percentage of Sovereign Stock Purchase Rights
               pursuant to the Sovereign Rights Agreement (as determined
               pursuant to any of Sections 1.02(e)(ii)(A)(i), 1.02(e)(ii)(A)(ii)
               or 1.02(e)(ii)(A)(iii), the "Applicable Exchange Ratio").

               (B) Each share of Bankers Common Stock (other than trust account
          shares or DPC shares) owned by Sovereign or a Sovereign Subsidiary on
          the Effective Date, if any, shall be cancelled.

               (C) Each share of Bankers Common Stock issued and held in the
          treasury of Bankers or owned by Bankers or any Bankers Subsidiary
          (other than trust account shares or DPC shares) as of the Effective
          Date, if any, shall be cancelled, and no cash, stock or other property
          shall be delivered in exchange therefor.

               (D) No fraction of a whole share of Sovereign Common Stock and no
          scrip or certificates therefor shall be issued in connection with the
          Merger. Any former holder of Bankers Common Stock who would otherwise
          be entitled to receive a fraction of a share of Sovereign Common Stock
          shall receive, in lieu thereof, cash in an amount equal to such
          fraction of a share multiplied by the Sovereign Market Price
          determined as of the Effective Date.

        (f) Stock Options. Each option to acquire Bankers Common Stock shall
be converted into and become an option to acquire that number of shares of
Sovereign Common Stock equal to the number of shares of Bankers Common Stock
covered by the option multiplied by the Applicable Exchange Ratio and the
exercise price for a whole share of Sovereign Common Stock shall



                                        9

<PAGE>



be the present stated exercise price of such option divided by the Applicable
Exchange Ratio, such shares to be issuable upon exercise of such options in
accordance with the terms of the respective plans and grant agreements under
which they were issued.

        (g) Surrender and Exchange of Bankers Stock Certificates.

            (i) Exchange of Certificates. Each holder of shares of Bankers 
Common Stock who surrenders to Sovereign (or its agent) the certificate or
certificates representing such shares will be entitled to receive, as soon as
practicable after the Effective Date, in exchange therefor a certificate or
certificates for the number of whole shares of Sovereign Common Stock into which
such holder's shares of Bankers Common Stock have been converted pursuant to the
Merger, together with a check for cash in lieu of any fractional share in
accordance with Section 1.02(e)(ii)(D) hereof.

            (ii) Rights Evidenced by Certificates. Each certificate for shares
of Sovereign Common Stock issued in exchange for certificates for Bankers Common
Stock pursuant to Section 1.02(g)(i) hereof will be dated the Effective Date and
be entitled to dividends and all other rights and privileges pertaining to such
shares of stock from and after the Effective Date. Until surrendered, each
certificate theretofore evidencing shares of Bankers Common Stock will, from and
after the Effective Date, evidence solely the right to receive certificates for
shares of Sovereign Common Stock pursuant to Section 1.02(g)(i) hereof and a
check for cash in lieu of any fractional share in accordance with Section
1.02(e)(ii)(D) hereof. If certificates for shares of Bankers Common Stock are
exchanged for Sovereign Common Stock at a date following one or more record
dates for the payment of dividends or of any other distribution on the shares of
Sovereign Common Stock, Sovereign will pay cash in an amount equal to dividends
theretofore payable on such Sovereign Common Stock and pay or deliver any other
distribution to which holders of shares of Sovereign Common Stock have
theretofore become entitled. No interest will accrue or be payable in respect of
dividends or cash otherwise payable under this Section 1.02(g) upon surrender of
certificates for shares of Bankers Common Stock. Notwithstanding the foregoing,
no party hereto will be liable to any holder of Bankers Common Stock for any
amount paid in good faith to a public official or agency pursuant to any
applicable abandoned property, escheat or similar law. Until such time as
certificates for shares of Bankers Common Stock are surrendered by a Bankers
shareholder to Sovereign for exchange, Sovereign shall have the right to
withhold dividends or any other distributions on the shares of Sovereign Common
Stock issuable to such shareholder.



                                       10

<PAGE>




            (iii) Exchange Procedures. Each certificate for shares of Bankers
Common Stock delivered for exchange under this Section 1.02(g) must be endorsed
in blank by the registered holder thereof or be accompanied by a power of
attorney to transfer such shares endorsed in blank by such holder. If more than
one certificate is surrendered at one time and in one transmittal package for
the same shareholder account, the number of whole shares of Sovereign Common
Stock for which certificates will be issued pursuant to this Section 1.02(g)
will be computed on the basis of the aggregate number of shares represented by
the certificates so surrendered. If shares of Sovereign Common Stock or payments
of cash are to be issued or made to a person other than the one in whose name
the surrendered certificate is registered, the certificate so surrendered must
be properly endorsed in blank, with signature(s) guaranteed, or otherwise in
proper form for transfer, and the person to whom certificates for shares of
Sovereign Common Stock is to be issued or to whom cash is to be paid shall pay
any transfer or other taxes required by reason of such issuance or payment to a
person other than the registered holder of the certificate for shares of Bankers
Common Stock which are surrendered. As promptly as practicable after the
Effective Date, Sovereign shall send or cause to be sent to each shareholder of
record of Bankers Common Stock transmittal materials for use in exchanging
certificates representing Bankers Common Stock for certificates representing
Sovereign Common Stock into which the former have been converted in the Merger.
Certificates representing shares of Sovereign Common Stock and checks for cash
in lieu of fractional shares shall be mailed to former shareholders of Bankers
as soon as reasonably possible but in no event later than fifteen (15) business
days following the receipt of certificates representing former shares of Bankers
Common Stock (except in the case of share certificates containing a restrictive
legend or with respect to which stop transfer instructions pertain) duly
endorsed or accompanied by the materials referenced herein and delivered by
certified mail, return receipt requested (but in no event earlier than the
second business day following the Effective Date).

            (iv) Closing of Stock Transfer Books; Cancellation of Bankers
Certificates. Upon the Effective Date, the stock transfer books for Bankers
Common Stock will be closed and no further transfers of shares of Bankers Common
Stock will thereafter be made or recognized. All certificates for shares of
Bankers Common Stock surrendered pursuant to this Section 1.02(g) will be
cancelled by Sovereign.

        (h) Intentionally omitted.

        (i) Anti-Dilution Provisions. If, on the Effective Date, (i) the
Applicable Exchange Ratio is determined



                                       11

<PAGE>



pursuant to either Section 1.02(e)(ii)(A)(ii) or 1.02(e)(ii)(A)(iii), (ii)
Sovereign has, at any time after the date hereof and before the Effective Date,
(A) issued a dividend in shares of Sovereign Common Stock, (B) combined the
outstanding shares of Sovereign Common Stock into a smaller number of shares,
(C) subdivided the outstanding shares of Sovereign Common Stock, or (D)
reclassified the shares of Sovereign Common Stock, and (iii) the Applicable
Exchange Ratio would have been determined under the same section if such
dividend, combination, subdivision or reclassification had not occurred
(determined by appropriate mathematical adjustment of the actual Applicable
Exchange Ratio), then the number of shares of Sovereign Common Stock to be
delivered pursuant to Sections 1.02(e)(ii)(A)(ii) or 1.02(e)(ii)(A)(iii) to
Bankers shareholders who are entitled to receive shares of Sovereign Common
Stock in exchange for shares of Bankers Common Stock shall be adjusted so that
each Bankers shareholder shall be entitled to receive such number of shares of
Sovereign Common Stock as such shareholder would have been entitled to receive
if the Effective Date had occurred prior to the happening of such event. (By way
of illustration, if Sovereign shall declare a stock dividend of 7% payable with
respect to a record date on or prior to the Effective Date and the conditions
set forth above are satisfied, the Applicable Exchange Ratio determined pursuant
to Sections 1.02(e)(ii)(A)(ii) or 1.02(e)(ii)(A)(iii) shall be adjusted upward
by 7%). If, on the Effective Date, (i) the exchange ratio preliminarily would be
determined pursuant to Section 1.02(e)(ii)(A)(i), 1.02(e)(ii)(A)(ii), or
1.02(e)(ii)(A)(iii) (the "Tentative Exchange Ratio"), (ii) Sovereign has, at any
time after the date hereof and before the Effective Date, (A) issued a dividend
in shares of Sovereign Common Stock, (B) combined the outstanding shares of
Sovereign Common Stock into a smaller number of shares, (C) subdivided the
outstanding shares of Sovereign Common Stock, or (D) reclassified the shares of
Sovereign Common Stock, and (iii) the Tentative Exchange Ratio would have been
determined under a different section if such dividend, combination, subdivision,
or reclassification had not occurred (determined by appropriate mathematical
adjustment of the Sovereign Market Value), then the actual Applicable Exchange
Ratio shall be determined by giving effect to such mathematical adjustment and
by changing, if relevant, the otherwise determined exchange ratio amount set
forth in Section 1.02(e)(ii)(A)(ii) or 1.02(e)(ii)(A)(iii). (By way of
illustration, if Sovereign shall declare a two-for-one stock split payable with
respect to a record date on or prior to the Effective Date and the Sovereign
Market Value determined as of the Effective Date is $6.00, then the Applicable
Exchange Ratio shall be determined under Section 1.02(e)(ii)(A)(i) as though
such Sovereign Market Value were $12.00. In such event, each Bankers shareholder
would receive 4.25 shares of Sovereign Common Stock in exchange for each share
of Bankers Common Stock, so that the aggregate market value of the Sovereign
Common Stock received would be $25.50.)



                                       12

<PAGE>



        Section 1.03 The Bank Merger. Sovereign and Bankers shall use their best
efforts to cause Bankers Savings to merge with and into Sovereign Bank, with
Sovereign Bank surviving such merger, as soon as practicable after the Effective
Date. Concurrently with, or as soon as practicable after, the execution and
delivery of this Agreement, Sovereign shall cause Sovereign Bank, and Bankers
shall cause Bankers Savings, to execute and deliver the Bank Plan of Merger
attached hereto as Exhibit 3.

                                   ARTICLE II
                    REPRESENTATIONS AND WARRANTIES OF BANKERS

        Bankers hereby represents and warrants to Sovereign that, except as
specifically set forth in the Bankers Disclosure Schedule delivered to Sovereign
by Bankers on the date hereof:

        Section 2.01 Organization.

            (a) Bankers is a corporation duly organized, validly existing and in
good standing under the laws of the State of New Jersey. Bankers is a bank
holding company duly registered under the BHC. Bankers has the corporate power
and authority to carry on its business and operations as now being conducted and
to own and operate the properties and assets now owned and being operated by it.
Bankers is not qualified or licensed to do business as a foreign corporation in
any other jurisdiction and is not required to be so qualified or licensed as the
result of the ownership or leasing of property or the conduct of its business
except where the failure to be so qualified or licensed would not have a
Material Adverse Effect.

            (b) Bankers Savings is a New Jersey state-chartered savings bank
duly organized and validly existing under the laws of the State of New Jersey.
Bankers Savings has the corporate power and authority to carry on its business
and operations as now being conducted and to own and operate the properties and
assets now owned and being operated by it. Neither Bankers Savings nor any other
Bankers subsidiary is qualified or licensed to do business as a foreign
corporation in any other jurisdiction and neither is required to be so qualified
or licensed as the result of the ownership or leasing of property or the conduct
of its business except where the failure to be so qualified or licensed would
not have a Material Adverse Effect.

            (c) There are no Bankers Subsidiaries other than Bankers Savings and
those identified in the Bankers Disclosure Schedule. There are no Bankers
Savings Subsidiaries other than those identified in the Bankers Disclosure
Schedule.

            (d) The deposits of Bankers Savings are insured by the FDIC to the
extent provided in the Federal Deposit Insurance Act.




                                       13

<PAGE>

            (e) The respective minute books of Bankers and Bankers Savings and
each other Bankers Subsidiary accurately record, in all material respects, all
material corporate actions of their respective shareholders and boards of
directors (including committees) through the date of this Agreement.

            (f) Prior to the date of this Agreement, Bankers has delivered to
Sovereign true and correct copies of the articles of incorporation and bylaws of
Bankers and the charter and bylaws of Bankers Savings as in effect on the date
hereof.

        Section 2.02 Capitalization.

            (a) The authorized capital stock of Bankers consists of (a)
20,000,000 shares of common stock, $0.01 par value ("Bankers Common Stock"), of
which 12,378,184 shares are outstanding, validly issued, fully paid and
nonassessable and free of preemptive rights, and (b) 10,000,000 shares of
preferred stock, $0.01 par value, none of which are issued or outstanding.
Neither Bankers nor Bankers Savings nor any other Bankers Subsidiary has or is
bound by any subscription, option, warrant, call, commitment, agreement, plan or
other Right of any character relating to the purchase, sale or issuance or
voting of, or right to receive dividends or other distributions on any shares of
Bankers Common Stock, Bankers preferred stock or any other security of Bankers
or any securities representing the right to vote, purchase or otherwise receive
any shares of Bankers Common Stock, Bankers preferred stock or any other
security of Bankers, other than shares issuable under the Sovereign Option and
as set forth in reasonable detail in the Bankers Disclosure Schedule.

            (b) The authorized capital stock of Bankers Savings consists of (i)
10,000,000 shares of common stock, par value $5.00 per share ("Bankers Savings
Common Stock"), of which 500,000 shares are outstanding, validly issued, fully
paid, nonassessable, free of preemptive rights and owned by Bankers. Neither
Bankers nor any Bankers Subsidiary has or is bound by any subscription, option,
warrant, call, commitment, agreement or other Right of any character relating to
the purchase, sale or issuance or voting of, or right to receive dividends or
other distributions on any shares of the capital stock of any Bankers Subsidiary
or any other security of any Bankers Subsidiary or any securities representing
the right to vote, purchase or otherwise receive any shares of the capital stock
or any other security of any Bankers Subsidiary. Either Bankers or Bankers
Savings owns all of the outstanding shares of capital stock of each Bankers
Subsidiary free and clear of all liens, security interests, pledges, charges,
encumbrances, agreements and restrictions of any kind or nature.

            (c) Except as set forth in the Bankers Disclosure Schedule, neither
(i) Bankers, (ii) Bankers Savings nor (iii) any other Bankers Subsidiary, owns
any equity interest, directly or indirectly, treasury stock, in any other
company or controls any



                                       14

<PAGE>



other company, except for equity interests held in the investment portfolios of
Bankers Subsidiaries, equity interests held by Bankers Subsidiaries in a
fiduciary capacity, and equity interests held in connection with the commercial
loan activities of Bankers Subsidiaries. There are no subscriptions, options,
warrants, calls, commitments, agreements or other Rights outstanding and held by
Bankers or Bankers Savings with respect to any other company's capital stock or
the equity of any other person.

            (d) To the best of Bankers' knowledge, no person or "group" (as that
term is used in Section 13(d)(3) of the Exchange Act), is the beneficial owner
(as defined in Section 13(d) of the Exchange Act) of 5% or more of the
outstanding shares of Bankers Common Stock, except as disclosed in the Bankers
Disclosure Schedule.

        Section 2.03 Authority; No Violation.

            (a) Bankers has full corporate power and authority to execute and
deliver this Agreement and to complete the transactions contemplated hereby.
Bankers Savings has full corporate power and authority to execute and deliver
the Bank Plan of Merger and to consummate the Bank Merger. The execution and
delivery of this Agreement by Bankers and the completion by Bankers of the
transactions contemplated hereby have been duly and validly approved by the
Board of Directors of Bankers and, except for approval by the shareholders of
Bankers as required under the NJBCA, Bankers' articles of incorporation and
bylaws and Nasdaq requirements applicable to it, no other corporate proceedings
on the part of Bankers are necessary to complete the transactions contemplated
hereby. This Agreement has been duly and validly executed and delivered by
Bankers and, subject to approval of the shareholders of Bankers as required
under the NJBCA, Bankers' articles of incorporation and bylaws and Nasdaq
requirements applicable to it and receipt of the required approvals from
Regulatory Authorities described in Section 3.04 hereof, constitutes the valid
and binding obligation of Bankers, enforceable against Bankers in accordance
with its terms, subject to applicable bankruptcy, insolvency and similar laws
affecting creditors' rights generally and subject, as to enforceability, to
general principles of equity. The Bank Plan of Merger, upon its execution and
delivery by Bankers Savings concurrently with the execution and delivery of this
Agreement, will constitute the valid and binding obligation of Bankers Savings,
enforceable against Bankers Savings in accordance with its terms, subject to
applicable conservatorship or receivership provisions of the FDIA, or insolvency
and similar laws affecting creditors' rights generally and subject, as to
enforceability, to general principles of equity.

            (b) (A) The execution and delivery of this Agreement by Bankers, (B)
the execution and delivery of the Bank Plan of Merger by Bankers Savings, (C)
subject to receipt of



                                       15

<PAGE>



approvals from the Regulatory Authorities referred to in Section 3.04 hereof and
Bankers' and Sovereign's compliance with any conditions contained therein, the
completion of the transactions contemplated hereby, and (D) compliance by
Bankers or Bankers Savings with any of the terms or provisions hereof or of the
Bank Plan of Merger, will not (i) conflict with or result in a breach of any
provision of the articles of incorporation or bylaws of Bankers or any Bankers
Subsidiary or the charter and bylaws of Bankers Savings; (ii) violate any
statute, code, ordinance, rule, regulation, judgment, order, writ, decree or
injunction applicable to Bankers or any Bankers Subsidiary or any of their
respective properties or assets; or (iii) except as set forth in the Bankers
Disclosure Schedule, violate, conflict with, result in a breach of any
provisions of, constitute a default (or an event which, with notice or lapse of
time, or both, would constitute a default) under, result in the termination of,
accelerate the performance required by, or result in a right of termination or
acceleration or the creation of any lien, security interest, charge or other
encumbrance upon any of the properties or assets of Bankers or any Bankers
Subsidiary under, any of the terms, conditions or provisions of any note, bond,
mortgage, indenture, deed of trust, license, lease, agreement, commitment or
other instrument or obligation to which Bankers or any Bankers Subsidiary is a
party, or by which they or any of their respective properties or assets may be
bound or affected, except for such violations, conflicts, breaches or defaults
under clause (ii) or (iii) hereof which, either individually or in the
aggregate, will not have a Material Adverse Effect on Bankers.

            Section 2.04 Consents. Except for the consents, approvals, filings
and registrations from or with the Regulatory Authorities referred to in Section
3.04 hereof and compliance with any conditions contained therein, and the
approval of this Agreement by the shareholders of Bankers under the NJBCA, and
the approval of the Bank Plan of Merger by Bankers as sole shareholder of
Bankers Savings under the FDIA, and by the Bankers Savings Board of Directors,
no consents or approvals of, or filings or registrations with, any public body
or authority are necessary, and no consents or approvals of any third parties
are necessary, or will be, in connection with (a) the execution and delivery of
this Agreement by Bankers or the Bank Plan of Merger by Bankers Savings, and (b)
the completion by Bankers of the transactions contemplated hereby or by Bankers
Savings of the Bank Merger. Bankers has no reason to believe that (i) any
required consents or approvals will not be received or will be received with
conditions, limitations or restrictions unacceptable to it or which would
adversely impact Bankers' ability to complete the transactions contemplated by
this Agreement or that (ii) any public body or authority, the consent or
approval of which is not required or any filing with which is not required, will
object to the completion of the transactions contemplated by this Agreement.
Shareholders of Bankers are not entitled to exercise dissenters' rights in
connection with the



                                       16

<PAGE>



transactions contemplated by this Agreement under federal or New Jersey law.

        Section 2.05 Financial Statements.

            (a) Bankers has previously delivered, or will deliver, to Sovereign
the Bankers Regulatory Reports. The Bankers Regulatory Reports have been, or
will be, prepared in all material respects in accordance with applicable
regulatory accounting principles and practices throughout the periods covered by
such statements, and fairly present, or will fairly present in all material
respects, the financial position, results of operations and changes in
shareholders' equity of Bankers as of and for the periods ended on the dates
thereof, in accordance with applicable regulatory accounting principles applied
on a consistent basis.

            (b) Bankers has previously delivered to Sovereign the Bankers
Financials. The Bankers Financials have been, or will be, prepared in accordance
with generally accepted accounting principles and practices applied on a
consistent basis throughout the periods covered by such statements, and fairly
present, or will fairly present, the consolidated financial position, results of
operations and cash flows of Bankers as of and for the periods ending on the
dates thereof, in accordance with generally accepted accounting principles
applied on a consistent basis.

            (c) At the date of each balance sheet included in the Bankers
Financials or the Bankers Regulatory Reports, neither Bankers nor Bankers
Savings (as the case may be) had, or will have any liabilities, obligations or
loss contingencies of any nature (whether absolute, accrued, contingent or
otherwise) of a type required to be reflected in such Bankers Financials or
Bankers Regulatory Reports or in the footnotes thereto which are not fully
reflected or reserved against therein or fully disclosed in a footnote thereto,
except for liabilities, obligations and loss contingencies which are not
material in the aggregate and which are incurred in the ordinary course of
business, consistent with past practice and except for liabilities, obligations
and loss contingencies which are within the subject matter of a specific
representation and warranty herein and subject, in the case of any unaudited
statements, to normal, recurring audit adjustments and the absence of footnotes.

        Section 2.06 Taxes.

            (a) Bankers and the Bankers Subsidiaries are members of the same
affiliated group within the meaning of IRC Section 1504(a). Bankers has duly
filed, and will file, all federal, state and local tax returns required to be
filed by or with respect to Bankers and all Bankers Subsidiaries on or prior to
the Closing Date (all such returns being accurate and correct in all material
respects) and has duly paid or will pay, or made



                                       17

<PAGE>



or will make, provisions for the payment of all federal, state and local taxes
which have been incurred by or are due or claimed to be due from Bankers and any
Bankers Subsidiary by any taxing authority or pursuant to any tax sharing
agreement or arrangement (written or oral) on or prior to the Closing Date other
than taxes which (i) are not delinquent or (ii) are being contested in 
good faith.

            (b) No consent pursuant to IRC Section 341(f) has been filed (or
will be filed prior to the Closing Date) by or with respect to Bankers or any
Bankers Subsidiary.

        Section 2.07 No Material Adverse Effect. Bankers has not suffered any
Material Adverse Effect since December 31, 1996.

        Section 2.08  Contracts.

            (a) Except as described in Bankers' proxy statement for its April
26, 1996 annual meeting of shareholders and Annual Reports on Form 10-K for the
years ended December 31, 1993, 1994 and 1995, previously delivered to Sovereign,
in the footnotes to the audited consolidated financial statements of Bankers as
of December 31, 1995, and for the three years ended December 31, 1995, or in the
Bankers Disclosure Schedule, neither Bankers nor any Bankers Subsidiary is a
party to or subject to: (i) any employment, consulting or severance contract or
arrangement with any past or present officer, director or employee of Bankers or
any Bankers Subsidiary, except for "at will" arrangements; (ii) any plan,
arrangement or contract providing for bonuses, pensions, options, deferred
compensation, retirement payments, profit sharing or similar arrangements for or
with any past or present officers, directors or employees of Bankers or any
Bankers Subsidiary; (iii) any collective bargaining agreement with any labor
union relating to employees of Bankers or any Bankers Subsidiary; (iv) any
agreement which by its terms limits the payment of dividends by any Bankers
Subsidiary; (v) any instrument evidencing or related to indebtedness for
borrowed money whether directly or indirectly, by way of purchase money
obligation, conditional sale, lease purchase, guaranty or otherwise, in respect
of which Bankers or any Bankers Subsidiary is an obligor to any person, which
instrument evidences or relates to indebtedness other than deposits, repurchase
agreements, bankers acceptances and "treasury tax and loan" accounts established
in the ordinary course of business and transactions in "federal funds" or which
contains financial covenants or other restrictions (other than those relating to
the payment of principal and interest when due) which would be applicable on or
after the Closing Date to Sovereign or any Sovereign Subsidiary; or (vi) any
contract (other than this Agreement) limiting the freedom of any Bankers
Subsidiary to engage in any type of banking or bank-related business permissible
under law.



                                       18

<PAGE>


            (b) True and correct copies of agreements, plans, arrangements and
instruments referred to in Section 2.08(a) or described in the Bankers proxy
statement for its April 26, 1996 annual meeting of shareholders or in a footnote
to such audited consolidated financial statements, have been provided to
Sovereign on or before the date hereof, are listed on the Bankers Disclosure
Schedule and are in full force and effect on the date hereof and neither Bankers
nor any Bankers Subsidiary (nor, to the knowledge of Bankers, any other party to
any such contract, plan, arrangement or instrument) has breached any provision
of, or is in default in any respect under any term of, any such contract, plan,
arrangement or instrument which breach has resulted in or will result in a
Material Adverse Effect with respect to Bankers. Except as set forth in the
Bankers Disclosure Schedule, no party to any material contract, plan,
arrangement or instrument will have the right to terminate any or all of the
provisions of any such contract, plan, arrangement or instrument as a result of
the transactions contemplated by this Agreement. Except as set forth in the
Bankers Disclosure Schedule, none of the employees (including officers) of
Bankers or any Bankers Subsidiary, possess the right to terminate their
employment as a result of the execution of this Agreement. Except as set forth
in the Bankers Disclosure Schedule, no plan, employment agreement, termination
agreement, or similar agreement or arrangement to which Bankers or any Bankers
Subsidiary is a party or under which Bankers or any Bankers Subsidiary may be
liable contains provisions which permit an employee or independent contractor to
terminate it without cause and continue to accrue future benefits thereunder.
Except as set forth in the Bankers Disclosure Schedule, no such agreement, plan
or arrangement (x) provides for acceleration in the vesting of benefits or
payments due thereunder upon the occurrence of a change in ownership or control
of Bankers or any Bankers Subsidiary absent the occurrence of a subsequent
event; (y) provides for benefits which may cause the disallowance of a federal
income tax deduction under IRC Section 280G; or (z) requires Bankers or any
Bankers Subsidiary to provide a benefit in the form of Bankers Common Stock or
determined by reference to the value of Bankers Common Stock.

        Section 2.09  Ownership of Property; Insurance Coverage.

            (a) Except as disclosed in the Bankers Disclosure Schedule, Bankers
and the Bankers Subsidiaries have, or will have as to property acquired after
the date hereof, good and, as to real property, marketable title to all assets
and properties owned by Bankers or any Bankers Subsidiary in the conduct of
their businesses, whether such assets and properties are real or personal,
tangible or intangible, including assets and property reflected in the balance
sheets contained in the Bankers Regulatory Reports and in the Bankers Financials
or acquired subsequent thereto (except to the extent that such assets and
properties have been disposed of for fair value, in the ordinary



                                       19

<PAGE>

course of business, since the date of such balance sheets), subject to no
encumbrances, liens, mortgages, security interests or pledges, except (i) those
items which secure liabilities for borrowed money from a Federal Home Loan Bank,
(ii) statutory liens for amounts not yet delinquent or which are being contested
in good faith and (iii) items permitted under Article IV. Bankers and the
Bankers Subsidiaries, as lessee, have the right under valid and subsisting
leases of real and personal properties used by Bankers and its Subsidiaries in
the conduct of their businesses to occupy or use all such properties as
presently occupied and used by each of them. Except as disclosed in the Bankers
Disclosure Schedule, such existing leases and commitments to lease constitute or
will constitute operating leases for both tax and financial accounting purposes
and the lease expense and minimum rental commitments with respect to such leases
and lease commitments are as disclosed in the Notes to the Bankers Financials.

            (b) With respect to all agreements pursuant to which Bankers or any
Bankers Subsidiary has purchased securities subject to an agreement to resell,
if any, Bankers or such Bankers Subsidiary, as the case may be, has a valid,
perfected first lien or security interest in the securities or other collateral
securing the repurchase agreement, and the value of such collateral equals or
exceeds the amount of the debt secured thereby.

            (c) Bankers and the Bankers Subsidiaries currently maintain
insurance considered by Bankers to be reasonable for their respective operations
and similar in scope and coverage to that maintained by other businesses
similarly engaged. Neither Bankers nor any Bankers Subsidiary has received
notice from any insurance carrier that (i) such insurance will be cancelled or
that coverage thereunder will be reduced or eliminated, or (ii) premium costs
with respect to such policies of insurance will be substantially increased.
There are presently no material claims pending under such policies of insurance
and no notices have been given by Bankers or Bankers Savings under such
policies. All such insurance is valid and enforceable and in full force and
effect, and within the last three years Bankers has received each type of
insurance coverage for which it has applied and during such periods has not been
denied indemnification for any material claims submitted under any of its
insurance policies.

        Section 2.10 Legal Proceedings. Except as disclosed in the Bankers
Disclosure Schedule, neither Bankers nor any Bankers Subsidiary is a party to
any, and there are no pending or, to the best of Bankers' knowledge, threatened
legal, administrative, arbitration or other proceedings, claims (whether
asserted or unasserted), actions or governmental investigations or inquiries of
any nature (i) against Bankers or any Bankers Subsidiary, (ii) to which Bankers
or any Bankers Subsidiary's assets are or may be subject, (iii) challenging the
validity or



                                       20

<PAGE>

propriety of any of the transactions contemplated by this Agreement, or (iv)
which could adversely affect the ability of Bankers to perform under this
Agreement, except for any proceedings, claims, actions, investigations or
inquiries referred to in clauses (i) or (ii) which, if adversely determined,
individually or in the aggregate, could not be reasonably expected to have a
Material Adverse Effect.

        Section 2.11 Compliance With Applicable Law.

            (a) Bankers and Bankers Subsidiaries hold all licenses, franchises,
permits and authorizations necessary for the lawful conduct of their businesses
under, and have complied in all material respects with, applicable laws,
statutes, orders, rules or regulations of any federal, state or local
governmental authority relating to them, other than where such failure to hold
or such noncompliance will neither result in a limitation in any material
respect on the conduct of their businesses nor otherwise have a Material Adverse
Effect.

            (b) Except as disclosed in the Bankers Disclosure Schedule, neither
Bankers nor any Bankers Subsidiary has received any notification or
communication from any Regulatory Authority (i) asserting that Bankers or any
Bankers Subsidiary is not in compliance with any of the statutes, regulations or
ordinances which such Regulatory Authority enforces; (ii) threatening to revoke
any license, franchise, permit or governmental authorization which is material
to Bankers or any Bankers Subsidiary; (iii) requiring or threatening to require
Bankers or any Bankers Subsidiary, or indicating that Bankers or any Bankers
Subsidiary may be required, to enter into a cease and desist order, agreement or
memorandum of understanding or any other agreement restricting or limiting, or
purporting to restrict or limit, in any manner the operations of Bankers or any
Bankers Subsidiary, including without limitation any restriction on the payment
of dividends; or (iv) directing, restricting or limiting, or purporting to
direct, restrict or limit, in any manner the operations of Bankers or any
Bankers Subsidiary, including without limitation any restriction on the payment
of dividends (any such notice, communication, memorandum, agreement or order
described in this sentence is hereinafter referred to as a "Regulatory
Agreement"). Neither Bankers nor any Bankers Subsidiary has consented to or
entered into any Regulatory Agreement, except as heretofore disclosed to
Sovereign.

        Section 2.12 ERISA. Bankers has previously delivered to Sovereign true
and complete copies of all employee pension benefit plans within the meaning of
ERISA Section 3(2), profit sharing plans, stock purchase plans, deferred
compensation and supplemental income plans, supplemental executive retirement
plans, employment agreements, annual or long term incentive plans, settlement
plans, policies and agreements, group insurance plans, and all other employee
welfare benefit plans within the meaning of ERISA Section 3(1) (including
vacation pay, sick


                                       21

<PAGE>



leave, short-term disability, long-term disability, and medical plans) and all
other employee benefit plans, policies, agreements and arrangements, all of
which are set forth in the Bankers Disclosure Schedule, maintained or
contributed to for the benefit of the employees or former employees (including
retired employees) and any beneficiaries thereof or directors or former
directors of Bankers or any Bankers Subsidiary, together with (i) the most
recent actuarial (if any) and financial reports relating to those plans which
constitute "qualified plans" under IRC Section 401(a), (ii) the most recent
annual reports relating to such plans filed by them, respectively, with any
government agency, and (iii) all rulings and determination letters which pertain
to any such plans. The pension plan has not incurred, directly or indirectly,
within the past six (6) years any liability under Title IV of ERISA (including
to the Pension Benefit Guaranty Corporation) or to the IRS except liabilities to
the Pension Benefit Guaranty Corporation pursuant to ERISA Section 4007, all of
which have been fully paid, nor has any reportable event under ERISA Section
4043(b) occurred with respect to any such pension plan. Neither Bankers, any
Bankers Subsidiary nor any other pension plan maintained by Bankers or any
Bankers Subsidiary, has incurred, directly or indirectly, within the past six
(6) years any liability under Title IV of ERISA (including to the Pension
Benefit Guaranty Corporation) or to the IRS with respect to any pension plan
qualified under IRC Section 401(a) which liability has resulted in or will
result in a Material Adverse Effect with respect to Bankers, except liabilities
to the Pension Benefit Guaranty Corporation pursuant to ERISA Section 4007, all
of which have been fully paid, nor has any reportable event under ERISA Section
4043 occurred with respect to any such pension plan. With respect to each of
such plans that is subject to Title IV of ERISA, the present value of the
accrued benefits under such plan, based upon the actuarial assumptions used for
funding purposes in the plan's most recent actuarial report did not, as of its
latest valuation date, exceed the then current value of the assets of such plan
allocable to such accrued benefits. Neither Bankers nor any Bankers Subsidiary
has incurred or is subject to any liability under ERISA Section 4201 for a
complete or partial withdrawal from a multi-employer plan. All "employee benefit
plans," as defined in ERISA Section 3(3), comply and within the past six (6)
years have complied in all material respects with (i) relevant provisions of
ERISA and (ii) in the case of plans intended to qualify for favorable income tax
treatment, provisions of the IRC relevant to such treatment. No prohibited
transaction (which shall mean any transaction prohibited by ERISA Section 406
and not exempt under ERISA Section 408 or any transaction prohibited under IRC
Section 4975) has occurred within the past six (6) years with respect to any
employee benefit plan maintained by Bankers or any Bankers Subsidiary which
would result in the imposition, directly or indirectly, of an excise tax under
IRC 4975 or other penalty under ERISA or the IRC, which, individually or in the
aggregate, has resulted in or will result in a Material Adverse Effect with
respect to Bankers. Bankers and the Bankers Subsidiaries provide



                                       22

<PAGE>

continuation coverage under group health plans for separating employees and
"qualified beneficiaries" in accordance with the provisions of IRC Section
4980B(f). Such group health plans are in compliance with Section 1862(b)(1) of
the Social Security Act. With respect to the outstanding loan to Bankers'
employee stock ownership plan, only one payment remains to be made in an amount
not to exceed $300,000 and such payment is due and payable in 1997.

