CHESTER VALLEY BANCORP INC
10KSB, 1997-09-29
SAVINGS INSTITUTIONS, NOT FEDERALLY CHARTERED
Previous: FIRST NATIONAL ENTERTAINMENT CORP, 10KSB, 1997-09-29
Next: BALANCED OPPORTUNITY FUND LIMITED PARTNERSHIP, 10-K, 1997-09-29



                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                   FORM 10-KSB

[ X ] Annual Report Pursuant to Section 13 or 15(d) of the Securities
      Exchange Act of 1934
      For Fiscal Period Ended:  June 30, 1997

                        Or

[   ] Transition Report Pursuant to Section 13 or 15(d) of the
      Securities Exchange Act of 1934
      For the transition period from ________ to _________

                           Commission File No: 0-18833

                           Chester Valley Bancorp Inc.
                           ---------------------------
             (Exact name of registrant as specified in its charter)

               Pennsylvania                                      23-2598554
               ------------                                      ----------
      (State or other jurisdiction of                          (IRS Employer
      incorporation or organization)                        Identification No.)

   100 E. Lancaster Ave., Downingtown PA                           19335
   -------------------------------------                           -----
 (Address of principal executive offices)                        (Zip Code)

       Registrant's telephone number, including area code: (610) 269-9700

           Securities registered pursuant to Section 12(b) of the Act:
                                 Not Applicable

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

                     Common Stock, $1.00 Par Value Per Share
                     ---------------------------------------
                                (Title of Class)
<PAGE>

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

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

State issuer's revenues for its most recent fiscal year.      $23,892,931

As of September 1, 1997, the aggregate  value of the 1,757,559  shares of Common
Stock  of the  registrant  which  were  issued  and  outstanding  on such  date,
excluding 301,821 shares held by all directors and officers of the registrant as
a group, was approximately  $42.18 million.  This figure is based on the closing
sales price of $24.00 per share of the registrant's Common Stock on September 1,
1997.

Number of shares of Common Stock outstanding as of September 1, 1997: 2,059,380

Transitional Small Business Disclosure Format. YES [   ]    NO [ X ]


                       DOCUMENTS INCORPORATED BY REFERENCE

The following documents are incorporated by reference:

(1)      Portions of the Annual Report to  shareholders  for the year ended June
         30,  1997,  are  incorporated  into  Part II,  Items 5 - 7 of this Form
         10-KSB.

(2)      Portions of the Definitive  Proxy Statement for the 1997 annual meeting
         of shareholders  are  incorporated  into Part III, Items 9 - 12 of this
         Form 10-KSB.

<PAGE>

PART I.

ITEM 1.  BUSINESS

General

         Chester Valley Bancorp Inc. (the "Company"),  established in 1989, is a
Pennsylvania-chartered   unitary  thrift  holding   company,   headquartered  in
Downingtown, Pennsylvania. The business of the Company primarily consists of the
ownership  of 100% of the  outstanding  capital  stock of First  Financial  Bank
("First  Financial"  or the  "Bank"),  a  Pennsylvania-chartered  stock  savings
association   founded  in  1922,   which  conducts   operations   through  seven
full-service offices located in Downingtown, Exton, Frazer, Thorndale, Westtown,
Airport Village in Coatesville,  and Brandywine  Square between  Downingtown and
Exton,  Pennsylvania.   The  Bank  has  always  emphasized  a  strong  community
orientation and personalized customer service.

         The Bank is primarily  engaged in attracting  deposits from the general
public and using such  deposits,  together with  borrowings and other sources of
funds,  to originate and purchase first  mortgage loans as well as  construction
loans secured by residential  and commercial real estate,  consumer  loans,  and
other non-mortgage loans.