        Section 2.13 Brokers, Finders and Financial Advisors. Except for
Bankers' engagement of Alex. Brown & Sons Incorporated ("Alex. Brown") in
connection with transactions contemplated by this Agreement, neither Bankers nor
any Bankers Subsidiary, nor any of their respective officers, directors,
employees or agents, has employed any broker, finder or financial advisor in
connection with the transactions contemplated by this Agreement or in connection
with any transaction other than the Merger, or, except for its commitments
disclosed in Bankers Disclosure Schedule, incurred any liability or commitment
for any fees or commissions to any such person in connection with the
transactions contemplated by this Agreement or in connection with any
transaction other than the Merger, which has not been reflected in the Bankers
Financials. The Bankers Disclosure Schedule shall contain as an exhibit the
engagement letter between Bankers and Alex. Brown.

        Section 2.14 Environmental Matters. To the knowledge of Bankers, neither
Bankers nor any Bankers Subsidiary, nor any properties owned or operated by
Bankers or any Bankers Subsidiary has been or is in violation of or liable under
any Environmental Law which violation or liability, individually or in the
aggregate, resulted in, or will result, in a Material Adverse Effect with
respect to Bankers. There are no actions, suits or proceedings, or demands,
claims, notices or investigations (including without limitation notices, demand
letters or requests for information from any environmental agency) instituted or
pending, or to the knowledge of Bankers, threatened, relating to the liability
of any property owned or operated by Bankers or any Bankers Subsidiary under any
Environmental Law.

        Section 2.15 Loan Portfolio. The allowance for loan losses reflected,
and to be reflected, in the Bankers Regulatory Reports, and shown, and to be
shown, on the balance sheets contained in the Bankers Financials have been, and
will be, established in accordance with the requirements of generally accepted
accounting principles and all applicable regulatory criteria.

        Section 2.16 Information to be Supplied. The information to be supplied
by Bankers and Bankers Savings for inclusion in the Registration Statement
(including the Prospectus/Proxy Statement) will not, at the time the
Registration Statement is declared effective pursuant to the Securities Act,
contain any untrue statement of a material fact



                                       23

<PAGE>

or omit to state any material fact necessary in order to make the statements
therein not misleading. The information supplied, or to be supplied, by Bankers
for inclusion in the Applications will, at the time such documents are filed
with any Regulatory Authority, be accurate in all material aspects.

        Section 2.17 Securities Documents. Bankers has delivered to Sovereign
copies of its (i) annual reports on SEC Form 10-K for the years ended December
31, 1995, 1994 and 1993, (ii) quarterly reports on SEC Form 10-Q for the
quarters ended March 31, 1996, June 31, 1996 and September 30, 1996 and (iii)
proxy materials used or for use in connection with its meetings of shareholders
held in 1996, 1995 and 1994. Such reports and such proxy materials complied, at
the time filed with the SEC, in all material respects, with the Exchange Act and
all applicable rules and regulations of the SEC.

        Section 2.18 Related Party Transactions. Except as disclosed (i) in the
Bankers Disclosure Schedule, (ii) in the proxy statement for use in connection
with Bankers' 1996 annual meeting of shareholders or (iii) in the footnotes to
the Bankers Financials, Bankers is not a party to any transaction (including any
loan or other credit accommodation) with any Affiliate of Bankers (except a
Bankers Subsidiary). Except as disclosed in the Bankers Disclosure Schedule or
in Bankers' proxy statement for its April 26, 1996 annual meeting of
shareholders, all such transactions (a) were made in the ordinary course of
business, (b) were made on substantially the same terms, including interest
rates and collateral, as those prevailing at the time for comparable
transactions with other Persons, and (c) did not involve more than the normal
risk of collectability or present other unfavorable features. Except as set
forth on the Bankers Disclosure Schedule, no loan or credit accommodation to any
Affiliate of Bankers is presently in default or, during the three year period
prior to the date of this Agreement, has been in default or has been
restructured, modified or extended. Neither Bankers nor Bankers Savings has been
notified that principal and interest with respect to any such loan or other
credit accommodation will not be paid when due or that the loan grade
classification accorded such loan or credit accommodation by Bankers Savings is
inappropriate.

        Section 2.19 Schedule of Termination Benefits. The Bankers Disclosure
Schedule includes a schedule of the present value as of June 30, 1997 of
termination benefits and related payments that would be payable to the
individuals identified thereon, excluding any options to acquire Bankers Common
Stock granted to such individuals, under any and all employment agreements,
special termination agreements, supplemental executive retirement plans,
deferred bonus plans, deferred compensation plans, salary continuation plans, or
any other pension benefit or welfare benefit plan maintained by Bankers solely
for the benefit of officers of Bankers or Bankers Subsidiaries (the "Benefits
Schedule"), assuming their employment



                                       24

<PAGE>

is terminated as of June 30, 1997 and the Closing Date occurs prior to such
termination. No other individuals are entitled to benefits under any such plans.
The present value of the termination benefits and related payments specified,
including required gross-up payments under Section 280G of the IRC, on the
Benefit Schedule with respect to each named individual (based on a 6% per annum
discount factor) is true and correct in all material respects. As of December
31, 1995, amounts payable under any Bankers directors deferred compensation plan
was $465,000 and all amounts payable thereunder have been accrued.

        Section 2.20 Loans. Each loan reflected as an asset in the Bankers
Financial Statements (i) is evidenced by notes, agreements or other evidences of
indebtedness which are true, genuine and correct (ii) to the extent secured, has
been secured by valid liens and security interests which have been perfected,
and (ii) is the legal, valid and binding obligation of the obligor named
therein, enforceable in accordance with its terms, subject to bankruptcy,
insolvency, fraudulent conveyance and other laws of general applicability
relating to or affecting creditors' rights and to general equity principles, in
each case other than loans as to which the failure to satisfy the foregoing
standards would not have a Material Adverse Effect on Bankers.

        Section 2.21 Antitakeover Provisions Inapplicable. The provisions of
Sections 14A:10A-4 and 14A:10A-5 of the NJBCA do not and will not apply to this
Agreement or the transactions contemplated hereby.

        Section 2.22 Quality of Representations. The representations made by
Bankers in this Agreement are true, correct and complete in all material
respects, and do not omit statements necessary to make them not misleading under
all facts and circumstances.

                                   ARTICLE III
                   REPRESENTATIONS AND WARRANTIES OF SOVEREIGN

        Sovereign hereby represents and warrants to Bankers that, except as set
forth in the Sovereign Disclosure Schedule delivered by Sovereign to Bankers on
or prior to the date hereof:

        Section 3.01 Organization.

            (a) Sovereign is a corporation duly organized, validly existing and
in good standing under the laws of the Commonwealth of Pennsylvania. Sovereign
is a savings and loan holding company duly registered under the HOLA. Sovereign
has the corporate power and authority to carry on its business and operations as
now being conducted and to own and operate the properties and assets now owned
and being operated by it. Each Sovereign Subsidiary is duly organized, validly
existing, and in good standing under the laws of the jurisdiction of its
incorporation and each possesses full corporate power and



                                       25

<PAGE>

authority to carry on its respective business and to own, lease and operate its
properties as presently conducted. Neither Sovereign nor any Sovereign
Subsidiary is required by the conduct of its business or the ownership or
leasing of its assets to qualify to do business as a foreign corporation in any
jurisdiction other than the Commonwealth of Pennsylvania and the states of
Delaware and New Jersey, except where the failure to be so qualified would not
have a Material Adverse Effect.

            (b) Sovereign Bank is a federal savings bank, duly organized and
validly existing under the laws of the United States of America. Sovereign Bank
has the corporate power and authority to carry on its business and operations as
now being conducted and to own and operate the properties and assets now owned
and being operated by it.

            (c) The deposits of Sovereign Bank are insured by the FDIC to the
extent provided in the Federal Deposit Insurance Act.

            (d) The respective minute books of Sovereign and Sovereign Bank
accurately record in all material respects all material corporate action of
their respective shareholders and boards of directors (including committees)
through the date of this Agreement.

            (e) Prior to the execution of this Agreement, Sovereign has
delivered to Bankers true and correct copies of the articles of incorporation
and the bylaws of Sovereign and Sovereign Bank, respectively, as in effect on
the date hereof.

        Section 3.02 Capital Structure.

            (a) The authorized capital stock of Sovereign consists of (a)
100,000,000 shares of common stock, no par value ("Sovereign Common Stock"), of
which, at the date of this Agreement, no shares were issued and held by
Sovereign as treasury stock and 53,096,912 shares are outstanding, validly
issued, fully paid and nonassessable, and (b) 7,500,000 shares of preferred
stock, no par value, of which, at the date of this Agreement, 2,000,000 shares
of 6 1/4% Cumulative, Convertible Preferred Stock, Series B, are outstanding,
validly issued, fully paid and nonassessable. No shares of Sovereign Common
Stock were issued in violation of any preemptive rights. Sovereign has no Rights
authorized, issued or outstanding, other than (i) the Sovereign Stock Purchase
Rights, (ii) options to acquire 1,378,672 shares of Sovereign Common Stock
authorized under Sovereign's employee benefit plans, stock option plans,
non-employee directors compensation plan, employee stock ownership plan,
employee stock purchase plan, and dividend reinvestment and stock purchase plan,
(iii) the deemed rights to acquire Sovereign Stock possessed by holders of the
common stock of First State Financial Services, Inc. under the Agreement and
Plan of Merger between Sovereign and First State Financial Services, Inc. dated



                                       26

<PAGE>


June 24, 1996, as amended, contingent upon completion of the transactions
contemplated thereby and (iv) shares issuable as a result of the 6-for-5
stock split to be effected by Sovereign on March 14, 1997. As of December 31,
1996, Sovereign had approximately 8,500 shareholders of record.

            (b) To the best of Sovereign's knowledge, except as disclosed in
Sovereign's proxy statement dated March 15, 1996, no person or "group" (as that
term is used in Section 13(d)(3) of the Exchange Act) is the beneficial owner
(as defined in Section 13(d) of the Exchange Act) of 5% or more of the
outstanding shares of Sovereign Common Stock.

            (c) Sovereign owns all of the capital stock of Sovereign Bank, free
and clear of any lien or encumbrance. Except for the Sovereign Subsidiaries,
Sovereign does not possess, directly or indirectly, any material equity interest
in any corporation, except for equity interests held in the investment
portfolios of Sovereign Subsidiaries, equity interests held by Sovereign
Subsidiaries in a fiduciary capacity, and equity interests held in connection
with the commercial loan activities of Sovereign Subsidiaries.

        Section 3.03 Authority; No Violation.

            (a) Sovereign has full corporate power and authority to execute and
deliver this Agreement and to consummate the transactions contemplated hereby.
Sovereign Bank has full corporate power and authority to execute and deliver the
Bank Plan of Merger and to consummate the Bank Merger. The execution and
delivery of this Agreement by Sovereign and the completion by Sovereign of the
transactions contemplated hereby have been duly and validly approved by the
Board of Directors of Sovereign and, except for approval of the shareholders of
Sovereign under Nasdaq requirements applicable to it, no other corporate
proceedings on the part of Sovereign are necessary to complete the transactions
contemplated hereby. This Agreement has been duly and validly executed and
delivered by Sovereign and, subject to approval by the shareholders of Sovereign
under Nasdaq requirements applicable to it and receipt of the required approvals
of Regulatory Authorities described in Section 3.04 hereof, constitutes the
valid and binding obligation of Sovereign, enforceable against Sovereign in
accordance with its terms, subject to applicable bankruptcy, insolvency and
similar laws affecting creditors' rights generally and subject, as to
enforceability, to general principles of equity. The Bank Plan of Merger, upon
its execution and delivery by Sovereign Bank concurrently with the execution and
delivery of this Agreement, will constitute the valid and binding obligation of
Sovereign Bank, enforceable against Sovereign Bank in accordance with its terms,
subject to applicable conservatorship and receivership provisions of the FDIA,
or insolvency and similar laws affecting creditors' rights generally and
subject, as to enforceability, to general principles of equity.



                                       27

<PAGE>


            (b) (A) The execution and delivery of this Agreement by Sovereign,
(B) the execution and delivery of the Bank Plan of Merger by Sovereign Bank, (C)
subject to receipt of approvals from the Regulatory Authorities referred to in
Section 3.04 hereof and Bankers' and Sovereign's compliance with any conditions
contained therein, the consummation of the transactions contemplated hereby, and
(D) compliance by Sovereign or Sovereign Bank with any of the terms or
provisions hereof or of the Bank Plan of Merger will not (i) conflict with or
result in a breach of any provision of the articles of incorporation or bylaws
of Sovereign or any Sovereign Subsidiary or the charter and bylaws of Sovereign
Bank; (ii) violate any statute, code, ordinance, rule, regulation, judgment,
order, writ, decree or injunction applicable to Sovereign or any Sovereign
Subsidiary or any of their respective properties or assets; or (iii) violate,
conflict with, result in a breach of any provisions of, constitute a default (or
an event which, with notice or lapse of time, or both, would constitute a
default), under, result in the termination of, accelerate the performance
required by, or result in a right of termination or acceleration or the creation
of any lien, security interest, charge or other encumbrance upon any of the
properties or assets of Sovereign or Sovereign Bank under, any of the terms,
conditions or provisions of any note, bond, mortgage, indenture, deed of trust,
license, lease, agreement or other investment or obligation to which Sovereign
or Sovereign Bank is a party, or by which they or any of their respective
properties or assets may be bound or affected, except for such violations,
conflicts, breaches or defaults under clause (ii) or (iii) hereof which, either
individually or in the aggregate, will not have a Material Adverse Effect on
Sovereign.

        Section 3.04 Consents. Except for consents, approvals, filings and
registrations from or with the OTS, the FRB, the FDIC and the NJDB, the SEC, and
state "blue sky" authorities, and compliance with any conditions contained
therein, and the approval of this Agreement by the shareholders of Sovereign in
accordance with Nasdaq requirements applicable to it, and the approval of the
Bank Plan of Merger by Sovereign as sole shareholder of Sovereign Bank under the
FDIA, and by the Sovereign Bank Board of Directors no consents or approvals of,
or filings or registrations with, any public body or authority are necessary,
and no consents or approvals of any third parties are necessary, or will be, in
connection with (a) the execution and delivery of this Agreement by Sovereign or
the Bank Plan of Merger by Sovereign Bank, and (b) the completion by Sovereign
of the transactions contemplated hereby or by Sovereign Bank of the Bank Merger.
Sovereign has no reason to believe that (i) any required consents or approvals
will not be received or will be received with conditions, limitations or
restrictions unacceptable to it or which would adversely impact Sovereign's
ability to complete the transactions contemplated by this Agreement or that (ii)
any public body or authority, the consent or approval of which is not required
or any filing with which is



                                       28

<PAGE>


not required, will object to the completion of the transactions contemplated by
this Agreement.

        Section 3.05 Financial Statements.

            (a) Sovereign has previously delivered, or will deliver, to Bankers
the Sovereign Financials. The Sovereign Financials have been, or will be,
prepared in accordance with generally accepted accounting principles and
practices and fairly present, or will fairly present, the consolidated financial
position, results of operations and cash flows of Sovereign as of and for the
periods ending on the dates thereof, in accordance with generally accepted
accounting principles. Sovereign will make the Sovereign Regulatory Reports
available to Bankers for inspection.

            (b) At the date of each balance sheet included in the Sovereign
Financials, Sovereign did not have any liabilities, obligations or loss
contingencies of any nature (whether absolute, accrued, contingent or otherwise)
of a type required to be reflected in such Sovereign Financials or in the
footnotes thereto which are not fully reflected or reserved against therein or
disclosed in a footnote thereto, except for liabilities, obligations or loss
contingencies which are not material in the aggregate and which are incurred in
the ordinary course of business, consistent with past practice, and except for
liabilities, obligations or loss contingencies which are within the subject
matter of a specific representation and warranty herein and subject, in the case
of any unaudited statements, to normal recurring audit adjustments and the
absence of footnotes.

        Section 3.06 Taxes. Sovereign and the Sovereign Subsidiaries are
members of the same affiliated group within the meaning of IRC Section 1504(a).
Sovereign has duly filed, and will file, all federal, state and local tax
returns required to be filed by or with respect to Sovereign and all Sovereign
Subsidiaries on or prior to the Closing Date (all such returns being accurate
and correct in all material respects) and has duly paid or will pay, or made or
will make, provisions for the payment of all federal, state and local taxes
which have been incurred by or are due or claimed to be due from Sovereign and
any Sovereign Subsidiary by any taxing authority or pursuant to any tax sharing
agreement or arrangement (written or oral) on or prior to the Closing Date other
than taxes which (i) are not delinquent or (ii) are being contested in good
faith.

        Section 3.07 No Material Adverse Effect. Sovereign has not suffered
any Material Adverse Effect since December 31, 1996.




                                       29

<PAGE>

        Section 3.08  Ownership of Property; Insurance Coverage.

            (a) Sovereign and the Sovereign Subsidiaries have good and, as to
real property, marketable title to all assets and properties owned by Sovereign
or any of its Subsidiaries in the conduct of their businesses, whether such
assets and properties are real or personal, tangible or intangible, including
assets and property reflected in the balance sheets contained in the Sovereign
Financials or acquired subsequent thereto (except to the extent that such assets
and properties have been disposed of for fair value, in the ordinary course of
business, since the date of such balance sheets), subject to no encumbrances,
liens, mortgages, security interests or pledges, except (i) those items that
secure liabilities for borrowed money and that are described in the Sovereign
Disclosure Schedule or permitted under Article IV hereof, and (ii) statutory
liens for amounts not yet delinquent or which are being contested in good faith.
Sovereign and the Sovereign Subsidiaries, as lessee, have the right under valid
and subsisting leases of real and personal properties used by Sovereign and its
Subsidiaries in the conduct of their businesses to occupy and use all such
properties as presently occupied and used by each of them.

            (b) Sovereign and the Sovereign Subsidiaries currently maintain
insurance in amounts considered by Sovereign to be reasonable for their
respective operations, and such insurance is similar in scope and coverage to
that maintained by other businesses similarly engaged. Neither Sovereign nor any
Sovereign Subsidiary has received notice from any insurance carrier that (i)
such insurance will be cancelled or that coverage thereunder will be reduced or
eliminated or (ii) premium costs with respect to such insurance will be
substantially increased.

        Section 3.09 Legal Proceedings. Neither Sovereign nor any Sovereign
Subsidiary is a party to any, and there are no pending or, to the best of
Sovereign's knowledge, threatened legal, administrative, arbitration or other
proceedings, claims, actions or governmental investigations or inquiries of any
nature (i) against Sovereign or any Sovereign Subsidiary, (ii) to which
Sovereign's or any Sovereign Subsidiary's assets are or may be subject, (iii)
challenging the validity or propriety of any of the transactions contemplated by
this Agreement, or (iv) which could adversely affect the ability of Sovereign to
perform under this Agreement, except for any proceedings, claims, actions,
investigations or inquiries referred to in clauses (i) or (ii) which,
individually or in the aggregate, could not be reasonably expected to have a
Material Adverse Effect.




                                       30

<PAGE>

        Section 3.10 Compliance With Applicable Law.

            (a) Sovereign and the Sovereign Subsidiaries hold all licenses,
franchises, permits and authorizations necessary for the lawful conduct of their
businesses under, and have complied in all material respects with, applicable
laws, statutes, orders, rules or regulations of any federal, state or local
governmental authority relating to them, other than where such failure to hold
or such noncompliance will neither result in a limitation in any material
respect on the conduct of their businesses nor otherwise have a Material Adverse
Effect on the assets, business, financial condition, business prospects or
results of operations of Sovereign and its Subsidiaries taken as a whole.

            (b) Neither Sovereign nor any Sovereign Subsidiary has received any
notification or communication from any Regulatory Authority (i) asserting that
Sovereign or any Sovereign Subsidiary is not in compliance with any of the
statutes, regulations or ordinances which such Regulatory Authority enforces;
(ii) threatening to revoke any license, franchise, permit or governmental
authorization which is material to Sovereign or any Sovereign Subsidiary; (iii)
requiring or threatening to require Sovereign or any Sovereign Subsidiary, or
indicating that Sovereign or any Sovereign Subsidiary may be required, to enter
into a cease and desist order, agreement or memorandum of understanding or any
other agreement restricting or limiting, or purporting to restrict or limit, in
any manner the operations of Sovereign or any Sovereign Subsidiary, including
without limitation any restriction on the payment of dividends; or (iv)
directing, restricting or limiting, or purporting to direct, restrict or limit,
in any manner the operations of Sovereign or any Sovereign Subsidiary, including
without limitation any restriction on the payment of dividends (any such notice,
communication, memorandum, agreement or order described in this sentence is
hereinafter referred to as a "Regulatory Agreement"). Neither Sovereign nor any
Sovereign Subsidiary has consented to or entered into any Regulatory Agreement,
except as heretofore disclosed to Bankers.

        Section 3.11 Information to be Supplied. The information to be supplied
by Sovereign for inclusion in the Registration Statement (including the
Prospectus/Proxy Statement) will not, at the time the Registration Statement is
declared effective pursuant to the Securities Act, contain any untrue statement
of a material fact or omit to state any material fact necessary in order to make
the statements therein not misleading. The information supplied, or to be
supplied, by Sovereign for inclusion in the Applications will, at the time such
documents are filed with any Regulatory Authority, be accurate in all material
aspects.

        Section 3.12 ERISA. Sovereign has previously made available to Bankers
true and complete copies of the employee



                                       31

<PAGE>



pension benefit plans within the meaning of ERISA Section 3(2), profit sharing
plans, stock purchase plans, deferred compensation and supplemental income
plans, supplemental executive retirement plans, annual incentive plans, group
insurance plans, and all other employee welfare benefit plans within the meaning
of ERISA Section 3(1) (including vacation pay, sick leave, short-term
disability, long-term disability, and medical plans), and all other employee
benefit plans, policies, agreements and arrangements, all of which are set forth
on the Sovereign Disclosure Schedule, maintained or contributed to for the
benefit of the employees or former employees (including retired employees) and
any beneficiaries thereof or directors or former directors of Sovereign or any
Sovereign Subsidiary, together with (i) the most recent actuarial (if any) and
financial reports relating to those plans which constitute "qualified plans"
under IRC Section 401(a), (ii) the most recent annual reports relating to such
plans filed by them, respectively, with any government agency, and (iii) all
rulings and determination letters which pertain to any such plans. Neither
Sovereign nor any Sovereign Subsidiary, and no pension plan maintained by
Sovereign or any Sovereign Subsidiary, has incurred, directly or indirectly,
within the past six (6) years any liability under Title IV of ERISA (including
to the Pension Benefit Guaranty Corporation) or to the IRS with respect to any
pension plan qualified under IRC Section 401(a) which liability has resulted in
or will result in a Material Adverse Effect with respect to Sovereign, except
liabilities to the Pension Benefit Guaranty Corporation pursuant to ERISA
Section 4007, all of which have been fully paid, nor has any reportable event
under ERISA Section 4043 occurred with respect to any such pension plan. With
respect to each of such plans that is subject to Title IV of ERISA, the present
value of the accrued benefits under such plan, based upon the actuarial
assumptions used for funding purposes in the plan's most recent actuarial report
did not, as of its latest valuation date, exceed the then current value of the
assets of such plan allocable to such accrued benefits. Neither Sovereign nor
any Sovereign Subsidiary has incurred any liability under ERISA Section 4201 for
a complete or partial withdrawal from a multi-employer plan. All "employee
benefit plans," as defined in ERISA Section 3(3), comply and in the past six (6)
years have complied in all material respects with (i) relevant provisions of
ERISA, and (ii) in the case of plans intended to qualify for favorable income
tax treatment, provisions of the IRC relevant to such treatment. No prohibited
transaction (which shall mean any transaction prohibited by ERISA Section 406
and not exempt under ERISA Section 408 or any transaction prohibited under IRC
Section 4975) has occurred within the past six (6) years with respect to any
employee benefit plan maintained by Sovereign or any Sovereign Subsidiary that
would result in the imposition, directly or indirectly, of an excise tax under
IRC Section 4975 or other penalty under ERISA or the IRC, which individually or
in the aggregate, has resulted in or will result in a Material Adverse Effect
with respect to Sovereign. Sovereign and the Sovereign Subsidiaries provide
continuation coverage under group



                                       32

<PAGE>



health plans for separating employees in accordance with the provisions of IRC
Section 4980B(f). Such group health plans are in compliance with Section
1862(b)(1) of the Social Security Act.

        Section 3.13 Securities Documents. Sovereign has delivered, or will
deliver, to Bankers copies of its (i) annual reports on SEC Form 10-K for the
years ended December 31, 1995, 1994, and 1993, (ii) quarterly reports on SEC
Form 10-Q for the quarters ended March 31, 1996, June 30, 1996 and September 30,
1996, (iii) current reports on SEC Form 8-K dated February 15, 1996, June 3,
1996, October 31, 1996 and November 26, 1996, and (iv) proxy statement dated
March 15, 1996 used in connection with its annual meeting of shareholders held
in April 1996. Such reports and such proxy materials complied, at the time filed
with the SEC, in all material respects, with the Exchange Act and the applicable
rules and regulations of the SEC.

        Section 3.14 Environmental Matters. To the knowledge of Sovereign,
neither Sovereign nor any Sovereign Subsidiary, nor any properties owned or
operated by Sovereign or any Sovereign Subsidiary has been or is in violation of
or liable under any Environmental Law which violation or liability, individually
or in the aggregate, resulted in or will result in a Material Adverse Effect
with respect to Sovereign. There are no actions, suits or proceedings, or
demands, claims, notices or investigations (including without limitation
notices, demand letters or requests for information from any environmental
agency) instituted or pending, or to the knowledge of Sovereign, threatened,
relating to the liability of any property owned or operated by Sovereign or any
Sovereign Subsidiary under any Environmental Law.

        Section 3.15 Loan Portfolio. The allowance for loan losses reflected,
and to be reflected, in the Sovereign Regulatory Reports, and shown, and to be
shown, on the balance sheets contained in the Sovereign Financials have been,
and will be, established in accordance with the requirements of generally
accepted accounting principles and all applicable regulatory criteria.

        Section 3.16 Brokers and Finders. Neither Sovereign nor any Sovereign
Subsidiary, nor any of their respective officers, directors, employees or
agents, has employed any broker, finder or financial advisor, or incurred any
liability for any fees or commissions to any such person, in connection with the
transactions contemplated by this Agreement.

        Section 3.17 Loans. Each loan reflected as an asset in the Sovereign
Financial Statements (i) is evidenced by notes, agreements or other evidences of
indebtedness which are true, genuine and correct (ii) to the extent secured, has
been secured by valid liens and security interests which have been perfected,
and (ii) is the legal, valid and binding obligation of the obligor named
therein, enforceable in accordance with its terms,



                                       33

<PAGE>



subject to bankruptcy, insolvency, fraudulent conveyance and other laws of
general applicability relating to or affecting creditors' rights and to general
equity principles, in each case other than loans as to which the failure to
satisfy the foregoing standards would not have a Material Adverse Effect on
Sovereign.

        Section 3.18 Quality of Representations. The representations made by
Sovereign in this Agreement are true, correct and complete in all material
respects and do not omit statements necessary to make the representations not
misleading under the circumstances.

                                   ARTICLE IV
                            COVENANTS OF THE PARTIES

        Section 4.01 Conduct of Bankers' Business.

            (a) From the date of this Agreement to the Closing Date, Bankers and
each Bankers Subsidiary will conduct its business and engage in transactions,
including extensions of credit, only in the ordinary course and consistent with
past practice and policies, except as otherwise required by this Agreement or
with the written consent of Sovereign. Bankers will use its reasonable good
faith efforts, and will cause Bankers Savings to use its reasonable good faith
efforts, to (i) preserve its business organizations intact, (ii) maintain good
relationships with employees, and (iii) preserve for itself the good will of
customers of Bankers and Bankers Subsidiaries and others with whom business
relationships exist. From the date hereof to the Closing Date, except as
otherwise consented to or approved by Sovereign in writing or as permitted or
required by this Agreement, Bankers will not, and Bankers will not permit any
Bankers Subsidiary to:

               (i) amend or change any provision of its certificate or articles
          of incorporation, charter, or bylaws;

               (ii) change the number of authorized or issued shares of its
          capital stock or issue or grant any option, warrant, call, commitment,
          subscription, Right or agreement of any character relating to its
          authorized or issued capital stock or any securities convertible into
          shares of such stock, or split, combine or reclassify any shares of
          capital stock, or declare, set aside or pay any dividend or other
          distribution in respect of capital stock, or redeem or otherwise
          acquire any shares of capital stock, except that (A) Bankers may issue
          shares of Bankers Common Stock upon the valid exercise, subject to the
          terms of the letter agreement attached hereto as Exhibit 1, of
          presently outstanding options to acquire Bankers Common Stock under
          the Bankers Stock Option Plans and (B) Bankers may pay a regular
          quarterly cash dividend, not to exceed $.16 per share of Bankers
          Common Stock outstanding. As promptly as


                                       34

<PAGE>



          practicable following the date of this Agreement, the Board of
          Directors of Bankers shall cause its regular quarterly dividend record
          dates and payment dates to be the same as Sovereign's regular
          quarterly dividend record dates and payment dates for Sovereign Common
          Stock, and Bankers shall not change its regular dividend payment dates
          and record dates without prior written consent of Sovereign. Nothing
          contained in this Section 4.01(ii) or in any other Section of this
          Agreement shall be construed to permit Bankers shareholders to receive
          two dividends either from Bankers or from Bankers and Sovereign in any
          quarter or to deny or prohibit them from receiving one dividend from
          Bankers or Sovereign in any quarter. Subject to applicable regulatory
          restrictions, if any, Bankers Savings may pay a cash dividend, in the
          aggregate, sufficient to fund any dividend by Bankers permitted
          hereunder;

               (iii) grant any severance or termination pay (other than pursuant
          to written policies or written agreements of Bankers or Bankers
          Subsidiaries in effect on the date hereof and provided to Sovereign
          prior to the date hereof) to, or enter into any new or amend any
          existing employment agreement with, or increase the compensation of,
          any employee, officer or director of Bankers or any Bankers
          Subsidiary, except for routine periodic increases, individually and in
          the aggregate, in accordance with past practice;

               (iv) merge or consolidate Bankers or any Bankers Subsidiary with
          any other corporation; sell or lease all or any substantial portion of
          the assets or business of Bankers or any Bankers Subsidiary; make any
          acquisition of all or any substantial portion of the business or
          assets of any other person, firm, association, corporation or business
          organization other than in connection with the collection of any loan
          or credit arrangement between any Bankers Subsidiary and any other
          person; enter into a purchase and assumption transaction with respect
          to deposits and liabilities; permit the revocation or surrender by any
          Bankers Subsidiary of its certificate of authority to maintain, or
          file an application for the relocation of, any existing branch office,
          or file an application for a certificate of authority to establish a
          new branch office;

               (v) sell or otherwise dispose of the capital stock of Bankers
          Savings or sell or otherwise dispose of any asset of Bankers or of any
          Bankers Subsidiary other than in the ordinary course of business
          consistent with past practice; subject any asset of Bankers or of any
          Bankers Subsidiary to a lien, pledge, security interest or other
          encumbrance (other than in connection with deposits, repurchase
          agreements, bankers acceptances, "treasury tax and loan" accounts
          established in the ordinary course of business and transactions in
          "federal funds" and the



                                       35

<PAGE>

          satisfaction of legal requirements in the exercise of trust powers)
          other than in the ordinary course of business consistent with past
          practice; incur any indebtedness for borrowed money (or guarantee any
          indebtedness for borrowed money), except in the ordinary course of
          business consistent with past practice;

               (vi) take any action which would result in any of the
          representations and warranties of Bankers set forth in this Agreement
          becoming untrue as of any date after the date hereof or in any of the
          conditions set forth in Article V hereof not being satisfied;

               (vii) change any method, practice or principle of accounting,
          except as may be required from time to time by GAAP (without regard to
          any optional early adoption date) or any Regulatory Authority
          responsible for regulating Bankers or Bankers Savings;

               (viii) waive, release, grant or transfer any rights of value or
          modify or change in any material respect any existing material
          agreement to which Bankers or any Bankers Subsidiary is a party, other
          than in the ordinary course of business, consistent with past
          practice;

               (ix) implement any pension, retirement, profit sharing, bonus,
          welfare benefit or similar plan or arrangement that was not in effect
          on the date of this Agreement, or materially amend any existing plan
          or arrangement except to the extent such amendments do not result in
          an increase in cost; provided, however, that Bankers may contribute to
          the Bankers pension plan an amount not to exceed the minimum amount
          required under ERISA or the IRC only if (A) such amount is usual and
          ordinary, consistent with past practice and (B) Bankers obtains an
          opinion of legal counsel that the full amount of such contribution
          will be deductible by Bankers for federal tax purposes, and further
          provided that in no event will Bankers make any contribution to the
          Bankers pension plan; and provided, further, that Bankers Savings may
          (C) contribute to its Employee Stock Ownership Plan ("ESOP") an amount
          sufficient to repay all outstanding loans obtained by the ESOP to
          finance the purchase of Bankers Common Stock for the ESOP, allocate
          any Bankers Common Stock released from a suspense account as a result
          of such repayment among the participants eligible for such allocation
          and terminate the ESOP (with full vesting of all participants'
          accounts as required by ERISA) prior to the Closing Date and (D) amend
          The Retirement Plan of Bankers Savings in RSI Retirement Trust
          ("Retirement Plan") to provide that participants in the Retirement
          Plan whose termination of service occurs subsequent to the Closing
          Date under circumstances entitling them to severance benefits in
          accordance with the severance policy described in Section 4.11(c)
          shall be entitled to



                                       36

<PAGE>

          elect to receive payment of their retirement benefits under the
          Retirement Plan in the form of an immediate lump sum (determined in
          accordance with the requirements of the IRC) as of the date of their
          termination of service;

               (x) purchase any security for its investment portfolio not rated
          "A" or higher by either Standard & Poor's Corporation or Moody's
          Investor Services, Inc.;

               (xi) make any new loan or other credit facility commitment
          (including without limitation, lines of credit and letters of credit)
          to any borrower or group of affiliated borrowers in excess of
          $1,000,000 in the aggregate, or increase, compromise, extend, renew or
          modify any existing loan or commitment outstanding in excess of
          $1,000,000, except for any commitment disclosed on the Bankers
          Disclosure Schedule; provided that Sovereign will not unreasonably
          withhold its consent with respect to any request by Bankers for
          permission to increase, compromise, extend, renew or modify any loan
          subject to this provision;

               (xii) except as set forth on the Bankers Disclosure Schedule,
          enter into, renew, extend or modify any other transaction with any
          Affiliate;

               (xiii) enter into any interest rate swap or similar commitment,
          agreement or arrangement;

               (xiv) except for the execution of this Agreement, take any action
          that would give rise to a right of payment to any individual under any
          employment agreement;

               (xv) intentionally and knowingly take any action that would
          preclude satisfaction of the condition to closing contained in Section
          5.02(k) relating to financial accounting treatment of the Merger; or

               (xvi) agree to do any of the foregoing.

        For purposes of this Section 4.01, it shall not be considered in the
ordinary course of business for Bankers or any Bankers Subsidiary to do any of
the following: (i) make any capital expenditure of $100,000 or more not
disclosed on Bankers Disclosure Schedule 4.01, without the prior written consent
of Sovereign; (ii) make any sale, assignment, transfer, pledge, hypothecation or
other disposition of any assets having a book or market value, whichever is
greater, in the aggregate in excess of $1,000,000, other than pledges of assets
to secure government deposits, to exercise trust powers, sales of assets
received in satisfaction of debts previously contracted in the normal course of
business, issuance of loans, or transactions in the investment securities
portfolio by Bankers or a Bankers Subsidiary or repurchase agreements made, in
each case, in the ordinary course of business; or (iii) undertake or enter any
lease, contract or



                                       37

<PAGE>

other commitment for its account, other than in the normal course of providing
credit to customers as part of its banking business, involving a payment by
Bankers or any Bankers Subsidiary of more than $100,000 annually, or containing
a material financial commitment and extending beyond 12 months from the date
hereof.

        Section 4.02 Access; Confidentiality.

            (a) From the date of this Agreement through the Closing Date,
Bankers or Sovereign, as the case may be, shall afford to, and shall cause each
Bankers Subsidiary or Sovereign Subsidiary to afford to, the other party and its
authorized agents and representatives, complete access to their respective
properties, assets, books and records and personnel, at reasonable hours and
after reasonable notice; and the officers of Bankers and Sovereign will furnish
any person making such investigation on behalf of the other party with such
financial and operating data and other information with respect to the
businesses, properties, assets, books and records and personnel as the person
making such investigation shall from time to time reasonably request.

            (b) Bankers and Sovereign each agree to conduct such investigation
and discussions hereunder in a manner so as not to interfere unreasonably with
normal operations and customer and employee relationships of the other party.

            (c) In addition to the access permitted by subparagraph (a) above,
from the date of this Agreement through the Closing Date, Bankers shall permit
employees of Sovereign reasonable access to and participation in matters
relating to problem loans, loan restructurings and loan work-outs of Bankers and
the Bankers Subsidiaries, provided that nothing contained in this subparagraph
shall be construed to grant Sovereign or any Sovereign employee any final
decision-making authority with respect to such matters. Sovereign shall have the
right, however, at Sovereign's expense, to cause Bankers or any Bankers
Subsidiary to obtain an appraisal by an independent third party experienced in
such matters, and mutually satisfactory to Sovereign and Bankers, of the assets
or property securing any loan made by Bankers or any Bankers Subsidiary.

            (d) If the transactions contemplated by this Agreement shall not be
consummated, Bankers and Sovereign will each destroy or return all documents and
records obtained from the other party or its representatives, during the course
of its investigation and will cause all information with respect to the other
party obtained pursuant to this Agreement or preliminarily thereto to be kept
confidential, except to the extent such information becomes public through no
fault of the party to whom the information was provided or any of its
representatives or agents and except to the extent disclosure of any such
information is legally required. Bankers and Sovereign shall



                                       38

<PAGE>

each give prompt notice to the other party of any contemplated disclosure where
such disclosure is so legally required.

        Section 4.03 Regulatory Matters and Consents.

            (a) Sovereign and Bankers will prepare all Applications and make all
filings for, and use their best efforts to obtain as promptly as practicable
after the date hereof, all necessary permits, consents, approvals, waivers and
authorizations of all Regulatory Authorities necessary or advisable to
consummate the transactions contemplated by this Agreement.

            (b) Bankers will furnish Sovereign with all information concerning
Bankers and Bankers Subsidiaries as may be necessary or advisable in connection
with any Application or filing made by or on behalf of Sovereign to any
Regulatory Authority in connection with the transactions contemplated by this
Agreement.

            (c) Sovereign will promptly furnish Bankers with copies of all
material written communications to, or received by Sovereign or any Sovereign
Subsidiary from, any Regulatory Authority in respect of the transactions
contemplated hereby, except information which is filed by Sovereign which is
designated as confidential or contains an earnings projection.

            (d) Sovereign will furnish Bankers with (i) copies of all
Applications prior to filing with any Regulatory Authority and provide Bankers a
reasonable opportunity to suggest changes to such Applications, which suggested
changes Sovereign may, in its reasonable discretion accept or reject, (ii)
copies of all Applications filed by Sovereign and (iii) copies of all documents
filed by Sovereign under the Securities Exchange Act of 1934, as amended.

            (e) Bankers will cooperate with Sovereign in the foregoing matters
and will furnish Sovereign with all information concerning Bankers and Bankers
Subsidiaries as may be necessary or advisable in connection with any Application
or filing (including the Registration Statement and any report filed with the
SEC) made by or on behalf of Sovereign to any Regulatory Authority in connection
with the transactions contemplated by this Agreement, and such information will
be accurate and complete in all material respects. In connection therewith,
Bankers will provide certificates and other documents reasonably requested by
Sovereign.

        Section 4.04 Taking of Necessary Action.

            (a) Sovereign and Bankers shall each use its best efforts in good
faith, and each of them shall cause its Subsidiaries to use their best efforts
in good faith, to (i) furnish such information as may be required in connection



                                       39

<PAGE>

with the preparation of the documents referred to in Section 4.03 of this
Agreement, and (ii) take or cause to be taken all action necessary or desirable
on its part using its best efforts so as to permit completion of the Merger and
the Bank Merger including, without limitation, (A) obtaining the consent or
approval of each individual, partnership, corporation, association or other
business or professional entity whose consent or approval is required or
desirable for consummation of the transactions contemplated hereby (including
assignment of leases without any change in terms), provided that neither Bankers
nor any Bankers Subsidiary shall agree to make any payments or modifications to
agreements in connection therewith without the prior written consent of
Sovereign, and (B) requesting the delivery of appropriate opinions, consents and
letters from its counsel and independent auditors. No party hereto shall take,
or cause, or to the best of its ability permit to be taken, any action that
would substantially impair the prospects of completing the Merger and the Bank
Merger pursuant to this Agreement and the Bank Plan of Merger; provided that
nothing herein contained shall preclude Sovereign or Bankers or from exercising
its rights under this Agreement or the Option Agreement.

            (b) Bankers and Sovereign shall promptly prepare a Prospectus/Proxy
Statement to be mailed to their respective shareholders in connection with the
meetings of their respective shareholders and transactions contemplated hereby,
and to be filed by Sovereign with the SEC in the Registration Statement, which
Prospectus/Proxy statement shall conform to all applicable legal requirements.
Sovereign shall, as promptly as practicable following the preparation thereof,
file the Registration Statement with the SEC and Bankers and Sovereign shall use
all reasonable efforts to have the Registration Statement declared effective
under the Securities Act as promptly as practicable after such filing. Sovereign
will advise Bankers, promptly after Sovereign receives notice thereof, of the
time when the Registration Statement has become effective or any supplement or
amendment has been filed, of the issuance of any stop order or the suspension of
the qualification of the shares of capital stock issuable pursuant to the
Registration Statement, or the initiation or threat of any proceeding for any
such purpose, or of any request by the SEC for the amendment or supplement of
the Registration Statement or for additional information. Sovereign shall use
its best efforts to obtain, prior to the effective date of the Registration
Statement, all necessary state securities laws or "Blue Sky" permits and
approvals required to carry out the transactions contemplated by this Agreement.
Sovereign will provide Bankers with as many copies of such Registration
Statement and all amendments thereto promptly upon the filing thereof as Bankers
may reasonably request.




                                       40

<PAGE>

        Section 4.05 Certain Agreements.

            (a) In the event of any threatened or actual claim, action, suit,
proceeding or investigation, whether civil, criminal or administrative, in which
any person who is now, or has been at any time prior to the date of this
Agreement, or who becomes prior to the Effective Date, a director or officer or
employee of Bankers or any of its Subsidiaries (the "Indemnified Parties") is,
or is threatened to be, made a party to a suit based in whole or in part on, or
arising in whole or in part out of, or pertaining to (i) the fact that he is or
was a director, officer or employee of Bankers, any of the Bankers' Subsidiaries
or any of their respective predecessors or (ii) this Agreement or any of the
transactions contemplated hereby, whether in any case asserted or arising before
or after the Effective Date, the parties hereto agree to cooperate and use their
best efforts to defend against and respond thereto to the extent permitted by
the NJBCA and the Articles of Incorporation and By-Laws of Bankers. On or after
the Effective Date, Sovereign shall indemnify, defend and hold harmless all
prior and then-existing directors and officers of Bankers and Bankers Savings,
against (i) all losses, claims, damages, costs, expenses, liabilities or
judgments or amounts that are paid in settlement (with the approval of Sovereign
which approval shall not be unreasonably withheld) of or in connection with any
claim, action, suit, proceeding or investigation based in whole or in part on or
arising in whole or in part out of the fact that such person is or was a
director, officer or employee of Bankers or any Bankers Subsidiary, whether
pertaining to any matter existing or occurring at or prior to the Effective Date
and whether asserted or claimed prior to, or at or after, the Effective Date
("Indemnified Liabilities") and (ii) all Indemnified Liabilities based in whole
or in part on, or arising in whole or in part out of, or pertaining to this
Agreement or the transactions contemplated hereby, to the same extent as such
officer, director or employee may be indemnified by Bankers or Bankers Savings
as of the date hereof including the right to advancement of expenses, provided,
however, that any such officer, director or employee of Bankers or Bankers
Savings may not be indemnified by Sovereign and/or Sovereign Bank if such
indemnification is prohibited by applicable law.

            (b) Sovereign shall maintain Bankers' existing directors' and
officers' liability insurance policy (or a policy providing comparable coverage
amounts on terms generally no less favorable, including Sovereign's existing
policy if it meets the foregoing standard) covering persons who are currently
covered by such insurance for a period of five years after the Effective Date;
provided, however, that in no event shall Sovereign be obligated to expend, in
order to maintain or provide insurance coverage pursuant to this Section
4.05(b), any amount per annum in excess of 150% of the amount of the annual
premiums paid as of the date hereof by Bankers for such insurance (the "Maximum
Amount"). If the amount of the annual premiums necessary to maintain or procure
such insurance coverage exceeds the Maximum



                                       41

<PAGE>

Amount, Sovereign shall use all reasonable efforts to maintain the most
advantageous policies of directors' and officers' insurance obtainable for an
annual premium equal to the Maximum Amount. In the event that Sovereign acts as
its own insurer for all of its directors and officers with respect to matters
typically covered by a directors' and officers' liability insurance policy,
Sovereign's obligations under this Section 4.05(b) may be satisfied by such self
insurance, so long as its senior debt ratings by Standard & Poor's Corporation
and Moody's Investors Services, Inc. are not lower than such ratings as of the
date hereof.

            (c) Sovereign agrees to honor and Sovereign agrees to cause
Sovereign Bank to honor all terms and conditions of all existing employment
contracts and special termination agreements disclosed in the Bankers Disclosure
Schedule. Sovereign further agrees to honor (i) the "pay-to-stay" bonus
provisions of certain confidentiality agreements in an amount not to exceed
$160,000 in the aggregate, and (ii) the Non-Executive Severance Plan, in
accordance with the terms of the relevant agreement or plan document as
summarized in Section 4.11(c). With respect to individuals with the title of
Vice President or higher who are not otherwise covered by an employment contract
or a special termination agreement, the aggregate amount of payments under the
Non-Executive Severance Plan will not exceed $175,000.

        Section 4.06 No Other Bids and Related Matters. So long as this
Agreement remains in Effect, Bankers shall not, nor shall it permit any Bankers
Subsidiary or any other Affiliate of Bankers or any officer, director or
employee of any of them, or any investment banker, attorney, accountant or other
representative retained by Bankers, any Bankers Subsidiary or any other Bankers
Affiliate to, directly or indirectly, solicit, encourage, initiate or engage in
discussions or negotiations with, or respond to requests for information,
inquiries, or other communications from, any person other than Sovereign
concerning the fact of, or the terms and conditions of, this Agreement, or
concerning any acquisition of Bankers, any Bankers Subsidiary, or any assets or
business thereof (except that Bankers' officers may respond to inquiries from
analysts, Regulatory Authorities and holders of Bankers Common Stock in the
ordinary course of business). Bankers shall notify Sovereign immediately if (i)
any such discussions or negotiations are sought to be initiated with Bankers by
any person other than Sovereign, or (ii) if any such requests for information,
inquiries, proposals or communications are received from any person other than
Sovereign, or analysts, Regulatory Authorities and holders of Bankers Common
Stock in the ordinary course of business.

            Section 4.07 Duty to Advise; Duty to Update Bankers' Disclosure
Schedule. Bankers shall promptly advise Sovereign of any change or event having
a Material Adverse Effect on it or on any Bankers Subsidiary or which it
believes would or would be reasonably likely to cause or constitute a material
breach of any



                                       42

<PAGE>

of its representations, warranties or covenants set forth herein. Bankers shall
update Bankers' Disclosure Schedule as promptly as practicable after the
occurrence of an event or fact which, if such event or fact had occurred prior
to the date of this Agreement, would have been disclosed in the Bankers
Disclosure Schedule. The delivery of such updated Schedule shall not relieve
Bankers from any breach or violation of this Agreement and shall not have any
effect for the purposes of determining the satisfaction of the condition set
forth in Sections 5.02(c) hereof.

        Section 4.08 Conduct of Sovereign's Business. From the date of this
Agreement to the Closing Date, Sovereign will use its best efforts to (x)
preserve its business organizations intact, (y) maintain good relationships with
employees, and (z) preserve for itself the goodwill of customers of Sovereign
and Sovereign Subsidiaries and others with whom business relationships exist.

        Section 4.09 Board and Committee Minutes. Bankers shall provide to
Sovereign, within 30 days after any meeting of the Board of Directors of Bankers
or any Bankers Subsidiary, or any committee thereof, or any senior management
committee, a copy of the minutes of such meeting, except that with respect to
any meeting held within 30 days of the Closing Date, such minutes shall be
provided to Sovereign prior to the Closing Date.

        Section 4.10 Undertakings by Sovereign and Bankers.

            (a) From and after the date of this Agreement, Bankers shall:

               (i) Voting by Directors. Recommend to all members of Bankers'
          Board of Directors to vote all shares of Bankers' Common Stock
          beneficially owned by each such director in favor of this Agreement;

               (ii) Phase I Environmental Audit. Permit Sovereign, if Sovereign
          elects to do so, at its own expense, to cause a "phase I environmental
          audit" to be performed at any physical location owned or occupied by
          Bankers or any Bankers Subsidiary on the date hereof;

               (iii) Approval of Bank Plan of Merger. Approve the Bank Plan of
          Merger as sole shareholder of Bankers Savings and obtain the approval
          of, and cause the execution and delivery of, the Bank Plan of Merger
          by Bankers Savings;

               (iv) Proxy Solicitor. If Sovereign requests and agrees to bear
          the expense thereof, retain a proxy solicitor in connection with the
          solicitation of Bankers shareholder approval of this Agreement;


                                       43

<PAGE>

               (v) Timely Review. If requested by Sovereign at Sovereign's sole
          expense, cause its independent certified public accountants to perform
          a review of its unaudited consolidated financial statements as of the
          end of any calendar quarter, in accordance with Statement of Auditing
          Standards No. 36, and to issue their report on such financial
          statements as soon as is practicable thereafter;

               (vi) Outside Service Bureau Contracts. If requested to do so by
          Sovereign, use its best efforts to obtain an extension of any contract
          with an outside service bureau or other vendor of services to Bankers
          or any Bankers Subsidiary, on terms and conditions mutually acceptable
          to Bankers and Sovereign;

               (vii) Committee Meetings. Permit a representative of Sovereign,
          who is reasonably acceptable to Bankers, to attend all committee
          meetings of Bankers and Bankers Savings management including, without
          limitation, any loan or asset/liability committee. Bankers shall
          respond reasonably and in good faith to any request of Sovereign to
          permit a representative of Sovereign, who is reasonably acceptable to
          Bankers, to attend any meeting of Bankers' Board of Directors or the
          Executive Committee thereof;

               (viii) List of Nonperforming Assets. Provide Sovereign, within
          ten (10) days of the end of each calendar month, a written list of
          nonperforming assets (as defined in Section 5.02(q)) as of the end of
          such month; and

               (ix) Reserves and Merger-Related Costs. On or before the
          Effective Date, establish such additional accruals and reserves as may
          be necessary to conform the accounting reserve practices and methods
          (including credit loss practices and methods) of Bankers to those of
          Sovereign (as such practices and methods are to be applied to Bankers
          from and after the Closing Date) and Sovereign's plans with respect to
          the conduct of the business of Bankers following the Merger and
          otherwise to reflect Merger-related expenses and costs incurred by
          Bankers, provided, however, that Bankers shall not be required to take
          such action (A) more than thirty days prior to the Effective Date; and
          (B) unless Sovereign agrees in writing that all conditions to closing
          set forth in Section 5.02 have been satisfied or waived (except for
          the expiration of any applicable waiting periods); prior to the
          delivery by Sovereign of the writing referred to in the preceding
          clause, Bankers shall provide Sovereign a written statement, certified
          without personal liability by the chief executive officer of Bankers
          and dated the date of such writing, that the representation made in
          Section 2.15 hereof is true as of such date or, alternatively, setting
          forth in detail the circumstances that prevent such representation
          from being true as of such



                                       44

<PAGE>

          date; and no accrual or reserve made by Bankers or any Bankers
          Subsidiary pursuant to this subsection, or any litigation or
          regulatory proceeding arising out of any such accrual or reserve,
          shall constitute or be deemed to be a breach or violation of any
          representation, warranty, covenant, condition or other provision of
          this Agreement or to constitute a termination event within the meaning
          of Section 6.01(d) hereof.

            (b) From and after the date of this Agreement, Sovereign and Bankers
shall each:

               (i) Shareholders Meetings. Submit this Agreement to its
          shareholders for approval at a meeting to be held as soon as
          practicable, and use their respective best efforts to cause their
          Boards of Director to unanimously recommend approval of this Agreement
          to their respective shareholders;

               (ii) Filings and Approvals. Cooperate with the other in the
          preparation and filing, as soon as practicable, of (A) the
          Applications, (B) the Registration Statement and related filings under
          state securities laws covering the Sovereign Common Stock and related
          Sovereign Stock Purchase Rights to be issued pursuant to the Merger,
          (C) all other documents necessary to obtain any other approvals and
          consents required to effect the completion of the Merger and the Bank
          Merger, and (D) all other documents contemplated by this Agreement;

               (iii) Identification of Bankers' Affiliates. Cooperate with the
          other and use its best efforts to identify those persons who may be
          deemed to be Affiliates of Bankers;

               (iv) Public Announcements. Cooperate and cause its respective
          officers, directors, employees and agents to cooperate in good faith,
          consistent with their respective legal obligations, in the preparation
          and distribution of, and agree upon the form and substance of, any
          press release related to this Agreement and the transactions
          contemplated hereby, and any other public disclosures related thereto,
          including without limitation communications to Bankers shareholders,
          Bankers' internal announcements and customer disclosures, but nothing
          contained herein shall prohibit either party from making any
          disclosure which its counsel deems necessary;

               (v) Maintenance of Insurance. Maintain, and cause their
          respective Subsidiaries to maintain, insurance in such amounts as are
          reasonable to cover such risks as are customary in relation to the
          character and location of its properties and the nature of its
          business;




                                       45

<PAGE>

               (vi) Maintenance of Books and Records. Maintain, and cause their
          respective Subsidiaries to maintain, books of account and records in
          accordance with generally accepted accounting principles applied on a
          basis consistent with those principles used in preparing the financial
          statements heretofore delivered;

               (vii) Delivery of Securities Documents. Deliver to the other,
          copies of all Securities Documents simultaneously with the filing
          thereof;

               (viii) Taxes. File all federal, state, and local tax returns
          required to be filed by them or their respective Subsidiaries on or
          before the date such returns are due (including any extensions) and
          pay all taxes shown to be due on such returns on or before the date
          such payment is due; or

        Section 4.11 Employee Benefits and Termination Benefits.

            (a) Employee Benefits. On and after the Effective Date, the employee
pension and welfare benefit plans of Sovereign and Bankers may, at Sovereign's
election and subject to the requirements of the IRC, continue to be maintained
separately or consolidated, provided, however, that Bankers employees shall
receive benefits at least as favorable, in the aggregate, as the benefits to
which they were entitled on December 31, 1996. In the event of a consolidation
of any or all of such plans or in the event of termination of the Bankers
benefit plans, Bankers and Bankers Savings employees shall receive credit for
service with Bankers or Bankers Savings under any Sovereign benefit plan, or new
Sovereign benefit plan in which such employees would be eligible to enroll for
purposes of eligibility and vesting determination. In the event of any
termination of or consolidation of any Bankers or Bankers Savings health plan
with any Sovereign health plan, all employees of Bankers or Bankers Savings and
all retired employees at Bankers and Bankers Savings who were eligible for
continued coverage under the terminated plan shall have immediate coverage under
any successor health plan without the necessity of satisfying a waiting period
for coverage of any pre-existing condition. Except as provided in Section
4.11(c) below, in the event of a termination or consolidation of any Bankers or
Bankers Savings health plan, terminated Bankers or Bankers Savings employees
will have the right to continue coverage under group health plans of Sovereign
and/or the Sovereign subsidiaries in accordance with the IRC Section 4980B(f).

            (b) Termination Benefits. Bankers shall cause to be delivered to
Sovereign concurrently with the execution of this Agreement with respect to each
individual named on the Benefits Schedule included in the Bankers Disclosure
Schedule, the written acknowledgment of each such individual in the form
attached



                                       46

<PAGE>

hereto as Exhibit 4 pursuant to which each such individual agrees and
acknowledges that the dollar amount set forth opposite such individual's name on
such Benefits Schedule is the entire amount that would be due to such individual
under any employment agreement, special termination agreement, supplemental
executive retirement plan, deferred bonus plan, deferred compensation plan,
salary continuation plan, or any other benefit or welfare plan maintained by
Bankers solely for the benefit of officers of Bankers or Bankers Subsidiaries
assuming a termination of such individual's employment on June 30, 1997,
subsequent to the Closing Date. Bankers and Sovereign acknowledge and agree that
the amounts shown on the Benefits Schedule and the letter of acknowledgement for
each officer named herein reflect a good faith estimate of the amounts that will
be payable to such individuals under the circumstances described and may be
subject to adjustment upon an actual termination of employment in order to
reflect increases in such individuals' compensation and benefit plans consistent
with past practices for routine periodic increases.

            (c) Severance Policy. Sovereign Bank will follow the Banker Savings
severance policy as to any employee of Bankers Savings whose employment is
terminated in connection with the Merger either because such employee's position
is eliminated or such employee is not offered comparable employment (i.e., not
offered employment for a position of generally similar job description or
responsibilities or in a location within 50 miles from Bankers' headquarters,
within three (3) months of the Effective Date (excluding any employee who has an
existing employment or special termination agreement or whose employment is
terminated for non-performance or other cause). Payment under such policy shall
be equal to one week's pay for each year of service, but no less than 14 weeks'
pay for officers with the rank of vice president or above and no less than four
weeks' pay for non-officers. Part-time employees' payments shall be determined
based on an average week's pay based on their annual compensation for the most
recent full year. An employee entitled to payment under the foregoing severance
policy shall also be eligible for continued participation in the health
insurance plan maintained by Bankers Savings or Sovereign that such employee
would have been eligible for if such employee's employment had not been
terminated, or similar health insurance coverage to be provided by Sovereign, at
the same level of coverage and employee co-payment requirements as applicable to
such employee immediately prior to such termination. Such health insurance
coverage shall continue for (i) one month in the case of an employee with less
than six years of service, (ii) two months in the case of an employee with at
least (6) six, but not more than 10, years of service, (iii) three months in the
case of an employee with at least 11, but not more than 15, years of service and
(iv) four months in the case of an employee with 16 or more years of service.
The benefits provided to terminated Bankers and Bankers Savings employees under
this subsection are the only severance benefits payable by Bankers or Bankers
Savings under



                                       47

<PAGE>

any plan or policy and shall be in lieu of any termination benefits to which
such employees would otherwise be entitled under Sovereign's or Sovereign Bank's
severance policies or programs then in effect.

            (d) Intention Regarding Future Employment. It is the intent of
Sovereign Bank in connection with reviewing applicants for employment positions
to give any Bankers Savings employee who is terminated within three (3) months
of the Effective Date the same consideration as is afforded Sovereign Bank
employees for such positions in accordance with existing formal or informal
polices for a period of three (3) months from such date of termination.

        Section 4.12 Duty to Advise; Duty to Update Sovereign's Disclosure
Schedule. Sovereign shall promptly advise Bankers of any change or event having
a Material Adverse Effect on it or on any Sovereign Subsidiary or which it
believes would or would be reasonably likely to cause or constitute a material
breach of any of its representations, warranties or covenants set forth herein.
Sovereign shall update Sovereign's Disclosure Schedule as promptly as
practicable after the occurrence of an event or fact which, if such event or
fact had occurred prior to the date of this Agreement, would have been disclosed
in the Sovereign Disclosure Schedule. The delivery of such updated Schedule
shall not relieve Sovereign from any breach or violation of this Agreement and
shall not have any effect for the purposes of determining the satisfaction of
the condition set forth in Sections 5.01(c) hereof.

        Section 4.13 Affiliate Letter. No later than five days after the date
of this Agreement, Bankers shall cause to be delivered to Sovereign the Letter
Agreement attached hereto as Exhibit 1, executed by each director and officer
set forth thereon.

        Section 4.14 Publication of Combined Financial Results. Sovereign
shall use reasonable efforts to publish as soon as possible, but no later than
30 days after the end of the first month after the Effective Date in which there
are at least 30 days of post-Merger combined operations (which month may be the
month in which the Effective Date occurs), combined revenues and net income
figures as contemplated by and in accordance with the terms of SEC Accounting
Series Release No. 135, provided, however, that Sovereign may delay publishing
such information for such period of times as it, in its good faith reasonable
judgment, deems necessary or desirable to achieve a bona fide corporate purpose.


                                       48

<PAGE>

                                    ARTICLE V
                                   CONDITIONS

        Section 5.01 Conditions to Bankers' Obligations under this Agreement.
The obligations of Bankers hereunder shall be subject to satisfaction at or
prior to the Closing Date of each of the following conditions, unless waived by
Bankers pursuant to Section 7.03 hereof:

            (a) Corporate Proceedings. All action required to be taken by, or on
the part of, Sovereign and Sovereign Bank to authorize the execution, delivery
and performance of this Agreement and the Bank Plan of Merger, respectively, and
the consummation of the transactions contemplated by this Agreement and the Bank
Plan of Merger, shall have been duly and validly taken by Sovereign and
Sovereign Bank; and Bankers shall have received certified copies of the
resolutions evidencing such authorizations;

            (b) Covenants. The obligations and covenants of Sovereign required
by this Agreement to be performed by Sovereign at or prior to the Closing Date
shall have been duly performed and complied with in all respects, except where
the failure to perform or comply with any obligation or covenant would not,
either individually or in the aggregate, result in a Material Adverse Effect
with respect to Sovereign;

            (c) Representations and Warranties. The representations and
warranties of Sovereign set forth in this Agreement shall be true and correct,
as of the date of this Agreement, and as of the Closing Date as though made on
and as of the Closing Date, except as to any representation or warranty (i)
which specifically relates to an earlier date or (ii) where the breach of the
representation or warranty would not, either individually or in the aggregate,
constitute a Material Adverse Effect with respect to Sovereign;

            (d) Approvals of Regulatory Authorities. Sovereign shall have
received all required approvals of Regulatory Authorities of the Merger, and
delivered copies thereof to Bankers; and all notice and waiting periods required
thereunder shall have expired or been terminated;

            (e) No Injunction. There shall not be in effect any order, decree or
injunction of a court or agency of competent jurisdiction which enjoins or
prohibits consummation of the transactions contemplated hereby;

            (f) No Material Adverse Effect. Since December 31, 1996, there shall
not have occurred any Material Adverse Effect with respect to Sovereign;

            (g) Officer's Certificate. Sovereign shall have delivered to Bankers
a certificate, dated the Closing Date and



                                       49

<PAGE>

signed, without personal liability, by its chairman or president, to the effect
that the conditions set forth in subsections (a) through (e) of this Section
5.01 have been satisfied, to the best knowledge of the officer executing 
the same;

            (h) Opinion of Sovereign's Counsel. Bankers shall have received an
opinion of Stevens & Lee, counsel to Sovereign, dated the Closing Date, in form
and substance reasonably satisfactory to Bankers and its counsel to the effect
set forth on Exhibit 5 attached hereto;

            (i) Registration Statement. The Registration Statement shall be
effective under the Securities Act and no proceedings shall be pending or
threatened by the SEC to suspend the effectiveness of the Registration
Statement; and all required approvals by state securities or "blue sky"
authorities with respect to the transactions contemplated by this Agreement,
shall have been obtained;

            (j) Tax Opinion. Bankers shall have received an opinion of Stevens &
Lee, substantially to the effect set forth on Exhibit 6 attached hereto;

            (k) Approval of Bankers' Shareholders. This Agreement shall have
been approved by the shareholders of Bankers by such vote as is required under
Bankers' articles of incorporation and bylaws or under Nasdaq requirements
applicable to it; and

            (l) Investment Banking Opinion. Bankers shall have received an oral
opinion from Alex. Brown on or before the date of this Agreement and updated in
writing as of a date within five (5) days of mailing the Prospectus/Proxy
Statement, to the effect that the consideration to be received by shareholders
of Bankers pursuant to this Agreement is fair, from a financial point of view,
to such shareholders.

        Section 5.02 Conditions to Sovereign's Obligations under this Agreement.
The obligations of Sovereign hereunder shall be subject to satisfaction at or
prior to the Closing Date of each of the following conditions, unless waived by
Sovereign pursuant to Section 7.03 hereof:

            (a) Corporate Proceedings. All action required to be taken by, or on
the part of, Bankers and Bankers Savings to authorize the execution, delivery
and performance of this Agreement and the Bank Plan of Merger, respectively, and
the consummation of the transactions contemplated by this Agreement and the Bank
Plan of Merger, shall have been duly and validly taken by Bankers and Bankers
Savings; and Sovereign shall have received certified copies of the resolutions
evidencing such authorizations;




                                       50

<PAGE>

            (b) Covenants. The obligations and covenants of Bankers, required by
this Agreement to be performed by it at or prior to the Closing Date shall have
been duly performed and complied with in all respects, except where the failure
to perform or comply with any obligation or covenant would not, either
individually or in the aggregate, result in a Material Adverse Effect with
respect to Bankers;

            (c) Representations and Warranties. The representations and
warranties of Bankers set forth in this Agreement shall be true and correct as
of the date of this Agreement, and as of the Closing Date as though made on and
as of the Closing Date, except as to any representation or warranty (i) which
specifically relates to an earlier date or (ii) where the breach of the
representation or warranty would not, either individually or in the aggregate,
result in a Material Adverse Effect with respect to Bankers;

            (d) Approvals of Regulatory Authorities. Sovereign shall have
received all required approvals of Regulatory Authorities for the Merger,
without the imposition of any term or condition that would have a Material
Adverse Effect on Sovereign upon completion of the Merger; and all notice and
waiting periods required thereunder shall have expired or been terminated;

            (e) No Injunction. There shall not be in effect any order, decree or
injunction of a court or agency of competent jurisdiction which enjoins or
prohibits consummation of the transactions contemplated hereby;

            (f) No Material Adverse Effect. Since December 31, 1996, there shall
not have occurred any Material Adverse Effect with respect to Bankers.

            (g) Officer's Certificate. Bankers shall have delivered to Sovereign
a certificate, dated the Closing Date and signed, without personal liability, by
its chairman of the board or president, to the effect that the conditions set
forth in subsections (a) through (e) of this Section 5.02 have been satisfied,
to the best knowledge of the officer executing the same;

            (h) Opinions of Bankers' Counsel. Sovereign shall have received an
opinion of Thacher Proffitt & Wood, counsel to Bankers, dated the Closing Date,
in form and substance reasonably satisfactory to Sovereign and its counsel to
the effect set forth on Exhibit 7 attached hereto;

            (i) Registration Statement. The Registration Statement shall be
effective under the Securities Act and no proceedings shall be pending or
threatened by the SEC to suspend the effectiveness of the Registration
Statement; and all required approvals by state securities or "blue sky"
authorities with



                                       51

<PAGE>

respect to the transactions contemplated by this Agreement, shall
have been obtained;

            (j) Tax Opinion. Sovereign shall have received an opinion of Stevens
& Lee, its counsel, substantially to the effect set forth on Exhibit 6 attached
hereto;

            (k) Pooling Letter. Sovereign shall have received an opinion from
Ernst & Young to the effect that the Merger will be treated as a "pooling of
interests" for financial accounting purposes;

            (l) Phase I Environmental Audit Results. The results of any "phase I
environmental audit" conducted pursuant to Section 4.11(a)(ii) with respect to
owned or occupied bank premises shall be reasonably satisfactory to Sovereign;
provided, however, that (i) any such environmental audit must be initiated
within 45 days of the date of this Agreement, (ii) Sovereign must elect to
terminate this Agreement or waive its right to terminate the Agreement under
this Section 5.02(l) within 15 days of receiving the results of such
environmental audit and (iii) Sovereign may not terminate this Agreement under
this Section 5.02(l) unless the results of such audits result in a Material
Adverse Effect;

            (m) Liquidation Account. Neither the Merger or consummation of the
Bank Plan of Merger shall require Sovereign, Bankers or any Subsidiary of either
to distribute to depositors the liquidation account established by Bankers
Savings in connection with its conversion from mutual to stock form;

            (n) Pension Plans. With respect to each pension plan subject to
Title IV of ERISA, (i) the present value of the accrued benefits under such plan
shall not, as of the Closing Date, exceed the then current value of the assets
of such plan allocable to such accrued benefits and (ii) no amounts shall be
contributed by Bankers or any Bankers Subsidiary to any such pension plan in the
one year period preceding the Closing Date;

            (o) Approval of Sovereign's Shareholders. This Agreement shall have
been approved by the shareholders of Sovereign by such vote as is required under
Sovereign's articles of incorporation and bylaws or under Nasdaq requirements
applicable to it; and

            (p) Investment Banking Opinion. Sovereign shall have received an
oral opinion from Ryan, Beck & Co., Inc. on or before the date of this Agreement
and updated in writing as of a date within five (5) days of mailing the
Prospectus/Proxy Statement to the effect that the Merger is fair to Sovereign.


                                       52

<PAGE>

                                   ARTICLE VI
                        TERMINATION, WAIVER AND AMENDMENT

        Section 6.01 Termination. This Agreement may be terminated on or at
any time prior to the Closing Date:

            (a) By the mutual written consent of the parties hereto;

            (b) By Sovereign or Bankers:

               (i) if there shall have been any breach of any representation,
          warranty, covenant or other obligation of Sovereign which results in a
          Material Adverse Effect with respect to Sovereign, on the one hand, or
          of Bankers which results in a Material Adverse Effect with respect to
          Bankers, on the other hand, and such breach cannot be, or shall not
          have been, remedied within 30 days after receipt by such other party
          of notice in writing specifying the nature of such breach and
          requesting that it be remedied;

               (ii) if the Closing Date shall not have occurred on or before
          October 31, 1997, unless the failure of such occurrence shall be due
          to the failure of the party seeking to terminate this Agreement to
          perform or observe its agreements set forth in this Agreement required
          to be performed or observed by such party on or before the Closing
          Date; or

               (iii) if either party has been informed in writing by a
          Regulatory Authority whose approval or consent has been requested that
          such approval or consent is unlikely to be granted, unless the failure
          of such occurrence shall be due to the failure of the party seeking to
          terminate this Agreement to perform or observe its agreements set
          forth herein required to be performed or observed by such party on or
          before the Closing Date; or

            (c) By Bankers, on the Closing Date if both of the following
conditions are satisfied:

               (1) the Sovereign Market Value as of the close of business on the
          Determination Date shall be less than $10.31; and

               (2) (i) the quotient obtained by dividing the Sovereign Market
          Value as of the close of business on the Determination Date by $13.75
          (such number being referred to herein as the "Sovereign Ratio") shall
          be less than (ii) the quotient obtained by dividing the Index Price on
          the Determination Date by the Index Price on the Starting Date and
          subtracting 0.15 from the quotient in this clause (2)(ii).



                                       53

<PAGE>

subject, however, to the following: If Bankers shall elect to terminate this
Agreement pursuant to this Section 6.01(c), it shall give written notice thereof
to Sovereign on the Closing Date; but provided further, that Sovereign shall
have the option to elect to increase the Exchange Ratio to equal the quotient
obtained by dividing $23.90 by the Sovereign Market Value determined as of the
close of business on the Determination Date, whereupon no termination shall have
occurred pursuant to this Section 6.01(c) and this Agreement shall remain in
effect in accordance with its terms (except as the Exchange Ratio shall have
been so modified), and any references in this Agreement to "Exchange Ratio" or
"Applicable Exchange Ratio" shall thereafter be deemed to refer to the Exchange
Ratio as adjusted pursuant to this Section 6.01(c).

            For purposes of this Section 6.01(c), the following terms shall have
the meanings indicated.

            "Determination Date" shall mean the date immediately preceding the
Closing Date.

            "Index Group" shall mean the fifteen thrift holding companies listed
below, the common stocks of all of which shall be publicly traded and as to
which there shall not have been, since the Starting Date and before the
Determination Date, any public announcement of a proposal for such company to be
acquired or for such company to acquire another company or companies in
transactions with a value exceeding 25% of the acquiror's market capitalization.
In the event that any such company or companies are removed from the Index
Group, the weights (which have been determined based upon the number of shares
of outstanding common stock) redistributed proportionately for purposes of
determining the Index Price. The fifteen thrift holding companies and the
weights attributed to them are as follows:



                                       54

<PAGE>


            Thrift Holding Companies                         % Weighting
            ------------------------                         -----------

        GreenPoint Financial Corp.                                8.56%
        
        Charter One Financial                                     8.37%
        
        Dime Bancorp, Inc.                                       18.88%
        
        TCF Financial Corp.                                       6.26%
        
        Glendale Federal Bank, FSB                                8.98%
        
        Washington Federal, Inc.                                  7.77%
        
        First Financial Corp.                                     6.63%
        
        Long Island Bancorp, Inc.                                 4.41%
        
        Bank United Corp.                                         5.69%
        
        Astoria Financial Corporation                             3.87%
        
        Peoples Heritage Finl Group                               5.09%
        
        Coast Savings Financial                                   3.35%
        
        Commercial Federal Corporation                            3.87%
        
        Collective Bancorp, Inc.                                  3.68%
        
        Downey Financial Corp.                                    4.59%
        
        Total                                                   100.00%
                                                                ====== 


            "Index Price" on a given date shall mean the weighted average
(weighted in accordance with the factors listed above) of the closing sales
prices of the companies composing the Index Group (reported as provided with
respect to the Sovereign Market Value).

            "Starting Date" shall mean February 4, 1997.

If any company belonging to the Index Group or Sovereign declares or effects a
stock dividend, reclassification, recapitalization, split-up, combination,
exchange of shares, or similar transaction between the Starting Date and the
Determination Date, the prices for the common stock of such company or Sovereign
shall be appropriately adjusted for the purposes of applying this 
Section 6.01(c).

        Section 6.02 Effect of Termination. If this Agreement is terminated
pursuant to Section 6.01 hereof, this Agreement shall forthwith become void
(other than Section 4.02(d), Section 4.10(b)(iii) and Section 7.01 hereof, which
shall remain in full force and effect), and there shall be no further liability
on the part of Sovereign or Bankers to the other, except for any liability
arising out of any uncured willful breach of any covenant or other agreement
contained in this Agreement or any fraudulent breach of a representation or
warranty.




                                       55

<PAGE>

                                  ARTICLE VII
                                  MISCELLANEOUS

        Section 7.01 Expenses. Except for the cost of printing and mailing the
Proxy Statement/Prospectus which shall be shared equally, each party hereto
shall bear and pay all costs and expenses incurred by it in connection with the
transactions contemplated hereby, including fees and expenses of its own
financial consultants, accountants and counsel.

        Section 7.02 Non-Survival of Representations and Warranties. All
representations, warranties and, except to the extent specifically provided
otherwise herein, agreements and covenants, other than those covenants set forth
in Sections 1.02(d)(i) and (iii), 1.02(g), 4.05, and 4.11(a) and (c) which will
survive the Merger, shall terminate on the Closing Date; provided, however, that
the covenants contained in Sections 4.11(a) and (c) shall survive the Merger
only for a period of one (1) year.

        Section 7.03 Amendment, Extension and Waiver. Subject to applicable law,
at any time prior to the consummation of the transactions contemplated by this
Agreement, the parties may (a) amend this Agreement, (b) extend the time for the
performance of any of the obligations or other acts of either party hereto, (c)
waive any inaccuracies in the representations and warranties contained herein or
in any document delivered pursuant hereto, or (d) waive compliance with any of
the agreements or conditions contained in Articles IV and V hereof or otherwise.
This Agreement may not be amended except by an instrument in writing authorized
by the respective Boards of Directors and signed, by duly authorized officers,
on behalf of the parties hereto. Any agreement on the part of a party hereto to
any extension or waiver shall be valid only if set forth in an instrument in
writing signed by a duly authorized officer on behalf of such party, but such
waiver or failure to insist on strict compliance with such obligation, covenant,
agreement or condition shall not operate as a waiver of, or estoppel with
respect to, any subsequent or other failure.

        Section 7.04 Entire Agreement. This Agreement, including the documents
and other writings referred to herein or delivered pursuant hereto, contains the
entire agreement and understanding of the parties with respect to its subject
matter. This Agreement supersedes all prior arrangements and understandings
between the parties, both written or oral with respect to its subject matter.
This Agreement shall inure to the benefit of and be binding upon the parties
hereto and their respective successors; provided, however, that nothing in this
Agreement, expressed or implied, is intended to confer upon any party, other
than the parties hereto and their respective successors, any rights, remedies,
obligations or liabilities other than pursuant to Sections 1.02(d)(i) and (iii),
1.02(g), 4.05, and 4.11(a) and (c) with respect to indemnification,



                                       56

<PAGE>

employee benefits and certain other matters, and provided, further, that any
such rights, remedies, obligations or liabilities conferred pursuant to Sections
4.11(a) and (c) shall terminate and expire one (1) year from the Effective Date.

        Section 7.05 No Assignment. Neither party hereto may assign any of its
rights or obligations hereunder to any other person, without the prior written
consent of the other party hereto.

        Section 7.06 Notices. All notices or other communications hereunder
shall be in writing and shall be deemed given if delivered personally, mailed by
prepaid registered or certified mail (return receipt requested), or sent by
telecopy, addressed as follows:

                 (a)   If to Sovereign, to:
                       Sovereign Bancorp, Inc.
                       1130 Berkshire Boulevard
                       Wyomissing, Pennsylvania  19610

                       Attention:  Jay S. Sidhu, President and Chief
                                   Executive Officer

                       Telecopy No.:  (610) 320-8448

                       with a copy to:

                       Stevens & Lee
                       111 North Sixth Street
                       Reading, Pennsylvania  19601

                       Attention:  Joseph M. Harenza, Esquire and
                                   David W. Swartz, Esquire

                       Telecopy No.:  (610) 376-5610

                 (b)   If to Bankers, to:

                       Bankers Corp.
                       210 Smith Street
                       Perth Amboy, New Jersey  08861

                       Attention:  Joseph P. Gemmell
                                   Chairman, President and Chief
                                   Executive Officer

                        Telecopy No.:  (908) 324-7813




                                       57

<PAGE>

                        with copies to:

                        Thacher Proffitt & Wood
                        Two World Trade Center
                        New York, New York  10048

                        Attention:  Omer S.J. Williams, Esquire

                        Telecopy No.:  (212) 432-7152

        Section 7.07 Captions. The captions contained in this Agreement are for
reference purposes only and are not part of this Agreement.

        Section 7.08 Counterparts. This Agreement may be executed in any number
of counterparts, and each such counterpart shall be deemed to be an original
instrument, but all such counterparts together shall constitute but one
agreement.

        Section 7.09 Severability. If any provision of this Agreement or the
application thereof to any person or circumstance shall be invalid or
unenforceable to any extent, the remainder of this Agreement and the application
of such provisions to other persons or circumstances shall not be affected
thereby and shall be enforced to the greatest extent permitted by law.

        Section 7.10 Governing Law. This Agreement shall be governed by and
construed in accordance with the domestic internal law (including the law of
conflicts of law) of the Commonwealth of Pennsylvania.

        IN WITNESS WHEREOF, the parties have caused this Agreement to be
executed by their duly authorized officers as of the day and year first above
written.

                                    SOVEREIGN BANCORP, INC.

                                    By /s/ Jay S. Sidhu
                                       --------------------------------
                                        Jay S. Sidhu
                                        President and Chief
                                        Executive Officer


                                    BANKERS CORP.

                                    By /s/ Joseph P. Gemmell
                                       --------------------------------
                                        Joseph P. Gemmell,
                                        Chairman, President and
                                        Chief Executive Officer



                                       58


<PAGE>

                                                                       Exhibit 1


                                                     February 5, 1997



Sovereign Bancorp, Inc.
1130 Berkshire Boulevard
Wyomissing, Pennsylvania  19610

Ladies and Gentlemen:

        Sovereign Bancorp, Inc. ("Sovereign") and Bankers Corp. ("Bankers")
desire to enter into an agreement dated February 5, 1997 ("Agreement"), pursuant
to which, subject to the terms and conditions set forth therein, (a) Bankers
will merge with and into Sovereign with Sovereign surviving the merger, and (b)
shareholders of Bankers will receive common stock of Sovereign in exchange for
common stock of Bankers outstanding on the closing date (the foregoing,
collectively, referred to herein as the "Merger").

         Sovereign has required, as a condition to its execution and delivery to
Bankers of the Agreement, that the undersigned, being directors, executive
officers and major shareholders of Bankers, execute and deliver to Sovereign
this Letter Agreement.

         Each of the undersigned, in order to induce Sovereign to execute and
deliver to Bankers the Agreement, hereby irrevocably:

                  (a) Agrees to be present (in person or by proxy) at all
meetings of shareholders of Bankers called to vote for approval of the Merger so
that all shares of common stock of Bankers then owned by the undersigned will be
counted for the purpose of determining the presence of a quorum at such meetings
and to vote all such shares (i) in favor of approval and adoption of the
Agreement and the transactions contemplated thereby (including any amendments or
modifications of the terms thereof approved by the Board of Directors of
Bankers), and (ii) against approval or adoption of any other merger, business
combination, recapitalization, partial liquidation or similar transaction
involving Bankers;

                  (b) Agrees not to vote or execute any written consent to
rescind or amend in any manner any prior vote or written consent, as a
shareholder of Bankers, to approve or adopt the Agreement;




<PAGE>


Sovereign Bancorp, Inc.
February 5, 1997
Page 2



                  (c) Agrees to use reasonable best efforts to cause the
Merger to be consummated;

                  (d) Agrees not to sell, transfer or otherwise dispose of any
common stock of Bankers on or prior to the record date for the meeting of
Bankers shareholders to vote on the Merger;

                  (e) Except as permitted by Section 4.06 of the Agreement,
agrees not to solicit, initiate or engage in any negotiations or discussions
with any party other than Sovereign with respect to any offer, sale, transfer or
other disposition of, any shares of common stock of Bankers now or hereafter
owned by the undersigned;

                  (f) Agrees not to offer, sell, transfer or otherwise dispose
of any shares of common stock of Sovereign received in the Merger, except (i) at
such time as a registration statement under the Securities Act of 1933, as
amended ("Securities Act") covering sales of such Sovereign common stock is
effective and a prospectus is made available under the Securities Act, (ii)
within the limits, and in accordance with the applicable provisions of, Rule
145(d) under the Securities Act, or (iii) in a transaction which, in the opinion
of counsel satisfactory to Sovereign or as described in a "no-action" or
interpretive letter from the staff of the Securities and Exchange Commission
("SEC"), is not required to be registered under the Securities Act; and
acknowledges and agrees that Sovereign is under no obligation to register the
sale, transfer or other disposition of Sovereign common stock by the undersigned
or on behalf of the undersigned, or to take any other action necessary to make
an exemption from registration available;

                  (g) Notwithstanding the foregoing, agrees not to sell, or in
any other way reduce the risk of the undersigned relative to, any shares of
common stock of Bankers or of common stock of Sovereign, during the period
commencing thirty days prior to the effective date of the Merger and ending on
the date on which financial results covering at least thirty days of post-Merger
combined operations of Sovereign and Bankers have been published within the
meaning of Section 201.01 of the SEC's Codification of Financial Reporting
Policies;

                  (h) Agrees that Sovereign shall not be bound by any attempted
sale of any shares of Sovereign common stock, and




<PAGE>


Sovereign Bancorp, Inc.
February 5, 1997
Page 3


Sovereign's transfer agent shall be given an appropriate stop transfer order and
shall not be required to register any such attempted sale, unless the sale has
been effected in compliance with the terms of this Letter Agreement; and further
agrees that the certificate representing shares of Sovereign common stock owned
by the undersigned may be endorsed with a restrictive legend consistent with the
terms of this Letter Agreement;

                  (i) Acknowledges and agrees that the provisions of
subparagraphs (f), (g) and (h) hereof also apply to shares of Sovereign common
stock received in the Merger (or any shares of Bankers common stock or of
Sovereign common stock, whether or not received in the Merger, for the period
referred to in subparagraph (g) above) owned by (i) his or her spouse, (ii) any
of his or her relatives or relatives of his or her spouse occupying his or her
home, (iii) any trust or estate in which he or she, his or her spouse, or any
such relative owns at least a 10% beneficial interest or of which any of them
serves as trustee, executor or in any similar capacity, and (iv) any corporation
or other organization in which the undersigned, any affiliate of the
undersigned, his or her spouse, or any such relative owns at least 10% of any
class of equity securities or of the equity interest;

                  (j) Represents that the undersigned has no plan or intention
to sell, exchange, or otherwise dispose of any shares of common stock of
Sovereign to be received in the Merger prior to expiration of the time period
referred to in subparagraph (g) hereof; and

                  (k) Represents that the undersigned has the capacity to enter
into this Letter Agreement and that it is a valid and binding obligation
enforceable against the undersigned in accordance with its terms, subject to
bankruptcy, insolvency and other laws affecting creditors' rights and general
equitable principles.

         The obligations set forth herein shall terminate concurrently with any
termination of the Agreement.

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

         This Letter Agreement may be executed in two or more counterparts, each
of which shall be deemed to constitute an




<PAGE>


Sovereign Bancorp, Inc.
February 5, 1997
Page 4


original, but all of which together shall constitute one and the
same Letter Agreement.
                            ------------------------

         This Letter Agreement shall terminate concurrently with any termination
of the Agreement in accordance with its terms.
                            ------------------------

         The undersigned intend to be legally bound hereby.


                                        Sincerely,


                                        ----------------------------------
                                        Name

                                        ----------------------------------
                                        Title


<PAGE>

                                   Exhibit 2
                            (Intentionally Omitted)

<PAGE>

                                                                       Exhibit 3


                               BANK PLAN OF MERGER


        THIS BANK PLAN OF MERGER ("Plan of Merger") dated February 5, 1997, is
by and between SOVEREIGN BANK, a Federal Savings Bank ("Sovereign Bank"), and
BANKERS SAVINGS ("Bankers Savings").

                                   BACKGROUND

        1. Sovereign Bank is a federal savings bank and a wholly-owned
subsidiary of Sovereign Bancorp, Inc., a Pennsylvania corporation ("Sovereign").
The authorized capital stock of Sovereign Bank consists of 1,000 shares of
common stock, par value $1.00 per share ("Sovereign Bank Common Stock"), of
which at the date hereof 1,000 shares are issued and outstanding.

        2. Bankers Savings is a New Jersey state-chartered savings bank and a
wholly-owned subsidiary of Bankers Corp., a New Jersey corporation ("Bankers").
The authorized capital stock of Bankers Savings consists of 10,000,000 shares of
common stock, par value $5.00 per share ("Bankers Savings Common Stock"), of
which at the date hereof 500,000 shares are issued and outstanding.

        3. The respective Boards of Directors of Sovereign Bank and Bankers
Savings deem the merger of Bankers Savings with and into Sovereign Bank,
pursuant to the terms and conditions set forth or referred to herein, to be
desirable and in the best interests of the respective corporations and their
respective shareholders.

        4. The respective Boards of Directors of Sovereign Bank and Bankers
Savings have adopted resolutions approving this Plan of Merger. The respective
Boards of Directors of Sovereign and Bankers have adopted resolutions approving
an Agreement dated February __, 1997 (the "Agreement") between Sovereign and
Bankers, pursuant to which this Plan of Merger is being executed by Sovereign
Bank and Bankers Savings.

                                    AGREEMENT

        In consideration of the premises and of the mutual covenants and
agreements herein contained, and in accordance with the applicable laws and
regulations of the United States of America, the Commonwealth of Pennsylvania,
and the State of New Jersey Sovereign Bank and Bankers Savings, intending to be
legally bound hereby, agree:

                                    ARTICLE I
                                     MERGER

        Subject to the terms and conditions of this Plan of Merger and in
accordance with the applicable laws and regulations of the United States of
America, the Commonwealth of Pennsylvania, and the



                                        1

<PAGE>



State of New Jersey on the Effective Date (as that term is defined in Article V
hereof): Bankers Savings shall merge with and into Sovereign Bank; the separate
existence of Bankers Savings shall cease; and Sovereign Bank shall be the
surviving corporation (such transaction referred to herein as the "Merger" and
Sovereign Bank, as the surviving corporation in the Merger, referred to herein
as the "Surviving Bank"). Sovereign Bank will have its home office at 1130
Berkshire Boulevard, Wyomissing, Pennsylvania 19610 and its branch offices at
the locations listed on Exhibit "A."

                                   ARTICLE II
                               CHARTER AND BYLAWS

        On and after the Effective Date, the Charter and Bylaws of Sovereign
Bank, as in effect immediately prior to the Effective Date, shall automatically
be and remain the Charter and Bylaws of the Surviving Bank, until altered,
amended or repealed.

                                   ARTICLE III
                         BOARD OF DIRECTORS AND OFFICERS

        3.1 Board of Directors. On and after the Effective Date, the directors
of the Surviving Bank shall consist of the directors of Sovereign Bank duly
elected and holding office immediately prior to the Effective Date and Joseph P.
Gemmell. The names and residence addresses of the directors are:

    Name                                     Residence Address
    ----                                     -----------------

Joseph P. Gemmell                        94 Southview Terrace
                                         Middletown, New Jersey  07748

Brian Hard                               10 Seven Springs Drive
                                         Reading, Pennsylvania  19607

Stewart B. Kean                          Liberty Hall, Morris Avenue
                                         Union, New Jersey  07083

Joseph E. Lewis                          819 Apple Drive, Drexelwood
                                         Wyomissing, Pennsylvania 19610

Howard D. Mackey                         191 North Main Street
                                         Boonton, New Jersey  07005

Richard E. Mohn                          2630 Old Orchard Road
                                         Lancaster, Pennsylvania 17601

Rhoda S. Oberholtzer                     807 Lititz Pike
                                         Lititz, Pennsylvania 17543

Patrick J. Petrone                       27 Harold Place
                                         Clifton, New Jersey  07013




                                        2

<PAGE>



Michael J. Quigley, III                   8 Spring Lake Drive
                                          Far Hills, New Jersey 07931

Daniel K. Rothermel                       R.D. #11, Box 359C
                                          Reading, Pennsylvania 19610

Elizabeth B. Rothermel                    Four Trent Place
                                          Wyomissing, Pennsylvania 19610

Robert A. Sadler                          3551 North Drive
                                          Bethlehem, Pennsylvania  18015

Jay S. Sidhu                              12 Quail Ridge
                                          Reading, Pennsylvania 19607

Cameron C. Troilo                         Sandy Run and Afton Avenues
                                          Yardley, Pennsylvania 19067

G. Arthur Weaver                          63 Heister Avenue
                                          New Holland, Pennsylvania 17557

Dr. Paul B. Wieand                        196 Red Hill Road
                                          Ottsville, Pennsylvania  18942

Theodore Ziaylek, Jr.                     140 Riverview Drive
                                          Yardley, Pennsylvania 19067

        3.2 Officers. On and after the Effective Date, the officers of the
Surviving Bank shall consist of the officers of Sovereign Bank duly elected and
holding office immediately prior to the Effective Date. The names and titles of
the officers are:

    Name                                     Residence Address
    ----                                     -----------------

Jay S. Sidhu                              President and Chief Executive
                                            Officer

Karl D. Gerhart                           Treasurer and Chief Financial
                                            Officer

Lawrence M. Thompson, Jr.                 Secretary and Chief Administrative
                                            Officer

Dana J. Albera                            Assistant Secretary

                                   ARTICLE IV
                              CONVERSION OF SHARES

        4.1 Stock of Sovereign Bank. Each share of Sovereign Bank Common Stock
issued and outstanding immediately prior to the Effective Date shall, on and
after the Effective Date, continue to be issued and outstanding as a share of
common stock of the Surviving Bank.




                                        3

<PAGE>


        4.2 Stock of Bankers Savings. Each share of Bankers Savings Common Stock
issued and outstanding immediately prior to the Effective Date, and each share
of Bankers Savings Common Stock issued and held in the treasury of Bankers as of
the Effective Date, if any, shall, on the Effective Date, be cancelled, and no
cash, stock or other property shall be delivered in exchange therefor.

                                    ARTICLE V
                          EFFECTIVE DATE OF THE MERGER

        The Merger shall be effective on the date on which all filings with
government agencies, as may be required under applicable laws and regulations
for the Merger to become effective, are made and accepted by the applicable
agencies (the "Effective Date").

                                   ARTICLE VI
                              EFFECT OF THE MERGER

        6.1 Separate Existence. On the Effective Date: the separate existence of
Bankers Savings shall cease; and all of the property (real, personal and mixed),
rights, powers, duties and obligations of Bankers Savings shall be taken and
deemed to be transferred to and vested in the Surviving Bank, without further
act or deed, as provided by applicable laws and regulations.

        6.2 Savings Accounts. After the Effective Date, Sovereign Bank will
continue to issue savings accounts on the same basis as immediately prior to the
Effective Date.

        6.3 Liquidation Account. After the Effective Date, Sovereign Bank will
continue to maintain the Sovereign Bank liquidation account for the benefit of
eligible account holders on the same basis as immediately prior to the Effective
Date, and Bankers Savings' liquidation account for the benefit of eligible
account holders shall automatically be deemed assumed by Sovereign Bank, as of
the Effective Date, on the same basis as it existed immediately prior to the
Effective Date.

                                   ARTICLE VII
                              CONDITIONS PRECEDENT

        The obligations of Sovereign Bank and Bankers Savings to effect the
Merger shall be subject to satisfaction, unless duly waived by the party
permitted to do so, of the conditions precedent set forth in the Agreement.

                                  ARTICLE VIII
                                   TERMINATION

        This Plan of Merger shall terminate upon any termination of the
Agreement in accordance with its terms; provided, however, that any such
termination of this Plan of Merger shall not relieve any party hereto from
liability on account of a breach by such party of any of the terms hereof or
thereof.



                                        4

<PAGE>




                                   ARTICLE IX
                                    AMENDMENT

        Subject to applicable law, this Plan of Merger may be amended, by action
of the respective Boards of Directors of the parties hereto, at any time prior
to consummation of the Merger, but only by an instrument in writing signed by
duly authorized officers on behalf of the parties hereto.

                                    ARTICLE X
                                  MISCELLANEOUS

        10.1 Extensions; Waivers. Each party, by a written instrument signed by
a duly authorized officer, may extend the time for the performance of any of the
obligations or other acts of the other party hereto and may waive compliance
with any of the covenants, or performance of any of the obligations, of the
other party contained in this Plan of Merger.

        10.2 Notices. Any notice or other communication required or permitted
under this Plan of Merger shall be given, and shall be effective, in accordance
with the provisions of Section 7.06 of the Agreement.

        10.3 Captions. The headings of the several Articles and Sections herein
are inserted for convenience of reference only and are not intended to be part
of, or to affect the meaning or interpretation of, this Plan of Merger.

        10.4 Counterparts. For the convenience of the parties hereto, this Plan
of Merger may be executed in several counterparts, each of which shall be deemed
the original, but all of which together shall constitute one and the same
instrument.

        10.5 Governing Law. This Plan of Merger shall be governed by and
construed in accordance with the laws of the United States of



                                        5

<PAGE>



America and, in the absence of controlling Federal law, in accordance with the
laws of the Commonwealth of Pennsylvania.

        IN WITNESS WHEREOF, Sovereign Bank and Bankers Savings have caused this
Bank Plan of Merger to be executed by their duly authorized officers and their
corporate seals to be hereunto affixed on the date first written above.

                                    SOVEREIGN BANK, a Federal Savings
                                    Bank

                                    By
                                       --------------------------------
                                        Jay S. Sidhu,
                                        President

                                    BANKERS SAVINGS

                                    By
                                       --------------------------------
                                        Joseph P. Gemmell,
                                        Chairman of the Board,
                                        President and Chief
                                        Executive Officer



                                        6

<PAGE>



                                   EXHIBIT "A"
                                to Plan of Merger


                                 SOVEREIGN BANK
                                BRANCH LOCATIONS




                                        7
<PAGE>



                                                                     EXHIBIT 4




                         Form of Agreement Re: Benefits



                                 February , 1997



Sovereign Bancorp, Inc.
1130 Berkshire Boulevard
Wyomissing, Pennsylvania  19610

Gentlemen:

         I, the undersigned, hereby acknowledge and agree that an amount not to
exceed a present value of $__________ (based on a 6% per annum discount factor)
is the maximum amount that I would be entitled to receive from Bankers, any
Bankers subsidiary or any of their respective successors or assigns pursuant to
any employment agreement, special termination agreement, supplemental executive
retirement plan, deferred compensation plan, salary continuation plan, or any
other benefit or welfare plan assuming that my employment with Bankers or any
Bankers subsidiary (or any of their respective successors or assigns) is
terminated for any reason, whether voluntarily or involuntarily, on June 30,
1997, and following the Closing Date of the transaction described in the
Agreement and Plan of Merger dated as of February 5, 1997 between Sovereign
Bancorp, Inc. and Bankers Corp. (the "Agreement"). All capitalized terms used
herein but not defined herein shall have the meanings given to them in the
Agreement.

         This letter is subject to the acknowledgement and agreement of
Sovereign Bancorp, Inc., as evidenced below, that the amount shown above
reflects a good faith estimate of the amounts that will be payable to me in the
event of my termination of employment on or after the Closing Date, as defined
in the Agreement, and may be subject to adjustment upon an actual termination of
my employment to reflect increases in my




<PAGE>


Sovereign Bancorp, Inc.
February __, 1997
Page 2


compensation and benefits due to the passage of time or in accordance with the
terms of Bankers' employee benefit plans and past practices for routine
increases.


                                                     Sincerely,






Acknowledged and Agreed to:

SOVEREIGN BANK, INC.

By________________________

Title_____________________

<PAGE>


                                                                       EXHIBIT 5

                     FORM OF OPINION OF COUNSEL TO SOVEREIGN


                  Bankers shall have received from counsel to Sovereign, an
opinion, dated as of the Closing Date, substantially to the effect that, subject
to normal exceptions and qualifications:

                  (a) Sovereign and Sovereign Bank have full corporate power to
carry out the transactions contemplated in the Agreement and the Plan of Merger,
respectively. The execution and delivery of the Agreement and the Plan of Merger
and the consummation of the transactions contemplated thereunder have been duly
and validly authorized by all necessary corporate action on the part of
Sovereign and Sovereign Bank, and the Agreement and the Plan constitute valid
and legally binding obligations of Sovereign and Sovereign Bank, respectively,
except as may be limited by bankruptcy, insolvency, reorganization, moratorium,
receivership, conservatorship, and other laws affecting creditors' rights
generally and institutions the deposits of which are insured by the FDIC, and as
may be limited by the exercise of judicial discretion in applying principles of
equity. Subject to satisfaction of the conditions set forth in the Agreement,
neither the transactions contemplated in the Agreement or the Plan, nor
compliance by Sovereign and Sovereign Bank with any of the respective provisions
thereof, will (i) conflict with or result in a breach or default under (A) the
articles of incorporation or bylaws of Sovereign or the charter or bylaws of
Sovereign Bank, or, (B) to the knowledge of such counsel, any note, bond,
mortgage, indenture, license, agreement or other material instrument or
obligation to which Sovereign or Sovereign Bank is a party; or (ii) based on
certificates of officers and without independent verification, to the knowledge
of such counsel, result in the creation or imposition of any material lien or
encumbrance upon the property of Sovereign or Sovereign Bank, except such
material lien, instrument or obligation that has been disclosed pursuant to the
Agreement or the Plan; or (iii) violate in any material respect any order, writ,
injunction or decree known to such counsel, or any federal or Pennsylvania
statute, rule or regulation applicable to Sovereign or Sovereign Bank.

                  (b) Sovereign Bank is a validly existing federally-chartered
savings bank organized and in good standing under the laws of the United States
of America. The deposits of Sovereign Bank are insured to the maximum extent
provided by law by the Federal Deposit Insurance Corporation.

                  (c) There is, to the knowledge of such counsel, no legal,
administrative, arbitration or governmental proceeding or investigation pending
or threatened to which Sovereign or Sovereign Bank is a party which would, if
determined adversely to Sovereign or Sovereign Bank, have a material adverse
effect on



                                        1

<PAGE>



the financial condition or results of operation of Sovereign and Sovereign Bank
taken as a whole, or which presents a claim to restrain or prohibit the
transactions contemplated by the Agreement and the Plan, respectively.

                  (d) No consent, approval, authorization or order of any
federal or state court or federal or state governmental agency or body is
required for the consummation by Sovereign or Sovereign Bank of the transactions
contemplated by the Agreement and the Plan, except for such consents, approvals,
authorizations or orders as have been obtained.

                  (e) Upon the filing and effectiveness of the Articles of
Merger with the PDS, the Articles of Merger with the NJSOS, and Articles of
Combination with the OTS [and the NJDOB] in accordance with the Agreement and
the Plan, the mergers of Sovereign and Bankers and of Sovereign Bank and Bankers
Savings contemplated by the Agreement and the Plan, respectively, will have been
effected in compliance with all applicable federal and Pennsylvania laws and
regulations in all material respects.

                  (f) The shares of Sovereign Common Stock to be issued in
connection with the merger of Bankers and Sovereign contemplated by the
Agreement have been duly authorized and will, when issued in accordance with the
terms of the Agreement, be validly issued, fully paid and nonassessable, free
and clear of any mortgage, pledge, lien, encumbrance or claim (legal or
equitable).

                  (g) On the sole basis of such counsel's participation in
conferences with officers and employees of Sovereign in connection with the
Proxy Statement/Prospectus, and without other independent investigation or
inquiry, such counsel has no reason to believe that the Proxy
Statement/Prospectus, including any amendments or supplements thereto (except
for the financial information, financial schedules and other financial or
statistical data contained therein and except for any information supplied by
Bankers or Bankers Savings for inclusion therein, as to which counsel need
express no belief), as of the date of mailing thereof, contained any untrue
statement of a material fact with respect to Sovereign or omitted to state any
material fact with respect to Sovereign necessary to make any statement therein
with respect to Sovereign, in light of the circumstances under which it was
made, not misleading. Counsel may state in delivering such opinion, that such
counsel has not independently verified and does not assume the responsibility
for the accuracy, completeness or fairness of any information or statements
contained in the Proxy Statement/Prospectus, except with respect to identified
statements of law or regulations or legal conclusions relating to Sovereign or
the transactions contemplated in the Agreement and the Plan.




                                        2
<PAGE>



                                                                       EXHIBIT 6

                      FORM OF TAX OPINION OF STEVENS & LEE

         Sovereign and Bankers shall have received an opinion of Stevens & Lee
substantially to the effect that, under the provisions of the IRC:

         1. Provided the Merger qualifies as a statutory merger under applicable
law, the transfer by Bankers of all of its assets to Sovereign in exchange for
Sovereign Common Stock (including fractional share interests) and the assumption
by Sovereign of all of Bankers' liabilities will constitute a reorganization
within the meaning of Section 368(a)(1)(A) of the IRC.

         2. Bankers and Sovereign will each be "a party to a reorganization"
within the meaning of Section 368(b) of the IRC.

         3. Neither Bankers nor Sovereign will recognize any gain or loss upon
the transfer of Bankers' assets to Sovereign in exchange solely for Sovereign
Common Stock (including fractional share interests) and the assumption by
Sovereign of the liabilities of Bankers.

         4. The basis of the Bankers assets in the hands of Sovereign will be
the same as the basis of such assets in the hands of Bankers immediately prior
to the Merger.

         5. The holding period of the assets of Bankers to be received by
Sovereign will include the period during which the assets were held by Bankers.

         6. No gain or loss will be recognized by the shareholders of Bankers on
the receipt of Sovereign Common Stock (including fractional share interests)
solely in exchange for their shares of Bankers Common Stock.

         7. The basis of the Sovereign Common Stock (including fractional share
interests) to be received by the Bankers shareholders in the Merger will be the
same as the basis of the Bankers Common Stock surrendered in exchange therefor.

         8. The holding period of the Sovereign Common Stock (including
fractional share interests) to be received by the Bankers shareholders in the
Merger will include the period during which the Bankers shareholders held their
Bankers Common Stock, provided the shares of Bankers Common Stock are held as a
capital asset on the Effective Date.

         9. The payment of cash in lieu of fractional share interests of
Sovereign Common Stock will be treated as if the fractional share interests were
distributed as part of the Merger and then redeemed by Sovereign. Such cash
payments will be



                                        1

<PAGE>



treated as having been received as distribution in full payment in exchange for
the fractional share interests redeemed, as provided in Section 302(a)
of the IRC.

         10. The Sovereign Stock Purchase Rights transferred with the shares of
Sovereign Common Stock will not constitute "other property" within the meaning
of Section 356(a)(1)(B) of the IRC.

         11. As provided in Section 381(c)(2) of the IRC and related Treasury
regulations, Sovereign will succeed to and take into account the earnings and
profits, or deficit in earnings and profits, of Bankers as of the Effective
Date. Any deficit in the earnings and profits of Sovereign or Bankers will be
used only to offset the earnings and profits accumulated after the Merger.

         12. Pursuant to Section 381(a) of the IRC and related Treasury
regulations, Sovereign will succeed to and take into account the items of
Bankers described in Section 381(c) of the IRC. Such items will be taken into
account by Sovereign subject to the conditions and limitations of Sections 381,
382, 383, and 384 of the IRC and the Treasury regulations thereunder.

         13. Provided the Bank Merger constitutes a statutory merger under
applicable law, the Bank Merger will constitute a reorganization within the
meaning of Section 368(a)(1)(A) of the IRC.

         14. Bankers Savings and Sovereign Bank will each be "a party to a
reorganization" within the meaning of Section 368(b) of the IRC.

         15. Neither Bankers Savings nor Sovereign Bank will recognize any gain
or loss upon the transfer of Bankers Savings' assets to Sovereign Bank in
constructive exchange solely for Sovereign Bank common stock and the assumption
by Sovereign Bank of the liabilities of Bankers Savings.

         16. The basis of the Bankers Savings assets in the hands of Sovereign
Bank will be the same as the basis of such assets in the hands of Bankers
Savings immediately prior to the Bank Merger.

         17. The holding period of the Bankers Savings assets in the hands of
Sovereign Bank will include the period during which such assets were held by
Bankers Savings.

         18. No gain or loss will be recognized by Sovereign, as the shareholder
of Bankers Savings, upon the constructive receipt of shares of Sovereign Bank
common stock in exchange for the Bankers Savings common stock surrendered in
exchange therefor in the Bank Merger.

         19. The basis of the Sovereign Bank common stock to be held by
Sovereign after the Bank Merger will equal the basis of such



                                        2

<PAGE>



stock immediately before the Bank Merger, increased by the basis of the Bankers
Savings common stock surrendered in the constructive exchange.

         20. As provided in Section 381(c)(2) of the IRC and related Treasury
regulations, Sovereign Bank will succeed to and take into account the earnings
and profits, or deficit in earnings and profits, of Bankers Savings as of the
effective date of the Bank Merger. Any deficit in the earnings and profits of
Sovereign Bank or Bankers Savings will be used only to offset the earnings and
profits accumulated after the Bank Merger.

         21. Pursuant to Section 381(a) of the IRC and related Treasury
regulations, Sovereign Bank will succeed to and take into account the items of
Bankers Savings described in Section 381(c) of the IRC. Such items will be taken
into account by Sovereign Bank subject to the conditions and limitations of
Sections 381, 382, 383, and 384 of the IRC and the Treasury regulations
thereunder.




                                        3

<PAGE>


                                                                       EXHIBIT 7

                      FORM OF OPINION OF COUNSEL TO BANKERS


                  Sovereign shall have received from counsel to Bankers, an
opinion, dated as of the Closing Date, substantially to the effect that, subject
to normal exceptions and qualifications:

                  (a) Bankers and Bankers Savings have full corporate power to
carry out the transactions contemplated in the Agreement and the Plan of Merger,
respectively. The execution and delivery of the Agreement and the Plan of Merger
and the consummation of the transactions contemplated thereunder have been duly
and validly authorized by all necessary corporate action on the part of Bankers
and Bankers Savings, and the Agreement and the Plan constitute a valid and
legally binding obligation, in accordance with their respective terms, of
Bankers and Bankers Savings, respectively, except as may be limited by
bankruptcy, insolvency, reorganization, moratorium, receivership,
conservatorship, and other laws affecting creditors' rights generally and
institutions the deposits of which are insured by the FDIC, and as may be
limited by the exercise of judicial discretion in applying principles of equity.
Subject to satisfaction of the conditions set forth in the Agreement, neither
the transactions contemplated in the Agreement and the Plan, nor compliance by
Bankers and Bankers Savings with any of the respective provisions thereof, will
(i) conflict with or result in a breach or default under (A) the certificate of
incorporation or bylaws of Bankers or the charter or bylaws of Bankers Savings,
or (B) based on certificates of officers and without independent verification,
to the knowledge of such counsel, any note, bond, mortgage, indenture, license,
agreement or other instrument or obligation to which Bankers or Bankers Savings
is a party; or (ii) to the knowledge of such counsel, result in the creation or
imposition of any material lien, instrument or encumbrance upon the property of
Bankers or Bankers Savings, except such material lien, instrument or obligation
that has been disclosed to Sovereign pursuant to the Agreement and the Plan, or
(iii) violate in any material respect any order, writ, injunction, or decree
known to such counsel, or any statute, rule or regulation applicable to Bankers
or Bankers Savings.

                  (b) Bankers Savings is a validly existing state-chartered bank
organized and in good standing under the laws of the State of New Jersey. The
deposits of Bankers Savings are insured to the maximum extent provided by law by
the Federal Deposit Insurance Corporation.

                  (c) There is, to the knowledge of such counsel, no legal,
administrative, arbitration or governmental proceeding or investigation pending
or threatened to which Bankers or Bankers Savings is a party which would, if
determined adversely to Bankers or Bankers Savings, have a material adverse
effect on the



                                        1

<PAGE>



business, properties, results of operations, or condition, financial or
otherwise, of Bankers or Bankers Savings taken as a whole or which presents a
claim to restrain or prohibit the transactions contemplated by the Agreement and
the Plan, respectively.

                  (d) No consent, approval, authorization, or order of any
federal or state court or federal or state governmental agency or body, or of
any third party, is required for the consummation by Bankers or Bankers Savings
of the transactions contemplated by the Agreement and the Plan, except for such
consents, approvals, authorizations or orders as have been obtained.

                  (e) On the sole basis of such counsel's participation in
conferences with officers and employees of Bankers in connection with the
preparation of the Prospectus/Proxy Statement and without other independent
investigation or inquiry, such counsel has no reason to believe that the
Prospectus/Proxy Statement, including any amendments or supplements thereto
(except for the financial information, financial statements, financial schedules
and other financial or statistical data contained therein and except for any
information supplied by Sovereign for inclusion therein, as to which counsel
need express no belief), as of the date of mailing thereof and as of the date of
the meeting of shareholders of Bankers to approve the merger, contained any
untrue statement of a material fact or omitted to state a material fact
necessary to make any statement therein, in light of the circumstances under
which it was made, not misleading. Counsel may state in delivering such opinion,
that such counsel has not independently verified and does not assume any
responsibility for the accuracy, completeness or fairness of any information or
statements contained in the Prospectus/Proxy Statement, except with respect to
identified statements of law or regulations or legal conclusions relating to
Bankers or Bankers Savings or the transactions contemplated in the Agreement and
the Plan.



                                        2




                                                                   Exhibit 99.1


                             STOCK OPTION AGREEMENT

        THIS STOCK OPTION AGREEMENT ("Stock Option Agreement") dated February 5,
1997, is by and between SOVEREIGN BANCORP, INC., a Pennsylvania corporation
("Sovereign") and BANKERS CORP. a New Jersey corporation ("Bankers").

                                   BACKGROUND

        1. Sovereign and Bankers desire to enter into a Agreement and Plan of
Merger, dated February 5, 1997 (the "Agreement"), providing, among other things,
for the acquisition by Sovereign of Bankers through the merger of Bankers with
and into Sovereign, with Sovereign surviving the merger (the "Merger").

        2. As a condition to Sovereign to enter into the Plan, Bankers is
granting to Sovereign an option to purchase up to that number of shares of
common stock of Bankers as shall equal 19.9% of shares of common stock of
Bankers issued and outstanding immediately prior to such purchase, on the terms
and conditions hereinafter set forth.

                                    AGREEMENT

        In consideration of the foregoing and the mutual covenants and
agreements set forth herein, Sovereign and Bankers, intending to be legally
bound hereby, agree:

        1. Grant of Option. Bankers hereby grants to Sovereign, on the terms and
conditions set forth herein, the option to purchase (the "Option") up to
2,463,258 shares (as adjusted as set forth herein, the "Option Shares") of
common stock, par value $.01 per share (the "Common Stock"), of Bankers at a
price per share (as adjusted as set forth herein, the "Option Price") equal to
the lower of (i) $22.50 or (ii) the lowest price per share that a person or a
group, other than Sovereign or an affiliate of Sovereign, paid or offers to pay
after the date hereof for Common Stock in a transaction constituting a
Triggering Event under Section 2 hereof.

        2. Exercise of Option. Provided that (i) Sovereign shall not be in
breach of the agreements or covenants contained in this Agreement or the Plan,
and (ii) no preliminary or permanent injunction or other order against the
delivery of shares covered by the Option issued by any court of competent
jurisdiction in the United States shall be in effect, upon or after the
occurrence of a Triggering Event (as such term is hereinafter defined) and until
termination of this Stock Option Agreement in accordance with the provisions of
Section 21, Sovereign may exercise the Option, in whole or in part, at any



                                        1

<PAGE>

time or one or more times, from time to time. As used herein, the term
"Triggering Event" means the occurrence of any of the following events:

          (a) a person or group (as such terms are defined in the Securities
     Exchange Act of 1934, as amended (the "Exchange Act"), and the rules and
     regulations thereunder), other than Sovereign or an affiliate of Sovereign,
     acquires beneficial ownership (within the meaning of Rule 13d-3 under the
     Exchange Act) of 10% or more of the then outstanding shares of Common Stock
     (excluding any shares eligible to be reported on Schedule 13G of the
     Securities and Exchange Commission);

          (b) a person or group, other than Sovereign or an affiliate of
     Sovereign, enters into an agreement or letter of intent with Bankers
     pursuant to which such person or group or any affiliate of such person or
     group would (i) merge or consolidate, or enter into any similar
     transaction, with Bankers, (ii) acquire all or substantially all of the
     assets or liabilities of Bankers or all or substantially all of the assets
     or liabilities of Bankers Savings the wholly-owned subsidiary of Bankers
     ("Bankers Savings"), or (iii) acquire beneficial ownership of securities
     representing, or the right to acquire beneficial ownership or to vote
     securities representing, 10% or more of the then outstanding shares of
     Common Stock (excluding any shares eligible to be reported on Schedule 13G
     of the Securities and Exchange Commission) or the then outstanding shares
     of common stock of Bankers Savings, or

          (c) a person or group, other than Sovereign or an affiliate of
     Sovereign, publicly announces a bona fide proposal (including a written
     communication that is or becomes the subject of public disclosure) for (i)
     any merger, consolidation or acquisition of all or substantially all the
     assets or liabilities of Bankers or all or substantially all the assets or
     liabilities of Bankers Savings, or any other business combination involving
     Bankers or Bankers Savings, or (ii) a transaction involving the transfer of
     beneficial ownership of securities representing, or the right to acquire
     beneficial ownership or to vote securities representing, 10% or more of the
     then outstanding shares of Common Stock or the then outstanding shares of
     common stock of Bankers Savings (collectively, a "Proposal"), and
     thereafter, if such Proposal has not been Publicly Withdrawn (as such term
     is hereinafter defined) at least 30 days prior to the meeting of
     shareholders of Bankers called to vote on the Merger, Bankers' shareholders
     fail to approve the Merger by the vote required by applicable law at the
     meeting of shareholders called for such purpose or such meeting has been
     cancelled; or




                                        2

<PAGE>

          (d) a person or group, other than Sovereign or an affiliate of
     Sovereign, makes a bona fide Proposal and thereafter, but before such
     Proposal has been Publicly Withdrawn, Bankers willfully takes any action in
     a manner which would likely result in the failure of either party to
     satisfy a material condition to the closing of the Merger or materially
     reduce the value of the transaction to Sovereign; or

          (e) Bankers breaches, in any material respect, any binding term of the
     Agreement with respect to the Merger, or this Stock Option Agreement after
     a Proposal is made and before it is Publicly Withdrawn or publicly
     announces an intention to authorize, recommend or accept any such Proposal;

provided, however, that any purchase of shares upon exercise of the Option shall
be subject to compliance with applicable law.

        If more than one of the transactions giving rise to a Triggering Event
under this Section is undertaken or effected, then all such transactions shall
give rise only to one Triggering Event, which Triggering Event shall be deemed
continuing for all purposes hereunder until all such transactions are abandoned.

        "Publicly Withdrawn" for purposes of this Section 2 shall mean
an unconditional bona fide withdrawal of the Proposal coupled with a public
announcement of no further interest in pursuing such Proposal or in acquiring
any controlling influence over Bankers or in soliciting or inducing any other
person (other than Sovereign or an affiliate of Sovereign) to do so.

        Notwithstanding the foregoing, the obligation of Bankers to issue Option
Shares upon exercise of the Option shall be deferred (but shall not terminate)
(i) until the receipt of all required governmental or regulatory approvals or
consents necessary for Bankers to issue the Option Shares, or Sovereign to
exercise the Option, or until the expiration or termination of any waiting
period required by law, or (ii) so long as any injunction or other order, decree
or ruling issued by any federal or state court of competent jurisdiction is in
effect which prohibits the sale or delivery of the Option Shares, and, in each
case, notwithstanding any provision to the contrary set forth herein, the Option
shall not expire or otherwise terminate.

        Bankers shall notify Sovereign promptly in writing of the occurrence of
any Triggering Event known to it, it being understood that the giving of such
notice by Bankers shall not be a condition to the right of Sovereign to exercise
the Option. Bankers will not take any action which would have the effect of
preventing or disabling Bankers from delivering the Option Shares to Sovereign
upon exercise of the Option or otherwise performing its obligations under this
Stock Option Agreement. In the event Sovereign wishes to exercise the Option,
Sovereign shall send a



                                        3

<PAGE>

written notice to Bankers (the date of which is hereinafter referred to as the
"Notice Date") specifying the total number of Option Shares it wishes to
purchase and a place and date between two and ten business days inclusive from
the Notice Date for the closing of such a purchase (a "Closing"); provided,
however, that a Closing shall not occur prior to two days after the later of
receipt of any necessary regulatory approvals or the expiration of any legally
required notice or waiting period, if any.

        3. Payment and Delivery of Certificates. At any Closing hereunder, (a)
Sovereign will make payment to Bankers of the aggregate price for the Option
Shares so purchased by wire transfer of immediately available funds to an
account designated by Bankers, (b) Bankers will deliver to Sovereign a stock
certificate or certificates representing the number of Option Shares so
purchased, registered in the name of Sovereign or its designee, in such
denominations as were specified by Sovereign in its notice of exercise, and (c)
Sovereign will pay any transfer or other taxes required by reason of the
issuance of the Option Shares so purchased.

        A legend will be placed on each stock certificate evidencing Option
Shares issued pursuant to this Stock Option Agreement, which legend will read
substantially as follows:

          "The shares of stock evidenced by this certificate have not been the
     subject of a registration statement filed under the Securities Act of 1933,
     as amended (the "Act"), and declared effective by the Securities and
     Exchange Commission. These shares may not be sold, transferred or otherwise
     disposed of prior to such time unless Bankers Corp. receives an opinion of
     counsel stating that an exemption from the registration provisions of the
     Act is available for such transfer."

        4. Registration Rights. Upon or after the occurrence of a Triggering
Event and upon receipt of a written request from Sovereign, Bankers shall
prepare and file as soon as practicable a registration statement under the
Securities Act of 1933, as amended, with the Securities and Exchange Commission
covering the Option and such number of Option Shares as Sovereign shall specify
in its request, and Bankers shall use its best efforts to cause such
registration statement to be declared effective in order to permit the sale or
other disposition of the Option and the Option Shares, provided that Sovereign
shall in no event have the right to have more than one such registration
statement become effective, and provided further that Bankers shall not be
required to prepare and file any such registration statement in connection with
any proposed sale with respect to which counsel to Bankers delivers to Bankers
and to Sovereign its opinion to the effect that no such filing is required under
applicable laws and regulations with respect to such sale or disposition;
provided, however, that Bankers may delay any registration of



                                        4

<PAGE>

Option Shares above for a period not exceeding 90 days provided Bankers shall in
good faith determine that any such registration would adversely affect an
offering or contemplated offering of other securities by Bankers. Sovereign
shall provide all information reasonably requested by Bankers for inclusion in
any registration statement to be filed hereunder. In connection with such
filing, Bankers shall use its best efforts to cause to be delivered to Sovereign
such certificates, opinions, accountant's letters and other documents as
Sovereign shall reasonably request and as are customarily provided in connection
with registration of securities under the Securities Act of 1933, as amended.
Bankers shall provide to Sovereign such number of copies of the preliminary
prospectus and final prospectus and any amendments and supplements thereto as
Sovereign may reasonably request. All reasonable expenses incurred by Bankers in
complying with the provisions of this Section 4, including, without limitation,
all registration and filing fees, reasonable printing expenses, reasonable fees
and disbursements of counsel for Bankers and blue sky fees and expenses, shall
be paid by Bankers. Underwriting discounts and commissions to brokers and
dealers relating to the Option Shares, fees and disbursements of counsel to
Sovereign and any other expenses incurred by Sovereign in connection with such
filing shall be borne by Sovereign. In connection with such filing, Bankers
shall indemnify and hold harmless Sovereign against any losses, claims, damages
or liabilities, joint or several, to which Sovereign may become subject, insofar
as such losses, claims, damages or liabilities (or actions in respect thereof)
arise out of or are based upon any untrue statement or alleged untrue statement
of any material fact contained in any preliminary or final registration
statement or any amendment or supplement thereto, or arise out of or are based
upon the omission or alleged omission to state therein a material fact required
to be stated therein or necessary to make the statements therein not misleading;
and Bankers will reimburse Sovereign for any legal or other expense reasonably
incurred by Sovereign in connection with investigating or defending any such
loss, claim, damage, liability or action; provided, however, that Bankers will
not be liable in any case to the extent that any such loss, claim, damage or
liability arises out of or is based upon an untrue statement or alleged untrue
statement or omission or alleged omission made in such preliminary or final
registration statement or such amendment or supplement thereto in reliance upon
and in conformity with written information furnished by or on behalf of
Sovereign specifically for use in the preparation thereof. Sovereign will
indemnify and hold harmless Bankers to the same extent as set forth in the
immediately preceding sentence but only with reference to written information
furnished by or on behalf of Sovereign for use in the preparation of such
preliminary or final registration statement or such amendment or supplement
thereto; and Sovereign will reimburse Bankers for any legal or other expense
reasonably incurred by Bankers in connection with investigating or defending any
such loss, claim, damage, liability or action.


                                        5

<PAGE>

        5. Adjustment Upon Changes in Capitalization. In the event of any change
in the Common Stock by reason of stock dividends, split-ups, recapitalizations,
combinations, conversions, divisions, exchanges of shares or the like, then the
number and kind of Option Shares and the Option Price shall be appropriately
adjusted.

        6. Filings and Consents. Each of Sovereign and Bankers will use its best
efforts to make all filings with, and to obtain consents of, all third parties
and governmental authorities necessary to the consummation of the transactions
contemplated by this Stock Option Agreement. Within 10 days from the date
hereof, Sovereign shall file a report of beneficial ownership on Form 13D with
the Securities and Exchange Commission under the Exchange Act which discloses
the rights of Sovereign hereunder.

        7. Representations and Warranties of Bankers. Bankers hereby represents
and warrants to Sovereign as follows:

          (a) Due Authorization. Bankers has full corporate power and authority
     to execute, deliver and perform this Stock Option Agreement and all
     corporate action necessary for execution, delivery and performance of this
     Stock Option Agreement has been duly taken by Bankers. This Stock Option
     Agreement constitutes a legal, valid and binding obligation of Bankers,
     enforceable against Bankers in accordance with its terms (except as may be
     limited by applicable bankruptcy, insolvency, reorganization, moratorium,
     fraudulent transfer and similar laws of general applicability relating to
     or affecting creditors' rights or by general equity principles).

          (b) Authorized Shares. Bankers has taken all necessary corporate
     action to authorize and reserve for issuance all shares of Common Stock
     that may be issued pursuant to any exercise of the Option.

        8. Representations and Warranties of Sovereign. Sovereign hereby
represents and warrants to Bankers that Sovereign has full corporate power and
authority to execute, deliver and perform this Stock Option Agreement and all
corporate action necessary for execution, delivery and performance of this Stock
Option Agreement has been duly taken by Sovereign. This Stock Option Agreement
constitutes a legal, valid and binding obligation of Sovereign, enforceable
against Sovereign in accordance with its terms (except as may be limited by
applicable bankruptcy, insolvency, reorganization, moratorium, fraudulent
transfer and similar laws of general applicability relating to or affecting
creditors' rights or by general equity principles).

        9. Specific Performance. The parties hereto acknowledge that damages
would be an inadequate remedy for a



                                        6

<PAGE>

breach of this Stock Option Agreement and that the obligations of the parties
hereto shall be specifically enforceable.

        10. Entire Agreement. This Stock Option Agreement and the Agreement
constitute the entire agreement between the parties with respect to the subject
matter hereof and supersede all other prior agreements and understandings, both
written and oral, among the parties or any of them with respect to the subject
matter hereof.

        11. Assignment or Transfer. Sovereign may not sell, assign or otherwise
transfer its rights and obligations hereunder, in whole or in part, to any
person or group of persons other than to a subsidiary of Sovereign. Sovereign
represents that it is acquiring the Option for Sovereign's own account and not
with a view to, or for sale in connection with, any distribution of the Option
or the Option Shares. Sovereign is aware that neither the Option nor the Option
Shares is the subject of a registration statement filed with, and declared
effective by, the Securities and Exchange Commission pursuant to Section 5 of
the Securities Act of 1933, as amended, but instead each is being offered in
reliance upon the exemption from the registration requirement provided by
Section 4(2) thereof and the representations and warranties made by Sovereign in
connection therewith.

        12. Amendment of Stock Option Agreement. By mutual consent of the
parties hereto, this Stock Option Agreement may be amended in writing at any
time, for the purpose of facilitating performance hereunder or to comply with
any applicable regulation of any governmental authority or any applicable order
of any court or for any other purpose.

        13. Validity. The invalidity or unenforceability of any provision of
this Stock Option Agreement shall not affect the validity or enforceability of
any other provisions of this Stock Option Agreement, which shall remain in full
force and effect.

        14. Notices. All notices, requests, consents and other communications
required or permitted hereunder shall be in writing and shall be deemed to have
been duly given when delivered personally, by telegram or telecopy, or by
registered or certified mail (postage prepaid, return receipt requested) to the
respective parties as follows:




                                        7

<PAGE>



                     (i)      If to Sovereign, to:

                              Sovereign Bancorp, Inc.
                              1130 Berkshire Boulevard
                              Wyomissing, Pennsylvania  19610

                              Attention:  Jay S. Sidhu, President
                                          and Chief Executive Officer

                              Telecopy No.:  (610) 320-8448

                              with a copy to:

                              Stevens & Lee
                              111 North Sixth Street
                              P.O. Box 679
                              Reading, Pennsylvania  19603

                              Attention:  Joseph M. Harenza, Esquire
                                          David W. Swartz, Esquire

                              Telecopy No.:  (610) 376-5610

                     (ii)     If to Bankers, to:

                              Bankers Corp.
                              210 Smith Street
                              Perth Amboy, New Jersey  08861

                              Attention:  Joseph P. Gemmell
                                          Chairman of the Board, President
                                          and Chief Executive Officer

                              Telecopy No.:  (908) 324-7813

                              with copies to:

                              Thacher Proffitt & Wood
                              Two World Trade Center
                              New York, New York  10048

                              Attention: Omer S.J. Williams, Esquire

                              Telecopy No.: (212) 432-7152

or to such other address as the person to whom notice is to be given may have
previously furnished to the others in writing in the manner set forth above
(provided that notice of any change of address shall be effective only upon
receipt thereof).

        15. Governing Law. This Stock Option Agreement shall be governed by and
construed in accordance with the domestic internal law (but not the law of
conflicts of law) of the Commonwealth of Pennsylvania.



                                        8

<PAGE>




        16. Captions. The captions in this Stock Option Agreement are inserted
for convenience and reference purposes, and shall not limit or otherwise affect
any of the terms or provisions hereof.

        17. Waivers and Extensions. The parties hereto may, by mutual consent,
extend the time for performance of any of the obligations or acts of either
party hereto. Each party may waive (i) compliance with any of the covenants of
the other party contained in this Stock Option Agreement and/or (ii) the other
party's performance of any of its obligations set forth in this Stock Option
Agreement.

        18. Parties in Interest. This Stock Option Agreement shall be binding
upon and inure solely to the benefit of each party hereto, and, nothing in this
Stock Option Agreement, express or implied, is intended to confer upon any other
person any rights or remedies of any nature whatsoever under or by reason of
this Stock Option Agreement.

        19. Counterparts. This Stock Option Agreement may be executed in two or
more counterparts, each of which shall be deemed to be an original, but all of
which shall constitute one and the same agreement.

        20. Expenses. Subject to the terms of the Plan and except as otherwise
provided herein, all costs and expenses incurred by the parties hereto in
connection with the transactions contemplated by this Stock Option Agreement or
the Option shall be paid by the party incurring such cost or expense.

        21. Termination. This Stock Option Agreement shall terminate and be of
no further force or effect upon the earliest to occur of (A) the Effective Time
or (B) termination of the Agreement in accordance with the terms thereof, except
that if the Agreement is terminated by Sovereign pursuant to Section 6.01(b)(i)
of the Agreement or pursuant to Section 6.01(b)(ii) of the Agreement (provided
the failure of the occurrence of the event specified in Section 6.01(b)(ii) of
the Agreement shall be due to the failure of Bankers to perform or observe its
agreements set forth in the Agreement required to be performed or observed by
Bankers prior to the Closing Date (as defined in the Agreement)), this Stock
Option Agreement shall not terminate until one year after the date of
termination of the Agreement.

        IN WITNESS WHEREOF, each of the parties hereto, pursuant to resolutions
adopted by its Board of Directors, has caused this Stock Option Agreement to be
executed by its duly authorized officer and has caused its corporate seal to be



                                        9

<PAGE>

affixed hereunto and to be duly attested, all as of the day and year first
above written.

                                       SOVEREIGN BANCORP, INC.

                                       By /s/ Jay S. Sidhu
                                          -------------------------------
                                            Jay S. Sidhu,
                                            President and Chief
                                            Executive Officer

                                       BANKERS CORP.

                                       By /s/ Joseph P. Gemmell
                                          -------------------------------
                                            Joseph P. Gemmell
                                            Chairman of the Board,
                                            President and Chief Executive
                                            Officer



                                       10





                          BANKERS CORP AND SUBSIDIARY
                      Consolidated Statements of Condition
                                 (In Thousands)


<TABLE>
<CAPTION>

                                                                                 At

                                                                   September 30,     December 31,
                                                                   -------------     ------------
                                                                        1996             1995
                                                                        ----             ----
                                                                             (unaudited)

<S>                                                                 <C>              <C>           
Assets:                
Cash on hand and due from banks .................................   $   15,093       $   23,337    
Federal funds sold ..............................................        1,100                0
                                                                    ----------       ----------
    Cash and cash equivalents ...................................       16,193           23,337
Securities available for sale ...................................       33,790                0    
Investment securities, held to maturity, estimated                                
    market value of $28,028 and $67,735 at September 30,                             
    1996 and December 31, 1995, respectively ....................       27,967           66,831
Mortgage and asset-backed securities, held to maturity,                           
    estimated market value of $577,712 and $463,116 at                                
    September 30, 1996 and Dec. 31, 1995, respectively ..........      576,782          460,574
Loans net of unearned income and premiums .......................    1,641,576        1,321,396
    Less: Allowance for loan losses .............................        7,120            8,137
                                                                    ----------       ----------
          Net loans .............................................    1,634,456        1,313,259
Banking premises, furniture and equipment, net ..................       11,102           11,357
Accrued interest receivable .....................................       15,082           13,090    
Intangible assets, net of accumulated amortization of                             
    $8,523 and $7,931 at September 30, 1996 and                                       
    December 31, 1995, respectively .............................        3,518            4,110
Other Real Estate Owned, net (OREO) .............................        5,960            6,057    
Other assets ....................................................        5,300            3,300
                                                                    ----------       ----------
          Total assets ..........................................    2,330,150        1,901,915
                                                                    ==========       ==========
Liabilities and Stockholders' Equity:                                             
Due to depositors:                                                                
    Interest bearing ............................................    1,575,519        1,581,094
    Non-interest bearing ........................................       49,825           50,160
                                                                    ----------       ----------
          Total deposits ........................................    1,625,344        1,631,254
Short-term borrowings ...........................................      487,781           67,245
Mortgage escrow deposits ........................................       12,278           10,078
Income taxes payable ............................................        1,007              869
Other liabilities ...............................................       16,211            5,531
                                                                    ----------       ----------
          Total liabilities .....................................   $2,142,621       $1,714,977    
                                                                    ==========       ==========
Stockholders' equity:                                                             
    Preferred stock, authorized 10,000,000 shares                                     
      None issued                                                                       
    Common stock, par value $.01: 20,000,000 shares                                   
      authorized, 14,269,200 shares issued ......................          143              143
      Additional paid-in capital ................................      101,138          101,138
Retained earnings ...............................................      112,547          101,592    
    Less:                                                                             
    Unallocated Common stock held by the ESOP ...................          421              621
    Common stock in treasury, at cost: 1,891,016                                      
      shares and 1,347,043 shares, respectively .................       25,060           15,314    
    Net unrealized losses on securities available                                     
      for sale, net of tax ......................................          818                0
                                                                    ----------       ----------
          Total stockholders' equity ............................      187,529          186,938
                                                                    ----------       ----------
Total liabilities and stockholders' equity ......................   $2,330,150       $1,901,915    
                                                                    ==========       ==========
</TABLE>

See accompanying notes to unaudited consolidated financial statements.  


                                     Page 1

<PAGE>



                          BANKERS CORP AND SUBSIDIARY
                       Consolidated Statements of Income
                     (In Thousands, Except Per Share Data)

<TABLE>
<CAPTION>
                                                                Three Months Ended              Nine Months Ended
                                                                   September 30,                   September 30,
                                                                1996           1995            1996           1995
                                                                ----           ----            ----           ----
                                                                    (Unaudited)                     (Unaudited)
<S>                                                           <C>            <C>             <C>            <C>     
Interest income:
  Real estate loans ...................................       $ 29,079       $ 23,093        $ 80,202       $ 67,337
  Other loans .........................................          1,191          1,262           3,480          3,744
  Mortgage and asset-backed securities ................          7,856          6,741          22,681         19,658
  Investment securities-taxable .......................          1,104          1,252           4,020          4,233
  Municipals-nontaxable ...............................             15             15              45             46
  Short-term investments ..............................              0            119              73            173
  Federal funds sold ..................................              9             39              58            130
                                                              --------       --------        --------       --------
      Total interest income ...........................         39,254         32,521         110,559         95,321
                                                              --------       --------        --------       --------
Interest expense:
  Interest on deposits ................................         18,301         18,377          55,070         50,926
  Short-term borrowings ...............................          5,285            637           9,379          2,826
                                                              --------       --------        --------       --------
      Total interest expense ..........................         23,586         19,014          64,449         53,752
                                                              --------       --------        --------       --------
Net interest income ...................................         15,668         13,507          46,110         41,569
Provision for loan losses .............................            900          1,500           3,050          3,500
                                                              --------       --------        --------       --------
  Net interest income after provision
  for loan losses .....................................         14,768         12,007          43,060         38,069
                                                              --------       --------        --------       --------
Other income:
  Fees and service charges ............................            491            510           1,458          1,596
  Gains (losses) on securities transactions ...........              0              0               0            (10)
  Gains (losses) on loans .............................              5             12              15             13
  Other income ........................................             38             51             118            163
                                                              --------       --------        --------       --------
      Total other income ..............................            534            573           1,591          1,762
                                                              --------       --------        --------       --------
Other expense:
  Salaries and employee benefits ......................          2,104          2,183           6,619          6,605
  Occupancy expense ...................................            711            704           2,113          2,105
  FDIC insurance premium ..............................          3,187            267           3,883          1,898
  Amortization of intangibles .........................            193            234             592            703
  Net losses and expenses on OREO .....................            192             (3)            579            484
  Other operating expense .............................          1,303          1,124           3,961          3,411
                                                              --------       --------        --------       --------
      Total other expenses ............................          7,690          4,509          17,747         15,206
                                                              --------       --------        --------       --------
Income before income tax expense ......................          7,612          8,071          26,904         24,625
Income tax expense ....................................          2,590          2,890           9,537          8,843
                                                              --------       --------        --------       --------
Net income ............................................       $  5,022       $  5,181        $ 17,367       $ 15,782
                                                              ========       ========        ========       ========
Primary earnings per share ............................       $   0.40       $   0.39        $   1.35       $   1.19
Fully diluted earnings per share ......................           0.40           0.39            1.35           1.19
</TABLE>


See accompanying notes to unaudited consolidated financial statements.


                                     Page 2

<PAGE>



                           BANKERS CORP AND SUBSIDIARY
           Consolidated Statements of Changes in Stockholders' Equity
                      Nine Months Ended September 30, 1996
                                  (Unaudited)
                                 (In Thousands)

<TABLE>
<CAPTION>

                                                                                                 Net Unrealized
                                                                      Unallocated                  Losses on        Total
                                           Additional                    Common                    Securities       Stock-
                                 Common      Paid-In     Retained      Stock Held    Treasury      Available       Holders'
                                 Stock       Capital     Earnings     by the ESOP      Stock        For Sale        Equity
                                 -----       -------     --------     -----------      -----        --------        ------
<S>                              <C>         <C>         <C>            <C>          <C>            <C>            <C>   
Balance at Dec. 31, 1995         $ 143       $101,138    $101,592       $ (621)      $(15,314)       $    0        $186,938

Net Income                          --             --      17,367           --             --            --          17,367
Cash Dividends                      --             --      (5,762)          --             --            --          (5,762)
Exercise of Stock Options           --             --        (650)          --            912            --             262
Treasury Stock acquired, net        --             --          --           --        (10,658)           --         (10,658)
Allocation of ESOP shares           --             --          --          200             --            --             200
Increase in unrealized losses
  on securities available for
  sale, net of tax                  --             --          --           --             --          (818)           (818)

- ----------------------------------------------------------------------------------------------------------------------------
Balance at Sept. 30, 1996        $ 143       $101,138    $112,547       $ (421)      $(25,060)       $ (818)       $187,529
- ----------------------------------------------------------------------------------------------------------------------------
</TABLE>

See accompanying notes to unaudited consolidated financial statements.


                                     Page 3

<PAGE>



                          BANKERS CORP AND SUBSIDIARY
                     Consolidated Statements of Cash Flows
                 Nine Months Ended September 30, 1996 and 1995
                                 (In Thousands)

<TABLE>
<CAPTION>

                                                                                 1996            1995
                                                                                 ----            ----
                                                                                      (unaudited)
<S>                                                                           <C>               <C>     
Cash flows from operating activities:
Net income ..............................................................     $  17,367         $ 15,782
Adjustments to reconcile net income to net cash                              
  provided by operating activities:                                            
      Depreciation ......................................................           765              891
      Provision for loan losses .........................................         3,050            3,500
      Provision for uncollectible interest receivable ...................         1,655            2,203
      Net amortization of deferred fees, discounts                           
        and premiums on loans ............................................          251              349
      Origination of loans available for sale ...........................        (1,226)          (1,291)
      Proceeds from sale of loans available for sale ....................           831            9,456
      Net gains on sale of loans available for sale .....................           (15)             (13)
      Net accretion of premiums and discounts on securities .............          (183)            (622)
      Net losses on the sale of securities available for sale ...........             0               10
      Net decrease in OREO from sales and losses ........................         5,878            5,105
      Amortization of ESOP & MRPs .......................................           200              397
      Amortization of intangibles .......................................           592              704
      Increase in accrued interest receivable ...........................        (3,647)          (3,862)
      (Increase) decrease in other assets ...............................        (1,521)           1,591
      Increase in mortgage escrow deposits ..............................         2,200              246
      Increase (decrease)  in other liabilities &                            
        income taxes payable ............................................        10,645             (472)
                                                                              ---------        ---------
        Net cash provided by operating activities .......................        36,842           33,974
                                                                              ---------        ---------
Cash flows from investing activities:                                        
      Purchase of loans .................................................      (423,977)        (146,773)
      Net decrease in loans .............................................        94,108           43,214
      Purchase of mortgage & asset-backed securities                         
        held to maturity ................................................      (204,337)         (96,796)
      Principal payments of mortgage & asset-backed securities ..........        88,330           45,837
      Purchase of investment securities held to maturity ................        (1,991)          (4,925)
      Proceeds from maturities and calls of investment                       
        securities held to maturity .....................................        40,850           20,167
      Purchase of securities available for sale .........................       (35,099)          (1,929)
      Proceeds from sale of securities available for sale ...............             0            1,919
      Banking premises, furniture & equipment expenditures ..............          (510)            (269)
                                                                              ---------        ---------
      Net cash used in investing activities .............................      (442,626)        (139,555)
                                                                              ---------        ---------
Cash flows from financing activities:                                        
      Treasury stock purchases ..........................................       (10,658)            (925)
      Net increase in demand and savings deposits .......................        27,833            5,795
      Net (decrease) increase in time deposits ..........................       (33,743)         126,922
      Net increase (decrease) in short-term borrowings ..................       420,536          (25,520)
      Dividends paid ....................................................        (5,590)          (4,900)
      Exercise of stock options, net ....................................           262              164
                                                                              ---------        ---------
      Net cash provided by financing activities .........................       398,640          101,536
                                                                              ---------        ---------
      Decrease in cash and cash equivalents .............................        (7,144)          (4,045)
      Cash and cash equivalents at beginning of year ....................        23,337           18,460
                                                                              ---------        ---------
      Cash and cash equivalents at end of period ........................     $  16,193        $  14,415
                                                                              =========        =========
Cash paid during the year for:                                               
      Interest ..........................................................        61,047           53,829
      Income taxes ......................................................        10,795            8,462
      Supplemental schedule of noncash investing and financing              
        activities:                                                            
      Real estate acquired in settlement of loans .......................         5,781            6,898
      Loans held to maturity reclassified as loans available                 
        for sale ........................................................           631            9,077
</TABLE>
                                                                         
See accompanying notes to unaudited consolidated financial statements.


                                     Page 4

<PAGE>



                          BANKERS CORP AND SUBSIDIARY
              Notes to Unaudited Consolidated Financial Statements

Basis of Presentation
- ---------------------

The accompanying unaudited consolidated financial statements include the
accounts of Bankers Corp (the Corporation) and its wholly-owned subsidiary
Bankers Savings (the Bank) and its inactive wholly-owned subsidiary, PASI
Development, Incorporated. All inter-company balances and transactions have been
eliminated in the consolidated financial statements. These financial statements
have been prepared in accordance with generally accepted accounting principles
for interim financial information and with the instructions to Form 10-Q and
Article 10 of Regulation S-X. Accordingly, they do not include all of the
information and footnotes required by generally accepted accounting principles
for complete financial statements. For further information refer to the
financial statements and notes for the year ended December 31, 1995 included in
the Form 10-K, as filed with the SEC. In the opinion of management, all
adjustments (consisting of only normal recurring accruals) necessary for a fair
presentation have been included.

The results of operations for the nine months ended September 30, 1996 are not
necessarily indicative of results that may be expected for the entire fiscal
year ended December 31, 1996.

Primary and fully diluted earnings per share for the three and nine month
periods in 1996 and 1995 were calculated by dividing net earnings by weighted
average shares of common stock and common stock equivalents using the treasury
stock method. Stock options are regarded as common stock equivalents and are
therefore considered in both primary and fully diluted earnings per share
calculations.


                                     Page 5







Consolidated Statements of Condition


<TABLE>
<CAPTION>

                                                                                                  December 31,
- ---------------------------------------------------------------------------------------------------------------------
(dollars in thousands)                                                                      1995              1994
- ---------------------------------------------------------------------------------------------------------------------
<S>                                                                                     <C>               <C>       
Assets
Cash on hand and due from banks (note 4) ..........................................      $   23,337        $   18,460
Investment securities held to maturity, estimated market value of $67,735 and        
  $81,493 at December 31, 1995 and 1994, respectively (notes 6 and 11) ............          66,831            82,271
Mortgage and asset-backed securities, held to maturity, estimated market value       
  of $463,116 and $378,593 at December 31, 1995 and 1994, respectively               
  (notes 7 and 11).................................................................         460,574           396,198
Loans net of unearned income and premiums (note 8) ................................       1,321,396         1,229,000
  Less: Allowance for loan losses .................................................           8,137             8,145
                                                                                         ----------        ----------
    Net loans .....................................................................       1,313,259         1,220,855
Banking premises, furniture and equipment, net (note 9) ...........................          11,357            12,206
Accured interest receivable .......................................................          13,090            12,043
Intangible assets, net of accumulated amortization of $7,931 and $6,993 at             
  December 31, 1995 and 1994, respectively (note 3) ...............................           4,110             5,048
Other Real Estate Owned, net (ORE0) (note 8) ......................................           6,057             4,711
Other assets (notes 12 and 14) ....................................................           3,300             4,925
                                                                                         ----------        ----------
    Total Assets ..................................................................      $1,901,915        $1,756,717
                                                                                         ==========        ==========
Liabilitiies and Stockholders' Equity                                                  
Due to depositors: (notes 3 and 10)                                                    
  Interest bearing ................................................................       1,581,094         1,404,268
  Non-interest bearing ............................................................          50,160            49,266
                                                                                         ----------        ----------
    Total deposits ................................................................       1,631,254         1,453,534
Short term borrowings (notes 6, 7 and 11) .........................................          67,245           115,766
Mortgage escrow deposits ..........................................................          10,078             9,538
Income taxes payable (note 12) ....................................................             869               975
Other liabilities .................................................................           5,531             4,899
                                                                                         ----------        ----------
    Total liabilities .............................................................       1,714,977         1,584,712
                                                                                         ----------        ----------
Stockholders' equity (notes 2, 13 and 14):                                              
  Preferred stock, authorized 10,000,000 shares                                         
    None issued                                                                         
  Common stock, par value $.01:20,000,000 shares authorized,                            
    14,269,200 shares issued ......................................................             143               143
  Additional paid-in capital ......................................................         101,138           101,138
  Retained earnings ...............................................................         101,592            88,706
  Less:                                                                                 
    Unallocated Common Stock held by the ESOP .....................................             621             1,071
    Unearned Common Stock held by Management Recognition and Retention Plans        
      (MRPs) ......................................................................               0                63
    Common Stock in Treasury, at cost: 1,347,043 shares and 1,332,937 shares,       
      respectively ................................................................          15,314            14,941
    Net unrealized losses on securities available for sale, net of tax ............               0             1,907
                                                                                         ----------        ----------
    Total stockholders' equity ....................................................         186,938           172,005
                                                                                         ----------        ----------
Commitments and contingencies (notes 13, 14 and 15) ...............................               0                 0
                                                                                         ----------        ----------
    Total Liabilities and Stockholders' Equity ....................................      $1,901,915        $1,756,717
                                                                                         ==========        ==========
- ---------------------------------------------------------------------------------------------------------------------
</TABLE>
See accompanying notes to consolidated financial statements.


                                        1

<PAGE>


Consolidated Statements of Income


<TABLE>
<CAPTION>

                                                                                                  Years ended December 31,
- -----------------------------------------------------------------------------------------------------------------------------------
(dollars in thousands except per share data)                                                1995            1994            1993
- -----------------------------------------------------------------------------------------------------------------------------------

<S>                                                                                       <C>             <C>             <C>
Interest income:
    Real estate loans (note 8) .....................................................      $  91,278       $  75,212       $  67,957
    Other loans ....................................................................          4,989           4,377           4,448
    Mortgage and asset-backed securities ...........................................         26,949          19,106          19,028
    Investment securities, includes dividends-taxable ..............................          5,468           7,724           9,315
    Municipals-nontaxable ..........................................................             61              71              80
    Short-term investments .........................................................            354               7             101
    Federal funds sold .............................................................            166             105              36
                                                                                          ---------       ---------       ---------
      Total interest income ........................................................        129,265         106,602         100,965
                                                                                          ---------       ---------       ---------

Interest expense:
    Deposits .......................................................................         69,833          46,966          46,789
    Short term borrowings ..........................................................          3,985           4,103             946
    ESOP debt (note 13) ............................................................              0              54             105
                                                                                          ---------       ---------       ---------
      Total interest expense .......................................................         73,818          51,123          47,840
                                                                                          ---------       ---------       ---------
      Net interest income ..........................................................         55,447          55,479          53,125
    Provision for loan losses (note 8) .............................................         (5,500)         (3,970)         (2,040)
                                                                                          ---------       ---------       ---------
      Net interest income after provision for loan losses ..........................         49,947          51,509          51,085
                                                                                          ---------       ---------       ---------

Other Income:
    Fees and service charges .......................................................          2,145           2,043           1,877
    (Losses) gains on securities transactions (notes 5, 6 and 7) ...................         (1,665)              0              75
    Gains (losses) on loan sales ...................................................             28            (712)          1,663
    Other income ...................................................................            231             352             279
                                                                                          ---------       ---------       ---------
      Total other income ...........................................................            739           1,683           3,894
                                                                                          ---------       ---------       ---------
Other Expense:
    Salaries and employee benefits (notes 13 and 14) ...............................          8,844           8,645           8,056
    Occupancy expense (note 15) ....................................................          2,770           3,052           3,007
    FDIC Insurance premium .........................................................          2,309           3,148           3,047
    Amortization of intangibles ....................................................            938           1,253           1,818
    Net  losses and expenses on OREO ...............................................            674             675           1,541
    Other operating expense ........................................................          4,464           4,357           3,975
                                                                                          ---------       ---------       ---------
      Total other expenses .........................................................         19,999          21,130          21,444
                                                                                          ---------       ---------       ---------
      Income before income tax expense .............................................         30,687          32,062          33,535
    Income tax expense (note 12) ...................................................         10,683          11,058          12,067
                                                                                          ---------       ---------       ---------
      Net income ...................................................................      $  20,004       $  21,004       $  21,468
                                                                                          =========       =========       =========
    Primary earnings per share .....................................................          $1.51           $1.56           $1.56
    Fully diluted earnings per share ...............................................          $1.51           $1.56           $1.56

Per share data has been restated to reflect the 2 for 1 stock split in 1993 
    and the 20% stock dividend in 1994.

- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

See accompanying notes to consolidated financial statements.


                                        2

<PAGE>


Consolidated Statements of Changes in Stockholders' Equity

<TABLE>
<CAPTION>

- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                         Net unrealized 
                                                                  Unallocated    Unearned                   losses on   
                                            Additional           Common Stock   Common Stock                Securities     Total
                                    Common    Paid-In   Retained    held by        held by    Treasury      Available  Stockholders'
(dollars in thousands)               Stock    Capital   Earnings    the ESOP       the MRP      Stock        for Sale      Equity
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                  <C>     <C>        <C>        <C>            <C>         <C>            <C>         <C>
Balance at December 31, 1992 .....   $119    $ 59,675   $100,913    ($1,912)       ($571)     ($5,832)           $0      $152,392
Net Income .......................      0           0     21,468          0            0            0             0        21,468
Cash Dividends ...................      0           0     (3,763)         0            0            0             0        (3,763)
Exercise of stock options,                                                                                               
   net of tax credit .............      0           0     (3,962)         0            0        8,419             0         4,457
Treasury Stock acquired, net .....      0           0          0          0            0      (14,088)            0       (14,088)
Allocation of ESOP shares ........      O           0          0        406            0            0             0           406
Amortization of MRP shares .......      0           0          0          0          254            0             0           254
                                     ----    --------   --------   --------       ------     --------        ------      --------
Balance-at December 31, 1993 .....    119      59,675    114,656     (1,506)        (317)     (11,501)            0       161,126
Changes in accounting                                                                                                    
   principle, January 1, 1994 -                                                                                             
   Securities available for sale .      0           0          0          0            0            0             9             9
20% stock dividend declared                                                                                              
   June, 1994 ....................     24      41,463    (41,487)         0            0            0             0             0
Net income .......................      0           0     21,004          0            0            0             0        21,004
Cash Dividends ...................      0           0     (5,290)         0            0            0             0        (5,290)
Exercise of stock options ........      0           0       (177)         0            0          259             0            82
Treasury Stock acquired, net .....      0           0          0          0            0       (3,699)            0        (3,699)
Allocation of ESOP shares ........      0           0          0        435            0            0             0           435
Amortization of MRP shares .......      0           0          0          0          254            0             0           254
Net increase in unrealized losses                                                                                        
   on securities available for                                                                                          
   sale, net of tax ..............      0           0          0          0            0            0        (1,916)       (1,916)
                                     ----    --------   --------   --------       ------     --------        ------      --------
Balance at December 31, 1994 .....    143     101,138     88,706     (1,071)         (63)     (14,941)       (1,907)      172,005
Net income .......................      0           0     20,004          0            0            0             0        20,004
Cash Dividends ...................      0           0     (6,710)         0            0            0             0        (6,710)
Exercise of stock options ........      0           0       (408)         0            0          583             0           175
Treasury Stock acquired, net .....      0           0          0          0            0         (956)            0          (956)
Allocation of ESOP shares ........      0           0          0        450            0            0             0           450
Amortization of MRP shares .......      0           0          0          0           63            0             0            63
Decrease in unrealized losses                                                                                             
   on securities available for                                                                                          
   sale, net of tax ..............      0           0          0          0            0            0         1,907         1,907
                                     ----    --------   --------   --------       ------     --------        ------      --------
Balance at December 31, 1995 .....   $143    $101,138   $101,592      ($621)          $0     ($15,314)           $0      $186,938
                                     ====    ========   ========   ========       ======     ========        ======      ========
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

See accompanying notes to consolidated financial statements. 


                                        3

<PAGE>



Consolidated Statements of Cash Flows

<TABLE>
<CAPTION>
                                                                                                Years ended December 31,
- --------------------------------------------------------------------------------------------------------------------------------
(dollars in thousands)                                                                    1995             1994         1993
- --------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                     <C>              <C>           <C>
Cash flows from operating activities:
Net income .........................................................................    $ 20,004         $ 21,004      $ 21,468
Adjustments to reconcile net income to net cash provided by operating activities:                                              
  Depreciation .....................................................................       1,165            1,488         1,414
  Provision for loan losses ........................................................       5,500            3,970         2,040
  Provision for uncollectable interest receivable ..................................       2,809            2,243         2,170
  Provision for deferred taxes .....................................................      (1,238)               0          (520)
  Net amortization of deferred fees, discounts and premiums on loans ...............         530              433           311
  Origination of loans available for sale ..........................................      (1,426)          (6,955)      (32,186)
  Proceeds from sales of loans available for sale ..................................       9,871           13,566        61,236
  Net (gains) losses on sales of loans available for sale ..........................         (28)             712        (1,663)
  Net (accretion) amortization of premiums and discounts on securities                                   
     held to maturity ..............................................................        (632)             530         1,743
  Net gains on securities transactions .............................................           0                0           (22)
  Net losses (gains) on the sale of securities available for sale ..................       1,665                0           (53)
  Net decrease in OREO from sales and losses .......................................       7,339            8,507         6,792
  Amortization of ESOP & MRPs ......................................................         513              689           660
  Amortization of intangibles ......................................................         938            1,252         1,818
  Increase in accrued interest receivable ..........................................      (4,517)          (3,054)       (1,728)
  Premium paid on deposit acquisition ..............................................           0                0          (115)
  Decrease (increase) in other assets ..............................................       1,743           (1,532)          284
  Increase in mortgage escrow deposits .............................................         540            1,542         2,104
  Increase (decrease) in other liabilities and income taxes payable ................         269           (1,271)       (2,753)
                                                                                        --------         --------      --------
    Net cash provided by operating activities ......................................      45,045           43,124        63,000
                                                                                        --------         --------      --------
Cash flows from investing activities:
  Purchase of loans ...............................................................     (183,740)        (212,831)     (169,914)
  Net decrease in loans ...........................................................       68,204           90,260        26,806
  Purchase of mortgage and asset-backed securities held to maturity ...............     (144,298)        (159,271)     (137,386)
  Principal payments of mortgage and asset-backed securities held to maturity .....       69,990           90,804       105,093
  Purchase of investment securities held to maturity ..............................       (4,925)               0        (9,058)
  Proceeds from maturities and calls of investment securities held to maturity ....       20,256           34,977        17,611
  Purchase of securities available for sale .......................................       (1,929)               0             0
  Proceeds from sale of securities available for sale .............................       14,625                0         4,959
  Banking premises, furniture and equipment expenditures ..........................         (316)            (661)       (1,693)
                                                                                        --------         --------      --------
    Net cash used in investing activities .........................................     (162,133)        (156,722)     (163,582)
                                                                                        --------         --------      --------
Cash flows from financing activities:
  Treasury stock purchases ........................................................         (956)          (3,699)      (14,088)
  Principal payment on ESOP debt ..................................................            0           (1,506)         (406)
  Demand and savings deposits from deposit assumptions and branch purchases .......            0                0         6,902
  Time deposits from deposit assumptions and branch purchases .....................            0                0         8,366
  Net increase (decrease) in demand and savings deposits ..........................       34,511           (3,688)       25,513
  Net increase (decrease) in time deposits ........................................      143,209           81,233        (4,512)
  Net (decrease) increase in short term borrowings ................................      (48,521)          46,814        68,952
  Dividends paid ..................................................................       (6,453)          (4,838)       (3,411)
  Exercise of stock options, net; .................................................          175               82         4,457
                                                                                        --------         --------      --------
    Net cash provided by financing activities .....................................      121,965          114,398        91,773
                                                                                        --------         --------      --------
    Increase (decrease) in cash and cash equivalents ..............................        4,877              800        (8,809)
    Cash and cash equivalents at beginning of year ................................       18,460           17,660        26,469
                                                                                        --------         --------      --------
    Cash and cash equivalents at end of year ......................................     $ 23,337         $ 18,460      $ 17,660
                                                                                        ========         ========      ========
Cash paid during the year for:
  Interest ........................................................................     $ 73,917         $ 51,280      $ 47,794
  Income taxes ....................................................................       12,027           10,265        13,854
Supplemental schedule of noncash investing
  and financing activities:
    Real estate acquired in settlement of loans ...................................     $  8,685         $  7,409      $  9,822
    Loans held to maturity reclassified as loans available for sale ...............        9,410                0             0
    Loans available for sale reclassified as loans held to maturity ...............            0            3,351             0
    Mortgage backed securities held to maturity reclassified as securities
      available for sale ..........................................................       13,700           17,149             0
    Securities available for sale reclassified as mortgage backed
      securities held to maturity .................................................            0           12,363             0

- --------------------------------------------------------------------------------------------------------------------------------
</TABLE>

See accompanying notes to consolidated financial statements.

                                        4

<PAGE>


Notes to Consolidated Financial Statements
December 31, 1995, 1994, and 1993


NOTE 1 SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES
 
Principles of Consolidation 

     The consolidated financial statements include the accounts of Bankers Corp.
(the Corporation) and its wholly-owned subsidiary Bankers Savings (the Bank) and
its inactive wholly-owned subsidiary, PASI Development, Incorporated. All
inter-company balances and transactions have been eliminated in the consolidated
financial statements. Certain amounts in prior periods have been restated to
conform to current presentation.

Business

     Bankers Savings provides a full range of banking services to individual and
corporate customers through branch offices in New Jersey. The Bank is subject to
competition from other financial institutions. The Bank is subject to the
regulations of certain Federal agencies and undergoes periodic examinations by
those regulatory authorities.

Basis of Financial Statement Presentation

     The financial statements have been prepared in conformity with generally
accepted accounting principles. In preparing the financial statements,
management is required to make estimates and assumptions that affect the
reported amounts of assets and liabilities as of the date of the statement of
condition and revenues and expenses for the period. Actual results could differ
significantly from those estimates.
                
     Material estimates that are particularly susceptible to significant change
in the near-term relate to the determination of the allowance for loan losses
and the valuation of real estate acquired in connection with foreclosures or in
satisfaction of loans. In connection with the determination of the allowances
for loan losses and other real estate owned, management obtains independent
appraisals for significant properties.

Securities

     Securities include investment securities and mortgage and asset-backed
securities. Effective January 1, 1994 the Bank accounts for securities in
accordance with Statement of Financial Accounting Standards No. 115, "Accounting
for Certain Investments in Debt and Equity Securities" (SFAS 115). SFAS 115
requires that securities classified as available for sale be carried at fair
value with unrealized gains and losses reported net of applicable taxes as a
separate component of stockholders' equity.

     Management determines the appropriate classification of the securities at
the time of purchase. Securities that may be sold in response to changing market
and interest rate conditions or as part of an overall asset liability strategy
are classified as available for sale. If management has the intent and the Bank
has the ability at the time of purchase to hold securities until maturity, they
are classified as held to maturity and carried at cost, adjusted for
amortization of premiums and accretion of discounts. Any portion of unrealized
loss on an individual security deemed to be other than temporary is recognized
as a realized loss in the period in which such determination is made. Gains or
losses on sales of securities are based upon the specific identification method.

     Transfers of securities between categories are recorded at fair value as of
the transfer date, with the accounting treatment of unrealized gains or losses
determined by the category into which the security is transferred.

Premiums and Discounts

     Premiums and discounts on loans and securities purchased are amortized on a
method that approximates a level yield over the estimated average lives of the
assets.

Loans

     Loans are stated at their outstanding principal amount. Interest income on
loans is accrued and credited to interest income as earned. The accrual of
income on loans is discontinued after the loan becomes 120 days past due or when
certain factors indicate reasonable doubt as to the collectibility of principal
and interest. Once a loan becomes 120 days past due, interest accrued but not
collected is reserved. Subsequent cash receipts are either applied to the
outstanding principal balance or recorded as interest income depending on
management's assessment of the ultimate collectibility of principal and
interest.

Loans Available for Sale

     Mortgage loans available for sale are reported at the lower of cost or
market on an aggregate basis. Mortgages are carried net of deferred fees which
are recognized as


                                        5

<PAGE>

income at the time the loans are sold to permanent investors. Mortgage loans
available for sale when securitized to facilitate their sale are then included
with securities available for sale. Gains and losses on the sale of loans are
recognized at the settlement date and are determined by the difference between
the net proceeds and the carrying value.

Allowance for Loan Losses

     Losses on loans are charged to the allowance for loan losses. Additions to
this allowance are made by recoveries of loans previously charged off and by a
provision charged to expense. The allowance is an amount that management
believes will be adequate to absorb possible losses on existing loans that may
become uncollectible, based on collectibility of loans and prior loan loss
experience. Management believes that the allowance for loan losses is adequate.
The determination of the balance of the allowance for loan losses is based on an
analysis of the loan portfolio, historical loan loss experience, economic
conditions and other factors that warrant recognition in providing for an
adequate allowance. Additions to the allowance may be necessary based on changes
in the economic conditions and other factors or as various regulatory agencies
may require after an examination based on their judgement and the information
available to them at the time of the examination.

Loan Fees

     Loan origination fees and certain direct costs of originations are deferred
and recognized over the estimated life of the loan as an adjustment to the
loan's yield.

Loan Impairment

     Statement of Financial Accounting Standards No. 114, (SFAS No. 114)
"Accounting by Creditors for Impairment of a Loan" and SFAS No. 118 "Accounting
by Creditors for Impairment of a Loan-Income Recognition and Disclosures" were
adopted prospectively on January 1, 1995. These statements address the
accounting for impaired loans and specify how allowances for loan losses related
to these impaired loans are calculated. The Corporation defined the population
of impaired loans to include non-accrual loans in excess of $500,000. Smaller
balance homogeneous loans that are collectively evaluated for impairment such as
residential mortgage loans are specifically excluded from the impaired loan
portfolio. Adoption of these new standards had no effect on the level of the
allowance for loan losses or operating results for the year ended December 31,
1995. SFAS 114 also provides that in-substance foreclosed loans should not be
included in real estate owned for financial reporting purposes, but rather
should be included in the loan portfolio.

Other Real Estate Owned

     Other real estate owned (OREO) consists of foreclosed properties and is
recorded at the lower of the book value of the loan or the fair value of the
asset acquired, less estimated disposition costs. The excess, if any, of the
loan amount over the fair value of the asset acquired is charged off against the
allowance for loan losses. In accordance with Accounting Statement of Position
92-3, "Accounting for Foreclosed Assets," subsequent changes in the value of
OREO are recorded directly to an OREO reserve. Increases in the OREO reserve as
well as expenses to administer such OREO, and any gains or losses realized upon
the sale of the property are charged to operating expenses.

Banking Premises, Furniture and Equipment

     Land is carried at cost, and banking premises, furniture and equipment are
carried at cost, less accumulated depreciation. Depreciation on land
improvements and banking premises is provided for using the straight-line method
over the estimated useful life of ten to fifty years. Furniture and equipment is
depreciated using the declining balance method over the estimated useful life of
three to ten years. Leasehold improvements are amortized over the term of the
lease or estimated useful life of the asset, if shorter. Expenditures for
betterments and major renewals are capitalized, while repairs and maintenance
costs are charged to operations as incurred. Gains and losses on dispositions
are reflected in current operations.

Intangible Assets

     Cost in excess of fair value of net assets acquired as the result of branch
purchases are being amortized on an accelerated basis over a period
approximating an average life of 10 years.

Mortgage Servicing Rights

     In 1995 the Bank adopted Statement of Financial Accounting Standards No.
122, "Accounting for Mortgage Servicing Rights" ("SFAS 122"). SFAS 122 amends
FASB Statement No. 65, "Accounting for Certain Mortgage Banking Activities"
("SFAS 65"), to require that mortgage banking enterprises recognize as

                                        6

<PAGE>


a separate asset the right to service mortgage loans for others however those
servicing rights are acquired. Previously under SFAS 65, only purchased mortgage
servicing rights were permitted to be recognized. Under SFAS 122, mortgage
servicing rights acquired through the sale of loans with servicing rights
retained will also be recognized. SFAS 122 also requires that mortgage servicing
rights be assessed for impairment based on the fair value of those rights.

     The Bank's criteria for, and policies relating to, estimating the fair
value of mortgage servicing rights are consistent with the methods utilized for
estimating the fair value of purchased mortgage servicing rights as determined
by references to independent third party sources.

     As a result of the adoption of SFAS 122, the Bank recognized a gain of
$99,000 during the year 1995. Originated mortgage servicing rights amounted to
$92,000 at December 31, 1995 and are being amortized over the life of the loans.

Pension Plan

     The Bank's funded pension plan covers all employees who have met the
eligibility requirements of the plan. The Bank's funding policy is to contribute
annually an amount that can be deducted for Federal income tax purposes.

Income Taxes

     The Corporation uses the asset and liability method of accounting for
income taxes. Under this method deferred tax assets and liabilities are
recognized for 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.

Cash and Cash Equivalents

     For purposes of reporting cash flows, cash and cash equivalents include
cash on hand and due from banks and Federal funds sold. Generally, Federal funds
are sold for one-day periods.

Earnings Per Share

     Earnings per share was computed by dividing net income applicable to common
stock by the total of the average number of common shares outstanding and the
additional dilutive effect of stock options outstanding during the respective
periods. The dilutive effect of stock options are considered in both primary and
fully diluted computations using the treasury stock method. Per share data
reflects the 2 for 1 stock split declared in October, 1993 and the 20% stock
dividend declared in June, 1994.

     Earnings per share has been computed based on the following:

                                                     Years ended December 31,
- --------------------------------------------------------------------------------
 (dollars in thousands)                          1995         1994         1993
- --------------------------------------------------------------------------------
Net income applicable to
  common stock ..........................      $20,004       21,004       21,468
Average number of common
  shares outstanding ....................       12,904       13,173       12,995
Average number of common
  shares and common
  equivalent shares outstanding .........       13,223       13,500       13,733
Average number of common
  shares and common
  equivalent shares outstanding,
  assuming full dilution: ...............       13,227       13,506       13,776
- --------------------------------------------------------------------------------

NOTE 2 CONVERSION TO STOCK SAVINGS
BANK, FORMATION OF BANK HOLDING
COMPANY AND SALE OF COMMON STOCK

     On March 23, 1990 the Bank converted from a mutual savings bank to a
capital stock savings bank. The Bank issued all of its outstanding capital stock
to Bankers Corp., a holding company for the Bankers Savings common stock.

     At the time of conversion, the Bank established a liquidation account in an
amount equal to the Bank's net worth at March 31, 1989, for the benefit of
eligible account holders. The liquidation account will be maintained for the
benefit of eligible account holders who continue to maintain their accounts in
the Bank after conversion.

     The liquidation account will be reduced annually to the extent that
eligible account holders have reduced their

                                        7

<PAGE>


eligible deposits, and shall cease upon the closing of the accounts and shall
never be increased. In the event of liquidation of the Bank, such person shall
be entitled, after all payments to creditors, to a distribution from the
liquidation account before any distribution to stockholders. As of December 31,
1995 the balance in the liquidation account was $4.5 million.

NOTE 3 BRANCH PURCHASE AND DEPOSIT ASSUMPTIONS

     On July 31, 1993 the Bank acquired $15.3 million in deposit liabilities
from a branch of Provident Savings Bank, located in Red Bank, New Jersey. A
premium of $115,000 was paid for the deposits.

NOTE 4 CASH ON HAND AND DUE FROM BANKS

     Included in cash on hand and due from banks at December 31, 1995 and 1994
was $4,637,000 and $4,811,000, respectively representing reserves required to be
maintained by the Federal Reserve Bank.

NOTE 5 SECURITIES AVAILABLE FOR SALE

     There were no securities available for sale as of December 31, 1995 and
1994. Proceeds from sales of securities available for sale for 1995, 1994 and
1993 were $14,625,000, $0 and $4,959,000, respectively. Gross gains for 1995,
1994 and 1993 were $0, $0 and $53,000, respectively. Gross losses for 1995, 1994
and 1993 were $1,665,000, $0 and $0, respectively.

     On January 1, 1994, the Bank transferred $17.2 million of mortgage backed
securities to available for sale upon adoption of SFAS 115. After review of
recent regulatory pronouncements regarding investment security activities, the
Bank transferred these securities at their fair value to the held to maturity
portfolio. The related market depreciation in stockholder's equity is being
accreted over the life of the securities.

     In November 1995, the Financial Accounting Standards Board issued a special
report on the implementation of SFAS No. 115. This special report provided an
opportunity for a one time reassessment of the classification of securities as
of a single measurement date between November 15, 1995 and December 31, 1995. On
December 19, 1995, the Bank recorded a net transfer of $13,700,000 of the
previously transferred mortgage backed securities to available for sale and
subsequently sold the securities prior to December 31, 1995.

NOTE 6 INVESTMENT SECURITIES - HELD TO MATURITY

     A summary of the amortized cost and estimated market value of investment
securities held to maturity is as follows:

<TABLE>
<CAPTION>

                                            December 31, 1995                                  December 31, 1994
- -----------------------------------------------------------------------------------------------------------------------------------
                                            Gross        Gross      Estimated                  Gross        Gross      Estimated
                             Amortized    Unrealized   Unrealized     Market     Amortized   Unrealized   Unrealized     Market
(Dollars in thousands)          Cost        Gains       Losses        Value        Cost        Gains        Losses       Value
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                           <C>            <C>           <C>       <C>          <C>          <C>          <C>         <C>
Bonds:
U.S. Treasury securities,
  U.S. Government Agency
  and Corp. obligations .     $25,469        $308          $0        $25,777      $26,539      $ 78         $  3        $26,614
Corporate ...............      40,382         533           6         40,909       54,597        82          928         53,751
Municipals ..............         980          69           0          1,049        1,135        10           17          1,128
                              -------        ----          --        -------      -------      ----         ----        -------
Total Investment
  Securities held to
  maturity ..............     $66,831        $910          $6        $67,735      $82,271      $170         $948        $81,493
                              =======        ====          ==        =======      =======      ====         ====        =======
- -----------------------------------------------------------------------------------------------------------------------------------
</TABLE>

                                        8

<PAGE>


     The amortized cost and estimated market value of investment securities at
December 31, 1995, by contractual maturity, are shown below. Expected maturities
will differ from contractual maturities due to prepayment or early call
privileges of the issurer.

- ------------------------------------------------------------------------------
                                                             Estimated 
                                           Amortized          Market
(dollars in thousands)                       Cost              Value
- ------------------------------------------------------------------------------
Due in one year or less                     $37,788           $38,115
Due after one year
  through five years                         26,926            27,414
Due after five years
  through ten years                             200               198
Due after ten years                           1,917             2,008
                                            -------           -------
                                            $66,831           $67,735
                                            =======           =======
- ------------------------------------------------------------------------------


     There were no sales of investment securities during 1995, 1994 and 1993.
Proceeds from maturities and calls of investment securities held to maturity
during 1995, 1994 and 1993 were $20,256,000, $34,977,000, and $17,611,000,
respectively.

     Securities with an amortized cost of approximately $5,005,000 and $300,000
were pledged for Treasury, Tax and Loan balances and public funds, respectively,
at December 31, 1995 and $5,030,000 and $450,000, respectively, at December 31,
1994. Securities with an amortized cost of approximately $14,998,000 and $0 were
pledged under repurchase agreements at December 31, 1995 and 1994, respectively.


NOTE 7 MORTGAGE AND ASSET-BACKED SECURITIES -- HELD TO MATURITY

     Mortgage and asset-backed securities held to maturity are summarized as
follows:

<TABLE>
<CAPTION>


                                                           December 31, 1995                        December 31, 1994
- ----------------------------------------------------------------------------------------------------------------------------------
                                                            Gross     Gross                          Gross     Gross
                                                           Unreal-   Unreal-   Estimated             Unreal-  Unreal-    Estimated
                                               Amortized    ized      ized      Market    Amortized   ized     ized        Market
(dollars in thousands)                           Cost       Gains    Losses     Value        Cost     Gains    Losses      Value
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                                            <C>         <C>       <C>        <C>        <C>         <C>    <C>
Certificates of participants in
  pools of mortgage loans:
  FHLMC and FNMA ...........................   $206,267    $3,701    $    0    $209,968    $184,694    $257   $ 2,543    $182,408
  GNMA .....................................     86,305       633         0      86,938      10,393       0       802       9,591
  Sears Mortgage                                                                                                       
    Securities Corp. .......................        991         8         0         999       1,227       0        97       1,130
                                               --------    ------    ------    --------    --------    ----   -------    --------
                                                293,563     4,342         0     297,905     196,314     257     3,442     193,129
                                               --------    ------    ------    --------    --------    ----   -------    --------
Collateralized mortgage                                                                                               
  obligations and                                                                                                      
  asset-backed securities:                                                                                             
  FHLMC and FNMA ...........................     19,170         0       236      18,934      21,782       0     2,362      19,420
  Privately issued .........................    147,841       268     1,832     146,277     178,102       6    12,064     166,044
                                               --------    ------    ------    --------    --------    ----   -------    --------
                                                167,011       268     2,068     165,211     199,884       6    14,426     185,464
                                               --------    ------    ------    --------    --------    ----   -------    --------
Total mortgage backed and                                                                                              
  asset-backed securities                                                                                              
  held to maturity .........................   $460,574    $4,610    $2,068    $463,116    $396,198    $263   $17,868    $378,593
                                               ========    ======    ======    ========    ========    ====   =======    ========
- ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>


     There were no sales of mortgage and asset-backed securities held to
maturity during 1995, 1994 and 1993.


     Securities with an amortized cost of approximately $442,000 and $525,000
were pledged for public funds at December 31, 1995 and 1994, respectively.
Securities with an amortized cost of approximately $34,258,000 and $92,634,000
were pledged under repurchase agreements at December 31, 1995 and 1994,
respectively.


                                        9

<PAGE>


NOTE 8 LOANS AND OREO

     Loans receivable are summarized as follows:

                                 December 31,
- ------------------------------------------------------
(dollars in thousands           1995         1994   
- ------------------------------------------------------
Mortgage loans:
  1-4 Family Residential...  $1,169,271     $1,064,288  
  V.A. guaranteed and 
   F.H.A.insured...........      38,490         45,060
  Construction.............       1,880          4,070
  Commercial and 
    multi-family...........      56,143         57,100
  Conventional available
   for sale................         993              0
                             ----------     ----------
                             $1,266,777      1,170,518
Home equity loans..........      43,846         45,990
Consumer loans and other...       7,582          7,892
                             ----------     ----------
                              1,318,205      1,224,400
Net premium on loans
  purchased.................      3,932          5,622
Deferred loan fees..........       (741)        (1,022)
                             ----------     ----------
Total loans................. $1,321,396     $1,229,000
                             ==========     ==========
- ------------------------------------------------------

     Non-performing assets are as follows:

                                     December 31,
- ------------------------------------------------------
(dollars in thousands)              1995        1994
- ------------------------------------------------------
Non-accruel loans...............  $24,947      $29,417
Loans 90 days or more past
  due and still accruing........    1,446        1,839
                                  -------      -------
Non-performing loans............  $26,393      $31,256
                                  =======      =======
Other real estate owned.........    6,407        5,313
Less allowance for other
  real estate owned.............      350          602
                                  -------      -------
Total other real estate owned...  $ 6,057      $ 4,711           
                                  =======      =======           
- ------------------------------------------------------
     The activity in the allowance for other real 
estate owned is as follows:

- -----------------------------------------------------
(dollars in thousands)         1995    1994    1993
- -----------------------------------------------------
Balance at beginning of year.  $602    $935    $300
Provision charged
  to operations..............     0       0     882
Charge-offs..................  (252)   (333)   (247)
                               ----    ----    ----
Balance at end of year.......  $350    $602    $935
                               ====    ====    ====
- -----------------------------------------------------


     Impaired loans at December 31, 1995 totaled $604,000 and the average
balance during 1995 was $981,000. Included in the allowance for loan losses is
$240,000 relating to impaired loans. There was no cash basis interest income
recognized on impaired loans during 1995. There were no commitments to fund
additional amounts to these borrowers. The amount of interest income which would
have been recorded under contractual terms for non-accrual loans totaled
$2,809,000, $2,243,000 and $2,170,000 in 1995, 1994 and 1993, respectively.


     Loans serviced by the Bank for others at December 31, 1995 and 1994 totaled
approximately $118,706,000 and $121,664,000, respectively, and are excluded from
the Bank's portfolio.

The activity in the allowance for loan losses is as follows:
- -------------------------------------------------------
(dollars in thousands)           1995    1994   1993
- -------------------------------------------------------
Balance at beginning of year... $8,145  $8,898  $10,515
Provision charged to            
  operations...................  5,500   3,970    2,040
Charge-offs.................... (5,665) (4,733)  (3,732)
Recoveries.....................    157      10       75
                                 -----  ------  --------
Balance at end of year......... $8,137  $8,145   $8,898
                                ======  ======   ======
- ------------------------------- ------------------------
                                
     The Bank grants residential real estate loans on single and multi-family
dwellings throughout the State of New Jersey and purchases in and out of state
residential mortgage pools. Its borrowers' abilities to repay their obligations
are dependent upon various factors, including the borrowers' income and net
worth, cash flows generated by the underlying collateral, value of the
underlying collateral and priority of the Bank's lien on the property. Such
factors are dependent upon various economic conditions and individual
circumstances beyond the Bank's control. Accordingly, the ultimate
collectibility of a substantial portion of the Banks's loan portfolio and other
real estate owned is susceptible to changes in market conditions. The Bank
believes its lending policies and procedures, including those procedures over
purchased mortgage pools, adequately minimize the potential exposure to such
risks and that adequate provisions for loan losses are provided for all known
and inherent risks. Collateral and/or government or private guarantees are
required for virtually all loans.


NOTE 9 BANKING PREMISES, FURNITURE AND EQUIPMENT

     Banking premises, furniture and equipment are summarized as follows:

                                     December 31,
- -------------------------------------------------------
(dollars in thousands)                 1995      1994
- -------------------------------------------------------
Cost:
  Land............................. $  1,833   $ 1,833
  Banking premises.................   11,165    11,075
  Leasehold improvements...........    1,599     1,446
  Furniture and equipment..........    7,793     7,720
                                    --------   -------
                                      22,390    22,074
  Less accumulated                 
     depreciation..................   11,033     9,868
                                    --------   -------
  Total banking premises,           
    furniture and equipment........   11,357   $12,206
                                    ========   =======
- -------------------------------------------------------
                                   
                                       10

<PAGE>


NOTE 10 DEPOSITS

     Deposit account balances are summarized as follows:

                                                      December 31,
- --------------------------------------------------------------------------------
(dollars in thousands)                          1995              1994
- --------------------------------------------------------------------------------
Savings .......................            $  175,777        $  201,040
Money market accounts .........               371,129           310,144
NOW and Super NOW accounts ....                77,730            80,057
Time accounts .................               891,302           755,418
Time accounts, $100,000
  or over .....................                62,877            55,552
Club deposits .................                 2,652             2,288
Demand deposits ...............                49,787            49,035
                                           ----------        ----------
     Total deposits ...........            $1,631,254        $1,453,534
                                           ==========        ==========
- --------------------------------------------------------------------------------

     Time deposit account maturities are summarized below:

                                                      December 31,
- --------------------------------------------------------------------------------
(dollars in thousands)                          1995              1994
- --------------------------------------------------------------------------------
Within one year ...............              $762,803          $584,641
One to two years ..............               113,764           102,689
Over two years ................                77,612           123,640
                                             --------          --------
     Total time deposits ......              $954,179          $810,970
                                             ========          ========
- --------------------------------------------------------------------------------

NOTE 11 SHORT-TERM BORROWINGS

     Short-term borrowings are summarized as follows:

- --------------------------------------------------------------------------------
(dollars in thousands)                          1995              1994
- --------------------------------------------------------------------------------
Federal funds purchased:
  Balance at December 31 .........            $18,500          $ 29,750
  Average balance ................              5,555            11,037
  Maximum amount outstanding
    at any month end .............             21,000            29,750
  Average interest rate:
    During the year ..............               5.86%             4.42%
    At December 31 ...............               6.00%             6.79%

Securities sold under agreements
  to repurchase:
  Balance at December 31 .........            $48,745          $ 86,016
  Average balance ................             60,896            81,436
  Maximum amount outstanding at
    any month end ................             89,745           110,334
  Average interest rate:
    During the year ..............               6.01%             4.44%
    At December 31 ...............               5.82%             5.97%
- --------------------------------------------------------------------------------

     Federal funds purchased generally mature the day following the date of
purchase while securities sold under agreements to repurchase generally mature
within 90 days from the various dates of sale.

NOTE 12 INCOME TAXES

     Income tax expense attributable to income from continuing operations
consists of:

                                               December 31,
- --------------------------------------------------------------------------------
(dollars in thousands)                   1995           1994          1993
- --------------------------------------------------------------------------------
Current tax expense:
  Federal .....................        $10,936        $10,159       $11,534
  State .......................            985            898         1,053
                                       -------        -------       -------
                                        11,921         11,057        12,587
Deferred tax expense:
  Federal .....................         (1,136)             1          (474)
  State .......................           (102)             0           (46)
                                       -------        -------       -------
                                        (1,238)             1          (520)
                                       -------        -------       -------
Total income tax expense ......        $10,683        $11,058       $12,067
                                       =======        =======       =======
- --------------------------------------------------------------------------------

     The Corporation in 1993 recorded tax benefits totaling $1,892,000 to
stockholders' equity for the exercise of non-qualified stock options in which
compensation expense was in excess of amounts recognized for financial
reporting purposes.

     The Corporation established in 1994, a deferred tax asset of $1,120,000 as
a result of the net unrealized losses on securities designated as available for
sale under the provisions of SFAS No. 115, "Accounting for Certain Investment in
Debt and Equity Securities." See notes 1 and 5. These securities were sold
during 1995 and the associated deferred tax asset was reversed.

                                       11

<PAGE>


     A reconciliation between the effective income tax expense and the amount
computed by multiplying the applicable statutory Federal income tax rate is as
follows:

                                               Years ended December 31,
- ------------------------------------------------------------------------------
(dollars in thousands)                     1995          1994         1993
- ------------------------------------------------------------------------------

Income before tax .................      $30,687       $32,062       $33,535
                                         =======       =======       =======
Computed "expected"
    tax expense at 35%
    for 1995, 1994 and 1993 .......      $10,740       $11,222       $11,737
Increase (decrease)
    in income tax
    expense resulting from:
     State income tax,
     net of Federal  benefit ......          574           584           654
     Other, net ...................         (631)         (748)         (324)
                                         -------       -------       -------
       Income tax expense .........      $10,683       $11,058       $12,067
                                         =======       =======       =======

     The significant component of deferred income tax benefit attributable to
income for the years ended December 31, 1995, 1994 and 1993 was due to changes
in temporary differences between tax and financial reporting purposes.

     The tax effects of temporary differences that give rise to deferred tax
assets and liabilities at December 31, 1995, 1994 and 1993 are presented below
in thousands:

                                                              December 31,
- --------------------------------------------------------------------------------
Deferred tax assets:                                     1995     1994     1993
- --------------------------------------------------------------------------------

Deferred compensation, principally due to
   financial accrual ................................   $  358   $  316   $  259
Accrual for
   post-retirement benefits .........................      264      270      252
Unrealized losses on securities
   available for sale ...............................        0    1,120        0
Investments due to difference in basis in accreted
   discount for tax and financial reporting purposes.        0        0      119
Accrued interest ....................................       30        0      351
Deferred origination fees ...........................      353      463      429
Compensated absences, principally due to
   accrual for financial reporting purposes .........      136      134      126
Mortgages, principally due to financial reporting
   allowance for loan loss reserves .................    3,007    3,010    3,154
OREO, due to financial reporting
   provisions for doubtful collection ...............      129      222      336
Other ...............................................       18       17        0
                                                        ------   ------   ------
Total gross deferred
   tax assets .......................................    4,295    5,552    5,026
Less valuation allowances ...........................        0        0        0
Total deferred tax assess ...........................   $4,295   $5,552   $5,026
                                                        ------   ------   ------
(continued)

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

                                       12

<PAGE>


(continued)                                            December 31,
- --------------------------------------------------------------------------------
Deferred tax liabilities:                            1995    1994     1993
- --------------------------------------------------------------------------------

Banking premises, furniture, 
  & equipment, principally
  due to differences in
  depreciation .................................   $  213   $  208   $  187
Investments, due to 
  difference in basis in
  accreted discount for tax
  and financial reporting
  purposes .....................................      371      162        0
Prepaid FDIC Insurance .........................      115      601        0
Intangible assets due to
  differences in amortization:
  expected allowable
  for tax versus financial
  reporting purposes ...........................      456      574    1,116
Mortgages, principally
  due to tax basis reserve
  increases in excess of
  base year reserves ...........................      396    1,510    2,385
Deferred loan origination cost .................      168       86        0
Bonds, due to basis
  differences due to tax
  versus financial reporting
  carrying values ..............................       66       44       64
Pension accruals, 
  principally due to differences
  in allowable funding
  levels for tax versus
  financial reporting purposes .................        5       14       40
Originated mortgage
  servicing rights (SFAS 122) ..................       34        0        0
                                                   ------   ------   ------
Total deferred tax liabilities .................   $1,824   $3,199   $3,792
                                                   ------   ------   ------
Net Deferred Tax Assets ........................   $2,471   $2,353   $1,234
                                                   ======   ======   ======
- --------------------------------------------------------------------------------

     As required by SFAS 109, the Corporation has determined that it is not
required to establish a valuation reserve for the deferred tax asset account
since it is "more likely than not" that the deferred tax asset will be realized
through a carryback to taxable income and tax planning strategies. The
conclusion that it is "more likely than not" that the deferred tax asset will be
realized is based on the history of earnings and the prospects for continued
growth including an analysis of potential uncertainties that may affect future
operating results. Management believes that future taxable income will be
sufficient to realize the benefits of temporary deductible differences.
Management will continue to review the tax criteria related to the recognition
of deferred tax assets.

     The Corporation has not recognized a deferred tax liability of
approximately $8,020,000 for "bad debt reserves" for tax purposes which arose in
tax years beginning before December 31, 1987 (i.e. "base year"). A deferred tax
liability will be recognized if the Corporation expects that charges to the bad
debt reserves, other than the losses on loans or recomputations of bad debt
deductions resulting from operating loss carrybacks to prior years, would result
in taxable income.

NOTE 13 EMPLOYEE STOCK OWNERSHIP
PLAN ("ESOP") DEBT

     As part of the conversion to stock ownership, the Bank established an
Employee Stock Ownership Plan and Trust (ESOP). The ESOP borrowed $2,956,770
from a third party and purchased 867,319 shares of common stock of the
Corporation. The loan was secured by the shares of stock and guaranteed by the
Bank. Shares have been restated to reflect the 10% stock dividend, the 2 for 1
stock split and the 20% stock dividend. The loan to the third party with a
remaining balance of $1,249,670 was paid off by the Corporation in July 1994 and
an unsecured term note in the same amount was entered into between the ESOP and
the Corporation. The net cost to the Bank in 1995 for shares allocated to
participants was $305,000 and was included in salaries and employee benefit
expense which is exclusive of $145,000 for dividends received by the ESOP during
the year. The net cost to the Bank in 1994 for shares allocated to participants
was $326,000, of which $54,000 was included in interest expense paid to a third
party and $272,000 was included in salaries and employee benefits expense which
is exclusive of $163,000 for dividends received by the ESOP during the year. The
net cost to the Bank in 1993 for shares allocated to participants was $359,000,
of which $105,000 was included in interest expense and $254,000 was included in
salaries and employee benefit expense which is exclusive of $151,000, for
dividends received by the ESOP during the year.

                                       13

<PAGE>


NOTE 14 EMPLOYEE BENEFIT PLANS

Pension Plan

     The Bank's non-contributory pension plan covers eligible employees who have
met the age and continuous service requirements of the plan. The benefits are
based on years of service and the employees' compensation during the last five
years of employment.

     The following tables set forth the plan's funded status based on actuarial
valuation at September 30, 1995 and 1994 and amounts recognized in the
Corporation's consolidated financial statements at December 31, 1995 and 1994.

- --------------------------------------------------------------------------------
(dollars in thousands)                                   1995            1994
- --------------------------------------------------------------------------------

Actuarial present value of benefit 
  obligations:
    Vested ...................................          $4,885          $ 4,361
    Non-vested ...............................             257              219
                                                        ------          -------
Accumulated benefit obligation ...............           5,142            4,580
Effect of projected future compensation
  levels .....................................           1,164              996
                                                        ------          -------
Projected benefit obligation .................           6,306            5,576
Fair value of plan assets ....................           7,268            6,188
Excess of assets over projected benefit
  obligation .................................             962              612
Amount contributed during fourth quarter .....              14                0
Unrecognized transition asset ................            (376)            (482)
Unrecognized gain ............................            (549)             (85)
Unrecognized past service liability ..........             (38)              (8)
                                                        ------          -------
    Prepaid expense ..........................          $   13          $    37
                                                        ======          =======
- --------------------------------------------------------------------------------

     Benefit obligations were determined using a weighted average discount rate
of 7.50% as of September 30, 1995 and 8.25% as of September 30, 1994.

     Net pension benefit includes the following components:

                                                         Years ended
                                                         December 31,
- --------------------------------------------------------------------------------
(dollars in thousands)                         1995          1994      1993
- --------------------------------------------------------------------------------
Service cost benefits earned during 
  the year .............................      $   240       $ 288     $ 264
Interest cost on projected benefit 
  obligation ...........................          435         386       382
Return on plan assets ..................       (1,299)        (12)     (856)
Net amortization and deferral ..........          702        (587)      306
                                              -------       -----     -----
    Total net periodic pension 
expense ................................      $    78       $  75     $  96
- --------------------------------------------------------------------------------

     The net periodic pension expense was determined using a weighted average
discount rate of 8.25% in 1995, 7.00% in 1994 and 8.00% in 1993. The long-term
weighted average rate of compensation was 6.00% for 1995, 5.50% for 1994 and
6.50% for 1993. The long-term weighted average rate of return on plan assets was
8.00% for 1995, 1994 and 1993. Plan assets consist of pooled mutual funds
managed by the Retirement System Group Incorporated.

Post-Retirement Benefits

     The Bank also provides certain health care and life insurance benefits to
eligible retired employees. Current eligible employees must satisfy certain
service and age requirements in order to be covered for post-retirement benefits
other than pensions. Currently, the Post Retirement Benefit Plan is unfunded.
The post-retirement health care costs are capped at 1993 levels in addition,
benefits are not provided to anyone who was not at least age 55 on 
October 1, 1991.

                                       14

<PAGE>


     The components of net periodic post-retirement benefit costs are as
follows:
                                                      Years Ended
                                                      December 31,
- ---------------------------------------------------------------------------
(dollars in thousands)                          1995      1994      1993
- ---------------------------------------------------------------------------
Service cost ............................       $  6       $ 8       $10
Interest cost ...........................         71        64        65
Net amortization ........................         24        34        13
                                                ----       ---       ---
Net periodic post-retirement benefit
  cost ..................................       $101      $106       $88
                                                ====      ====       ===
- --------------------------------------------------------------------------------

     The status of the post-retirement plan is as follows:

                                                            December 31,
- --------------------------------------------------------------------------------
(dollars in thousands)                               1995      1994     1993
- --------------------------------------------------------------------------------
Accumulated post-retirement benefit obligation:
  A) Retirees ..................................    ($726)    ($663)   ($707)
  B) Active fully eligible plan participants ...     (130)     (146)    (170)
  C) Other active plan participants ............      (79)      (78)     (73)
                                                    -----     -----    -----
                                                     (935)     (887)    (950)
Unrecognized loss ..............................      220       156      249
                                                    -----     -----    -----
Accrued post-retirement benefit cost ...........    ($715)    ($731)   ($701)
                                                    =====     =====    =====
- --------------------------------------------------------------------------------

     The 1995, 1994 and 1993 post-retirement costs were determined using assumed
weighted average discount rates of 8.25%, 7.0% and 8.0%, respectively. Assumed
compensation increases were 6.0% for 1995, 5.5% for 1994 and 6.5% for 1993.

Stock Option Plans

     Under the terms of two previous stock option plans, a total of 1,426,920
shares of Bankers Corp. Common Stock (restated giving effect to the 2 for 1
stock split in October 1993 and the 20% stock dividend in June 1994) were
initially reserved for grant to eligible employees and directors.

     A summary of stock activity related to these stock option plans is as
follows:

- --------------------------------------------------------------------------------
                                             Number of    Option price
                                               Shares       per share
- --------------------------------------------------------------------------------
Stock Option Plans
Outstanding at December 31, 1992 ........    1,235,193       3.41
    Exercised ...........................     (795,835)      3.41
    Forfeited ...........................      (13,985)      3.41
    Granted .............................       28,800      11.98
                                             ---------      -----
Outstanding at December 31, 1993 ........      454,173       3.41 & 11.98
    Exercised ...........................      (24,162)      3.41
    Forfeited ...........................            0
                                             ---------      -----
Outstanding at December 31, 1994  .......      430,011       3.41 & 11.98
    Exercised ...........................      (51,467)      3.41
    Forfeited ...........................            0
                                              --------      -----
Outstanding at December 31, 1995 ........      378,544       3.41 & 11.98
- --------------------------------------------------------------------------------

     As of December 31, 1995 options for 361,265 shares were exercisable. No
additional options will be granted under these plans.

     In 1993, the Company's shareholders approved two new stock option plans: a
key employees plan and an outside director plan. The number of shares reserved
under those plans shall not exceed 912,000 shares (restated giving effect to the
2 for 1 stock split and the 20% stock dividend) subject to adjustment for stock
dividends and splits.

                                       15

<PAGE>




     A summary of the key employee stock option plan is as follows:

- --------------------------------------------------------------------------------
                                                Number of  Option price
                                                  Shares     per share
- --------------------------------------------------------------------------------
Outstanding at December 31, 1992 ............          0            0
    Granted .................................     31,200        11.98
    Exercised ...............................          0            0
    Expired .................................          0            0
                                                  ------       ------
Outstanding at December 31, 1993 ............     31,200        11.98
    Granted .................................          0            0
    Exercised ...............................          0            O
    Expired .................................          0            0
                                                  ------       ------
Outstanding at December 31, 1994 ............     31,200        11.98
    Granted  ................................      9,000        13.50
    Exercised ...............................          0            0
    Expired .................................          0            0
                                                  ------       ------
Outstanding at December 31, 1995 ............     40,200        11.98 & 13.50
- --------------------------------------------------------------------------------

     There were no options granted under the outside director plan at December
31, 1995. All 40,200 options outstanding at December 31, 1995 were related to
the key employees stock option plan and 12,480 were exercisable. Options for
871,800 shares were available for future grant. The option price per share
represents the market value of the Company's stock on the date of grant.

Directors' Plans

     The Board of Directors of the Corporation has adopted the 1993 Bankers
Corp. Outside Directors' Deferred Compensation Plan. Under the deferred
compensation plan each outside director shall become a participant in the plan
as of the first day of the month coincident with or next following his
completion of 84 months of credited service as an outside director. The deferred
compensation benefit will be paid to the participant or his heirs in equal
monthly installments for a period which shall not exceed the lesser of the
number of months of the participants credited service or 180 months. The
annual deferred compensation benefit shall be an amount equal to one-half of the
sum of the average of the last three (3) years annual Directors' retainer fee
paid by the Corporation to its Outside Directors, plus the average of the last
three (3) years fee paid for attendance at the regular Directors' Meeting. Two
former directors are currently receiving benefits under this plan which totaled
$11,836 for 1995 and $7,400 for 1994. The unfunded cost of this obligation is
accrued for on a current basis and totaled $42,000 for 1995, $29,000 for 1994
and $27,000 for 1993.

Employee Stock Ownership Plan

     Under the Employee Stock Ownership Plan and Trust ("ESOP"), an employee of
the Bank and/or its affiliates shall become a participant when he or she has
completed at least six (6) months of credited service. The ESOP is to be funded
by the Bank's annual contributions made in cash (which will be invested
primarily in Bankers Corp. common stock) or common stock. Shares purchased by
the ESOP are held in a suspense account for allocation among the participants as
the loan is paid.

     Contributions to the ESOP and shares released from the suspense account are
allocated among the participants on the basis of salary in the year of
allocation. Benefits become 20% vested after the third year of credited service,
with an additional 20% vesting each year thereafter until 100% vesting after
seven years. For any year in which the aggregate of benefits to key employees
exceeds 60% of the aggregate benefits accrued to non-key employees, benefits
allocated to participants in that year will become 20% vested after two years,
increasing to 100% after six years. Forfeitures will be reallocated annually
among remaining participating employees. Benefits may be payable upon
retirement, separation from service, disability or death.

Management Recognition and
Retention Plan and Trust

     The Bank has established the Bankers Savings 1989 Management Recognition
and Retention Plan and Trust (the "MRP"), as a method of providing employees in
key management positions with a proprietary interest in the Corporation and to
encourage such key employees to remain with the Bank. The Bank contributed
$1,269,000 to the MRP to enable it to acquire 372,240 shares of the common stock
offered in the initial public offering. Shares have been restated to reflect the
2 for 1 stock split and the 20% stock dividend. Under the MRP, awards can be
granted to key employees in the form of shares of common stock held by the MRP.
Key employees of the Bank will earn (i.e. become vested in) the shares of common
stock over a period of five years at an annual cost to the Bank of $254,000. The
cost to the Bank in 1995 totaled $63,000 and is now complete. There will be no
ongoing costs for future periods.


                                       16

<PAGE>


Employment and Special Termination
Agreements

     The Corporation and the Bank have entered into an employment agreement with
one executive officer for three (3) years with an annual provision for automatic
continuance unless either the executive officer, the Corporation or the Bank
gives timely written notice of termination. In an event of a change of control,
as defined in the agreement, or if the Corporation or the Bank terminates the
executive officer for reasons other than cause, the executive officer would be
entitled to receive severance payments of approximately three years salary and
other benefits.

     Special termination agreements among the Corporation, the Bank and four
executive officers provide for a three year term. Commencing on the first
anniversary date and continuing on each anniversary thereafter, the agreements
will automatically be extended so that the remaining term shall be three years.
In the event a change in control occurs, each executive would be entitled to
receive payments in an amount equal to three times their average annual
compensation for the three previous years of his/her employment with the Bank.
All agreements provide for termination for cause at any time.

NOTE 15 COMMITMENTS AND CONTINGENCIES

     The Bank has entered into several lease agreements for branch sites. At
December 31, 1995, approximate minimum annual rental commitments under these
operating leases, including the option periods, are as follows (dollars in
thousands):

December 31,
- --------------------------------------------------------------------------------
Period                                                           Amount
- --------------------------------------------------------------------------------
   1996 ......................................................   $  246
   1997 ......................................................      242
   1998 ......................................................      242
   1999 ......................................................      182
   2000 ......................................................      149
   Thereafter through 2004 ...................................      280
                                                                 ------
    Total ....................................................   $1,341
                                                                 ======
- --------------------------------------------------------------------------------

     Rental expense for 1995, 1994 and 1993 was $289,000, $239,000 and $239,000,
respectively.

     In the normal course of business, there are outstanding various legal
proceedings, claims, commitments and contingent liabilities, such as guarantees
and commitments to extend credit, including loan commitments of $18.7 million
and $11.2 million (primarily residential mortgages) at December 31, 1995 and
1994, respectively, standby letters of credit of $128,000 and $128,000 at
December 31, 1995 and 1994, respectively, and undisbursed home equity credit
lines of $36.2 million and $39.0 million at December 31, 1995 and 1994
respectively, which are not reflected in the accompanying consolidated financial
statements. In the opinion of management, the consolidated financial position of
the Corporation will not be materially affected by the outcome of such legal
proceedings and claims or by such commitments and contingent liabilities.

     The Bank maintains $45.0 million in lines of credit with other banks.
Borrowings outstanding under these lines totaled $18.5 million and $29.8 million
at December 31, 1995 and 1994, respectively.

NOTE 16 DIVIDEND RESTRICTIONS

     Subject to applicable law, the Board of Directors of the Bank and of
Bankers Corp. may each provide for the payment of dividends when it is
determined that dividend payments are appropriate, taking into account factors
including, without limitation, net income, capital requirements, financial
condition, alternative investment options, tax implications, prevailing economic
conditions, industry practices and other factors deemed to be relevant at the
time.

     No dividends may be paid by the Bank to Bankers Corp. if such dividends
reduce stockholders' equity below the amount required for the liquidation
account (see note 2) or applicable regulatory capital requirements.

     New Jersey banking statutes further restrict amounts of dividends paid by
the Bank on its common stock to an amount which, following the payments of such
dividends, will not reduce paid in capital and retained earnings to an amount
less than 50% of common stock or the payment of such dividend will not reduce
the statutory surplus of the Bank. The Bank's certificate of incorporation
requires a capital surplus of $4 million. At December 31, 1995, the Bank's total
equity was $186.3 million of which $2.5 million was common stock.

                                       17

<PAGE>



NOTE 17 CONDENSED FINANCIAL
INFORMATION OF THE PARENT COMPANY

Statements of Condition                                     December 31,
- --------------------------------------------------------------------------------
(dollars in thousands)                                     1995          1994
- --------------------------------------------------------------------------------
Assets:
  Investment in subsidiary bank ....................     $186,309       $170,077
  Advances to subsidiary bank ......................          217          2,541
  Loan to subsidiary bank ESOP .....................          621          1,071
  Dividends receivable from subsidiary bank ........        1,600              0
                                                         --------       --------
    Total assets .....................................   $l88,747       $173,689
                                                         ========       ========
Liabilities and Stockholders' Equity:
  Dividends payable ..............................          1,809          1,552
  Accrued expenses ...............................              0            132
                                                         --------       --------
    Total liabilities ............................          1,809          1,684
                                                         --------       --------
    Stockholders' Equity .........................        186,938        172,005
                                                         --------       --------
      Total Liabilities and Stockholders' Equity .       $188,747       $173,689
                                                         ========       ========
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
Statements of Income                               Years ended December 31,
- --------------------------------------------------------------------------------
(dollars in thousands)                            1995        1994         1993
- --------------------------------------------------------------------------------
Dividend income from subsidiary bank .......    $ 6,200     $ 7,800     $ 1,800
Interest Income on ESOP loan ...............         76          38           0
Expenses ...................................        (84)       (136)       (123)
                                                 ------     -------     -------
    Income before equity  in undistributed
      earnings of the subsidiary bank .....       6,192       7,702       1,677
Equity in undistributed earnings of the
  subsidiary bank ..........................     13,812      13,302      19,791
                                                -------     -------     -------
    Net income .............................    $20,004     $21,004     $21,468
                                                =======     =======     =======
- --------------------------------------------------------------------------------




<TABLE>
<CAPTION>
Statements of Cash Flows                             Years ended December 31,
- -------------------------------------------------------------------------------------
<S>                                           <C>             <C>            <C>
(dollars in thousands)                           1995             1994         1993
- -------------------------------------------------------------------------------------
Cash flows from operating activities:
Net income .................................   $ 20,004        $ 21,004      $ 21,468
Adjustments to reconcile net income to net
  cash provided by operating activities:
  Equity in undistributed earnings of the
    subsidiary bank ........................    (13,812)        (13,302)      (19,791)
(Decrease) increase in other liabilities ...       (132)            132           (55)
Increase in dividends receivable ...........     (1,600)              0             0
                                               --------        --------       -------
  Net cash provided by operating
    activities .............................      4,460           7,834         1,622
                                               --------        --------       -------
Cash flows from investing activities:
  Net change in ESOP loan ..................        450          (1,071)            0
  Decrease in advances to subsidiary bank ..      2,324           1,692        11,420
                                               --------        --------       -------
  Net cash provided  by investing activities      2,774             621        11,420
                                               --------        --------       -------
Cash flows from financing activities:
  Treasury stock purchases .................       (956)         (3,699)      (14,088)
  Dividends paid ...........................     (6,453)         (4,838)       (3,411)
  Exercise of stock options, net ...........        175              82         4,457
                                               --------        --------       -------
  Net cash used in financing activities ....     (7,234)         (8,455)      (13,042)
                                               --------        --------       -------
  Net change in cash for the year ..........   $      0        $      0       $     0
                                               ========        ========       =======
- -------------------------------------------------------------------------------------

</TABLE>

                                       18

<PAGE>



NOTE 18 QUARTERLY FINANCIAL INFORMATION (unaudited)


     The following summarizes certain 1995 and 1994 quarterly consolidated
financial data:

- --------------------------------------------------------------------------------
(dollars in thousands except per share data)     Quarter ended
                                   Dec. 31     Sept. 30    June 30     March 31
- --------------------------------------------------------------------------------
1995
Interest income ..............    $ 33,945     $ 32,521    $ 31,885    $ 30,914
Interest expense .............      20,066       19,014      18,205      16,533
Net Interest income ..........      13,879       13,507      13,680      14,381
Provision for loan losses ....       2,000        1,500       1,000       1,000
Loss on security
  transactions ...............      (1,655)           0           0         (10)
Income before income
  tax expense ................       6,062        8,071       8,039       8,515
Net income ...................       4,222        5,181       5,149       5,452
Earnings per share:
  Primary ....................        0.32         0.39        0.39        0.41
  Fully diluted ..............        0.32         0.39        0.39        0.41
Cash Dividend Per share ......        0.14         0.14        0.12        0.12

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

(dollars in thousands except per share data)       Quarter ended
                                     Dec. 31    Sept. 30      June 30   March 31
- --------------------------------------------------------------------------------
1994
Interest income ...............    $ 29,573     $ 26,687    $ 25,922    $ 24,420
Interest expense ..............      14,801       13,051      12,044      11,227
Net Interest income ...........      14,772       13,636      13,878      13,193
Provision for loan losses .....       1,500        1,000       1,000         470
Gains on security
  transactions ................          (1)           0           0           1
Income before income
  tax expense .................       8,511        7,940       7,663       7,948
Net income ....................       5,690        5,154       5,009       5,151
Earnings per share (1):
  Primary .....................        0.43         0.38        0.37        0.38
  Fully diluted ...............        0.42         0.38        0.37        0.38
Cash Dividend Per share(1) ....        0.12         0.10        0.10        0.08

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

(1) Per share data for 1994 is computed and/or restated giving effect to the 20%
    stock dividend.

NOTE 19 FAIR VALUE OF FINANCIAL INSTRUMENTS

     Statement of Financial Accounting Standards No. 107. "Disclosures About
Fair Value of Financial Instruments" (SFAS 107), requires that Bankers Corp.
disclose the estimated fair value of its financial instruments whether or not
recognized in the consolidated balance sheet. Fair value estimates, methods and
assumptions are set forth below for the Corporation's financial instruments at
December 31, 1995 and 1994 (dollars in thousands):

- --------------------------------------------------------------------------------
                                     1995                         1994
- --------------------------------------------------------------------------------
                             Carrying      Estimated      Carrying     Estimated
                              amount      fair value       amount     fair value
- --------------------------------------------------------------------------------
Financial assets:
Cash and cash
  equivalents ..........    $   23,337    $   23,337    $   18,460    $   18,460
Investment
  Securities ...........        66,831        67,735        82,271        81,493
Mortgage and asset-
  backed securities ....       460,574       463,116       396,198       378,593
Net loans ..............     1,313,259     1,324,951     1,220,855     1,193,351
Accrued interest
  receivable ...........        13,090        13,090        12,043        12,043
Financial liabilities:
  Deposits .............    $1,631,254    $1,634,635    $1,453,534    $1,455,677
  Short term 
    borrowings .........        67,245        67,245       115,766       115,766
- --------------------------------------------------------------------------------

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

Cash and Cash Equivalents

     The carrying amount approximates fair value.

Investment Securities

     All investment securities are actively traded in a secondary market and
have been valued using quoted market prices.

Mortgage- and Asset-Backed Securities

     All mortgage- and asset-backed securities are actively traded in a
secondary market and have been valued using quoted market prices.


                                       19

<PAGE>



Net Loans

     Fair values are estimated for portfolios of loans with similar financial
characteristics. Loans are segregated by type, such as residential and
commercial real estate, commercial and other consumer. Each loan category is
further segmented into fixed and adjustable rate interest terms, and by
performing and non-performing categories.

     The fair value of loans is estimated by discounting contractual cash flows
using estimated market discount rates which reflect the credit and interest rate
risk inherent in the loan. For performing residential mortgage loans, fair value
is estimated by discounting contractual cash flows adjusted for prepayment
estimates using discount rates based on secondary market sources adjusted to
reflect differences in servicing credit costs.

     The fair value of significant non-performing loans is based on either
recent external appraisals or estimated cash flows which are discounted using a
rate commensurate with the associated risk. Assumptions regarding credit risk,
cash flows, and discount rates are judgmentally determined using available
market information and specific borrower information.

Accrued Interest Receivable

     The carrying amount approximates fair value.

Deposits

     The fair value of deposits, with no stated maturity, such as non-interest
bearing demand deposits, savings, and NOW and money market accounts, is equal to
the amount payable on demand as of December 31, 1995 and 1994. The fair value of
certificates of deposit is based on the discounted value of contractual cash
flows. The discount rate is estimated using the rates currently offered for
deposits of similar remaining maturities.

     The fair value estimates do not include the benefit that results from the
low-cost funding provided by the deposit liabilities compared to the cost of
borrowing funds in the market.

Short Term Borrowings

     The amortized cost approximates fair value due to the relatively short time
before maturity.

Commitments to Extend Credit

     The fair value of commitments is estimated using the fees currently charged
to enter into similar agreements, taking into account the remaining terms of the
agreements and the present creditworthiness of the counterparties and at
December 31, 1995 and 1994 approximates the contract amount.

Limitations

     The preceding fair value estimates were made at December 31, 1995 and 1994,
based on pertinent market data and relevant information on the financial
instrument. These estimates do not include any premium or discount that could
result from an offer to sell at one time the Bank's entire holdings of a
particular financial instrument or category thereof. Since no market exists for
a substantial portion of the Bank's financial instruments, fair value estimates
were necessarily based on judgments with respect to future expected loss
experience, current economic conditions, risk assessments of various financial
instruments involving a myriad of individual borrowers, and other factors. Given
the innately subjective nature of these estimates, the uncertainties surrounding
them and the matters of significant judgment that must be applied, these fair
value estimates cannot be calculated with precision. Modifications in such
assumptions could meaningfully alter these estimates.

     Since these fair value approximations were made solely for on and off
balance sheet financial instruments at December 31, 1995 and 1994, no attempt
was made to estimate the value of anticipated future business. Furthermore,
certain tax implications related to the realization of the unrealized gains and
losses could have a substantial impact on these fair value estimates and have
not been incorporated into the estimates.

                                       20

<PAGE>



NOTE 20 RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS

Accounting for Stock-Based Compensation

     In October 1995, the Financial Accounting Standards Board (FASB) issued
Statement of Financial Accounting Standards No. 123, "Accounting for Stock-Based
Compensation" ("SFAS 123"). This Statement establishes financial accounting and
reporting standards for stock-based employee compensation plans.

     SFAS 123 encourages all entities to adopt the "fair value based method" of
accounting for employee stock compensation plans. However, SFAS 123 also allows
an entity to continue to measure compensation cost under such plans using the
"intrinsic value based method". Under the fair value based method, compensation
cost is measured at the grant date based on the value of the award and is
recognized over the service period, usually the vesting period. Fair value is
determined using an option pricing model that takes into account the stock price
at the grant date, the exercise price, the expected life of the option, the
volatility of the underlying stock and the expected dividends on it, and the
risk-free interest rate over the expected life of the option. Under the
intrinsic value based method, compensation cost is the excess, if any, of the
quoted market price of the stock at grant date or other measurement date over
the amount an employee must pay to acquire the stock. Most stock plans have no
intrinsic value at date of grant, and under previous accounting guidance, no
compensation cost was to be recognized.

     The accounting requirements of this Statement are effective for
transactions entered into in fiscal years that begin after December 15, 1995.
The Corporation intends to continue accounting for compensation cost under the
intrinsic value based method and will provide pro forma disclosures for all
awards granted after December 31, 1994. Such disclosures include net income and
earnings per share as if the fair value based method of accounting had been
applied.

                                       21

<PAGE>



INDEPENDENT AUDITORS' REPORT
KPMG Peat Marwick LLP
The Board of Directors and Stockholders
Bankers Corp.:

We have audited the accompanying consolidated statements of condition of Bankers
Corp. and subsidiary as of December 31, 1995 and 1994 and the related
consolidated statements of income, changes in stockholders' equity and cash
flows for each of the years in the three-year period ended December 31, 1995.
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 Bankers Corp. and
subsidiary as of December 31, 1995 and 1994, and the results of their operations
and their cash flows for each of the years in the three-year period ended
December 31, 1995 in conformity with generally accepted accounting principles.

As discussed in note 1 to the consolidated financial statements, Bankers Corp.
and subsidiary adopted Statement of Financial Accounting Standards No. 115,
"Accounting for Certain Investments in Debt and Equity Securities" in 1994.

[SIGNATURE]

KPMG Peat Marwick LLP
January 25, 1996

                                       22

<PAGE>


Five Year Financial Comparison

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
(dollars in thousands)                                      1995            1994           1993            1992           1991
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                                    <C>              <C>              <C>            <C>            <C>
FINANCIAL CONDITION DATA:
- -----------------------------------------------------------------------------------------------------------------------------------

Total assets ........................................   $ 1,901,915     $ 1,756,717     $ 1,622,262     $ 1,509,010    $ 1,489,522
Total loans, net ....................................     1,313,259       1,220,855       1,117,419       1,013,871      1,030,497
Mortgage and asset-backed securities, net ...........       460,574         396,198         330,732         299,530        235,231
Investment Securities ...............................        66,831          82,271         117,804         131,893        126,137
Short-term investments and Federal funds sold .......             0               0               0           2,500         48,000
Total deposits ......................................     1,631,254       1,453,534       1,375,989       1,339,720      1,302,577
Short term borrowings ...............................        67,245         115,766          68,952               0         31,312
Total stockholders' equity ..........................       186,938         172,005         161,126         152,392        140,820
- -----------------------------------------------------------------------------------------------------------------------------------
OPERATING DATA:
- -----------------------------------------------------------------------------------------------------------------------------------
Total interest income ...............................     $ 129,265     $   106,602     $   100,965     $   112,728    $   121,793
Total interest expense ..............................        73,818          51,123          47,840          58,594         76,560
                                                          ---------     -----------     -----------     -----------    -----------
Net interest income .................................        55,447          55,479          53,125          54,134         45,233
Provisions for loan losses ..........................        (5,500)         (3,970)         (2,040)         (5,600)        (4,050)
                                                          ---------     -----------     -----------     -----------    -----------
Net interest income after provision for loan losses .        49,947          51,509          51,085          48,534         41,183
                                                          ---------     -----------     -----------     -----------    -----------
Total other income ..................................           739           1,683           3,894           5,890          2,786
                                                          ---------     -----------     -----------     -----------    -----------
Total other expense .................................        19,999          21,130          21,444          19,883         19,396
                                                          ---------     -----------     -----------     -----------    -----------
Income before tax expense ...........................        30,687          32,062          33,535          34,541         24,573
Income tax expense ..................................        10,683          11,058          12,067          12,326         10,621
                                                          ---------     -----------     -----------     -----------    -----------

Income before cumulative effect of accounting 
  changes ...........................................    $   20,004     $    21,004     $    21,468     $    22,215    $    13,952
                                                         ==========     ===========     ===========     ===========    ===========
- -----------------------------------------------------------------------------------------------------------------------------------
OTHER DATA:
- -----------------------------------------------------------------------------------------------------------------------------------
Return on average assets ............................          1.11%           1.25%           1.38%           1.48%          1.01%

Return on average equity ............................         11.23           12.56           14.09           15.18          10.50
Average equity to average assets ....................          9.87            9.99            9.76            9.75           9.63
Equity to assets at period end ......................          9.83            9.79            9.93           10.10           9.45
Interest rate spread for period .....................          2.64            3.03            3.14            3.24           2.76
Net yield on average interest-earning assets ........          3.16            3.42            3.52            3.72           3.39

Non-performing assets to total assets at period end .          1.71            2.05            2.50            2.77           2.27
Average interest-earning assets to average
  interest-bearing liabilities ......................          1.12x           1.12x           1.12x           1.12x          l.llx

Other expenses to average assets ....................          1.11            1.26            1.37            1.32           1.40

Net interest income, after provision for
  loan losses, to other expenses ....................          2.50x           2.44x           2.38x           2.44x          2.12x
One year cumulative interest rate
   sensitivity gap to total assets ..................         (3.77)%         (1.37)%         (1.20)%         (3.12)%        (6.70)%
Dividend payout ratio ...............................         33.54           25.09           17.40           13.76          20.14
Number of full service offices ......................            14              14              13              13             13
- -----------------------------------------------------------------------------------------------------------------------------------
</TABLE>


                                       23




                         Independent Auditors' Consent
                         -----------------------------


The Board of Directors
Bankers Corp:


We consent to the inclusion of our report dated January 25, 1996, with respect
to the consolidated statement of condition of Bankers Corp. and subsidiary as of
December 31, 1995 and 1994, and the related consolidated statements of income,
changes in stockholders' equity, and cash flows for each of the years in the
three-year period ended December 31, 1995, which report appears as an exhibit to
the Form 8-K of Sovereign Bancorp, Inc. dated February 12, 1997.

Our report refers to a change in the method of accounting for certain
investments in debt and equity securities in 1994.


                                                     KPMG Peat Marwick LLP

Short Hills, New Jersey
February 12, 1997





                                                                    EXHIBIT 99.5

                       PRO FORMA UNAUDITED BALANCE SHEET
                           AS OF SEPTEMBER 30, 1996*
                                 (In thousands)

<TABLE>
<CAPTION>

                                                                                                               Sovereign,
                                                                                 Sovereign &                  First State
                                                   Sovereign     First State     First State     Bankers       & Bankers
                                                   ---------     -----------     -----------     -------       ---------
<S>                                                <C>             <C>           <C>            <C>           <C>
Cash and amounts due from depository
  institutions                                    $  122,973      $ 13,874       $  136,847    $   16,193     $  153,040
Investment and mortgage-backed
  securities                                       3,004,939        75,244        3,080,183       638,539      3,718,722
Loans                                              5,990,552       545,976        6,536,528     1,641,576      8,178,104
Allowance for possible loan losses                   (34,018)       (9,125)         (43,143)       (7,120)       (50,263)
Goodwill and otherwise intangible assets             114,524         2,199          116,723         3,518        120,241
Other assets                                         165,666        37,769          203,435        37,444        240,879
                                                   ---------       -------       ----------     ---------     ----------
TOTAL ASSETS                                      $9,364,636      $665,937      $10,030,573    $2,330,150    $12,360,723
                                                   =========       =======       ==========     =========     ==========

Deposits                                          $5,007,118      $589,509      $ 5,596,627    $1,625,344     $7,221,971
Borrowings                                         3,814,828        32,629        3,847,457       487,781      4,335,238
Other liabilities                                     82,609         3,844           88,453        29,496        115,949
                                                   ---------       -------       ----------     ---------     ----------
TOTAL LIABILITIES                                  8,904,555       625,982        9,530,537     2,142,621     11,673,158

Other Equity                                         344,655        20,863          365,518        74,839        440,357
Common stock                                               0            39               39           143            182
Retained Earnings                                    115,426        19,053          134,479       112,547        247,026
                                                   ---------       -------       ----------     ---------     ----------
TOTAL STOCKHOLDERS' EQUITY                           460,081        39,955          500,036       187,529        687,565
                                                   ---------       -------       ----------     ---------     ----------
TOTAL LIABILITIES & STOCKHOLDERS' EQUITY          $9,364,636      S665,937      $10,030,573    $2,330,150    $12,360,723
                                                   =========       =======       ==========     =========     ==========
</TABLE>


*First State as of June 30, 1996.


<PAGE>

                      PRO FORMA UNAUDITED INCOME STATEMENT
                 FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1996*
                     (in thousands, except per share data)

<TABLE>
<CAPTION>


                                                                                             Sovereign,
                                                                   Sovereign &               First State
                                       Sovereign    First State    First State    Bankers     & Bankers
                                       ---------    -----------    -----------    -------    -----------

<S>                                     <C>           <C>            <C>          <C>          <C>    
Interest income                        $451,794      $36,494        $488,288     $110,559     $598,847
Interest expense                        290,785       17,780         306,565       64,449      373,014
                                        -------       ------         -------      -------      -------
Net interest income                     161,009       18,714         179,723       46,110      225,833
Provision for possible loan losses        1,616        5,800           7,116        3,050       10,166
                                        -------       ------         -------      -------      -------
Net interest income after provision                                                                  0
  for possible loan lossess             169,493       13,114         172,607       43,060      215,667
                                        -------       ------         -------      -------      -------
Other non-interest income                17,032       12,466          29,498        1,591       31,089
Non-interest expense                    124,110       26,381         150,491       17,747      168,238
                                        -------       ------         -------      -------      -------
Income before taxes                      52,415         (801)         51,614       26,904       78,518
Income taxes                             19,911          195          20,106        9,537       29,643
                                        -------       ------         -------      -------      -------
Net income                             $ 32,504      $  (996)       $ 31,508     $ 17,367     $ 48,875
                                        =======       ======         =======      =======      =======

Earnings per share                        $0.55       ($0.25)          $0.49        $1.35        $0.55
                                        =======       ======         =======      =======      =======
</TABLE>


*First State for the nine months ended June 30, 1996.

Note 1: Per share data do not reflect Sovereign's 6-for-5 stock split declared
        January 16, 1997 and payable March 14, 1997.

Note 2: Above amounts assume no cost savings realization for either the First
        State acquisition or the Bankers acquisition.


<PAGE>

                      PRO FORMA UNAUDITED INCOME STATEMENT
                  FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1995
                     (in thousands, except per share data)

<TABLE>
<CAPTION>


                                                                                             Sovereign,
                                                                   Sovereign &               First State
                                       Sovereign    First State    First State    Bankers     & Bankers
                                       ---------    -----------    -----------    -------    -----------

<S>                                     <C>           <C>            <C>          <C>          <C>    
Interest income                        $356,456      $32,607        $388,963     $ 95,321     $484,284
Interest expense                        228,668       15,545         244,213       53,752      297,965
                                        -------       ------         -------      -------      -------
Net interest income                     127,788       16,962         144,750       41,569      186,319
Provision for possible loan losses          750        1,100           1,850        3,500        5,350
                                        -------       ------         -------      -------      -------
Net interest income after provision                                                                  0
  for possible loan lossess             127,038       15,862         142,900       38,069      180,969
                                        -------       ------         -------      -------      -------
Other non-interest income                19,055        4,563          23,598        1,762       25,360
Non-interest expense                     84,168       16,109         100,277       15,206      115,483
                                        -------       ------         -------      -------      -------
Income before taxes                      61,925        4,296          66,221       24,625       90,846
Income taxes                             21,214        1,389          22,603        8,843       31,446
                                        -------       ------         -------      -------      -------
Net income                             $ 40,711      $ 2,907        $ 43,618     $ 15,782     $ 59,400
                                        =======       ======         =======      =======      =======

Earnings per share                        $0.73        $0.75           $0.72        $1.19        $0.70
                                        =======       ======         =======      =======      =======
</TABLE>


Note 1: Per share data do not reflect Sovereign's 6-for-5 stock split declared
        January 18, 1997 and payable March 14, 1997.

Note 2: Above amounts assume no cost savings realization for either the First
        State acquisition or the Bankers acquisition.


<PAGE>

                      PRO FORMA UNAUDITED INCOME STATEMENT
                 FOR THE YEAR ENDED DECEMBER 31, 1995
                     (in thousands, except per share data)

<TABLE>
<CAPTION>


                                                                                             Sovereign,
                                                                   Sovereign &               First State
                                       Sovereign    First State    First State    Bankers     & Bankers
                                       ---------    -----------    -----------    -------    -----------

<S>                                     <C>           <C>            <C>          <C>          <C>    
Interest income                        $493,031      $44,349        $537,380     $129,265     $686,645
Interest expense                        318,805       21,765         340,570       73,818      414,388
                                        -------       ------         -------      -------      -------
Net interest income                     174,226       22,584         196,810       55,447      252,257
Provision for possible loan losses        1,000        1,650           2,650        5,500        8,150
                                        -------       ------         -------      -------      -------
Net interest income after provision                                                                  0
  for possible loan lossess             173,226       20,934         194,160       49,947      244,107
                                        -------       ------         -------      -------      -------
Other non-interest income                25,829        6,368          32,197          739       32,936
Non-interest expense                    113,108       22,172         135,280       19,999      155,279
                                        -------       ------         -------      -------      -------
Income before taxes                      85,947        5,130          91,077       30,687      121,764
Income taxes                             29,539        1,132          30,671       10,683       41,354
                                        -------       ------         -------      -------      -------
Net income                             $ 56,408      $ 3,998        $ 60,406     $ 20,004     $ 80,410
                                        =======       ======         =======      =======      =======

Earnings per share                        $1.00        $1.01           $0.98        $1.61        $0.94
                                        =======       ======         =======      =======      =======
</TABLE>


Note 1: Per share data do not reflect Sovereign's 6-for-5 stock split declared
        January 16, 1997 and payable March 14, 1997.

Note 2: Above amounts assume no cost savings realization for either the First
        State acquisition or the Bankers acquisition.


<PAGE>

                      PRO FORMA UNAUDITED INCOME STATEMENT
                      FOR THE YEAR ENDED DECEMBER 31, 1994
                      (in thousands, except per share data)

<TABLE>
<CAPTION>


                                                                                             Sovereign,
                                                                   Sovereign &               First State
                                       Sovereign    First State    First State    Bankers     & Bankers
                                       ---------    -----------    -----------    -------    -----------

<S>                                     <C>           <C>            <C>          <C>          <C>    
Interest income                        $354,141      $34,936        $389,076     $106,602     $495,678
Interest expense                        198,741       13,448         212,189       51,123      263,312
                                        -------       ------         -------      -------      -------
Net interest income                     155,400       21,487         176,887       55,479      232,366
Provision for possible loan losses        4,100        1,892           5,992        3,970        9,962
                                        -------       ------         -------      -------      -------
Net interest income after provision                                                                  0
  for possible loan lossess             151,300       19,595         170,895       51,509      222,404
                                        -------       ------         -------      -------      -------
Other non-interest income                14,554        4,150          18,704        1,683       20,387
Non-interest expense                     90,989       18,881         109,870       21,130      131,000
                                        -------       ------         -------      -------      -------
Income before taxes                      74,865        4,864          79,729       32,062      111,791
Income taxes                             28,467        1,363          29,830       11,058       40,888
                                        -------       ------         -------      -------      -------
Net income                             $ 46,398      $ 3,501        $ 49,899     $ 21,004     $ 70,903
                                        =======       ======         =======      =======      =======

Earnings per share                        $0.90        $0.91           $0.89        $1.56        $0.87
                                        =======       ======         =======      =======      =======
</TABLE>


Note 1: Per share data do not reflect Sovereign's 6-for-5 stock split declared
        January 16, 1997 and payable March 14, 1997.

Note 2: Above amounts assume no cost savings realization for either the First
        State acquisition or the Bankers acquisition.


<PAGE>

                      PRO FORMA UNAUDITED INCOME STATEMENT
                      FOR THE YEAR ENDED DECEMBER 31, 1993
                      (in thousands, except per share data)

<TABLE>
<CAPTION>


                                                                                             Sovereign,
                                                                   Sovereign &               First State
                                       Sovereign    First State    First State    Bankers     & Bankers
                                       ---------    -----------    -----------    -------    -----------

<S>                                     <C>           <C>            <C>          <C>          <C>    
Interest income                        $282,790      $34,624        $317,414     $100,965     $418,379
Interest expense                        153,318       15,401         168,719       47,840      216,559
                                        -------       ------         -------      -------      -------
Net interest income                     129,472       19,223         148,695       53,125      201,820
Provision for possible loan losses        8,650        2,440          11,090        2,040       13,130
                                        -------       ------         -------      -------      -------
Net interest income after provision                                                                  0
  for possible loan lossess             120,822       16,783         137,605       51,085      188,690
                                        -------       ------         -------      -------      -------
Other non-interest income                15,167        4,205          19,372        3,894       23,268
Non-interest expense                     77,377       18,448          96,825       21,444      117,269
                                        -------       ------         -------      -------      -------
Income before taxes                      58,612        2,540          61,162       33,535       94,687
Income taxes                             22,998           15          23,013       12,067       35,080
                                        -------       ------         -------      -------      -------
Net income                             $ 35,614      $ 2,525        $ 38,139     $ 21,468     $ 59,807
                                        =======       ======         =======      =======      =======

Earnings per share                        $0.70        $0.65           $0.69        $1.56        $0.73
                                        =======       ======         =======      =======      =======
</TABLE>


Note 1: Per share data do not reflect Sovereign's 6-for-5 stock split declared
        January 16, 1997 and payable March 14, 1997.

Note 2: Above amounts assume no cost savings realization for either the First
        State acquisition or the Bankers acquisition.




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