         Excluding the one-time  Savings  Institutions  Insurance  Fund ("SAIF")
special assessment, the Company had net income of $2.76 million for fiscal 1997,
as  compared to $2.44  million in fiscal  1996.  The pre-tax  amount of the SAIF
assessment  was $1.39 million,  resulting in an after-tax  charge to earnings of
approximately $832,000. After recognition of this assessment, the Company earned
net income of $1.93 million for fiscal 1997. The Company's operating results are
derived almost entirely from the Bank's results of operations.

         The Company's  earnings depend primarily on the difference  between the
yield earned on its loan and  investment  securities  portfolios and its cost of
funds,  consisting  primarily of the interest  paid on deposits and, to a lesser
extent,  on borrowings  ("interest  rate  spread").  During fiscal year 1997 the
Company's  interest rate spread  averaged  3.38%  compared to 3.21% and 3.19% in
fiscal years 1996 and 1995,  respectively.  Net interest income,  on a fully tax
equivalent  basis,  increased  13.9%, or $1.39 million to $11.36 million in 1997
from $9.97 million in 1996, compared to a 6.6% increase of $613,000 from 1995 to
1996. Net interest  margin,  on a fully tax equivalent  basis, was 4.03% for the
year ended 1997, compared to 3.86% in 1996 and 3.73% in 1995.

         Total other income increased $201,000 or 17.9% to $1.32 million for the
year ended June 30, 1997,  from fiscal  1996.  An increase of $44,000 in service
charges  and fees in fiscal  1997 as the result of an  increase  in  commissions
earned  on the  sale  of  disability  and  life  insurance  to the  Bank's  loan
customers,  an increase in the number of safe  deposit  boxes  rented,  and fees
earned on the Bank's debit card contributed to the increase in other income. The
Bank  recognized a gain of $2,400 on the sale of real estate owned during fiscal
1997  compared to a loss of $52,000  during the prior fiscal year.  In addition,
during fiscal 1997 the Bank purchased  properties adjacent to its main office in
order to expand its facilities to accommodate its growth. The rental income from
these  properties also contributed to the increase in other income during fiscal
1997.

         Total other income  increased  $78,000 or 7.5% to $1.12 million for the
year ended June 30,  1996,  as compared to fiscal 1995.  During  fiscal 1996 the
Company  recognized  gains  on the  sale of  securities  available  for  sale of
$148,000  compared to no such gains in fiscal 1995.  However,  this increase was
partially offset in fiscal 1996 by the recognition of a $52,000 loss on the sale
of two real estate owned  properties.  An increase of $86,000 in service charges
and fees in  fiscal  1996 as the  result  of  increased  fees and the  number of
deposit accounts also contributed to the increase in other income.  Other income
in  fiscal  1995  included  a  $100,000  gain  on the  sale  of  land  held  for
development.

         Excluding  the  $1.39  million  one-time  SAIF  assessment,   operating
expenses  totaled $7.80 million for fiscal year 1997, an increase of $800,000 or
11.4% over fiscal 1996. The one-time  assessment was part of legislation adopted
to recapitalize  the SAIF and required the Bank to pay 65.7 cents for every $100
of deposits. As a result of the special assessment, the Bank's federal insurance
premiums decreased from $0.23 per $100 of deposits to $0.06 per $100 of deposits
in the third fiscal  quarter of 1997. The Bank  anticipates  paying this reduced
premium for the foreseeable future. This reduction in federal insurance premiums
will  favorably  impact  expense for fiscal  1998.  The  increase  in  operating
expenses  over the prior  fiscal year was  primarily  due to a $489,000 or 15.0%
increase in salaries and employee  benefits  related to general salary increases
as well as the hiring of additional  staff for the Bank's newest branch  office,
Brandywine  Square,  and  for  the  Bank's  commercial  loan  department.   Also
contributing to the increase in other operating expenses was a $196,000 or 15.1%
increase in occupancy  and furniture and  equipment  costs  associated  with the
opening of the Brandywine Square branch in the first quarter of fiscal 1997.

         Operating  expenses  totaled $7.00 million for the fiscal year 1996, an
increase of $383,000 or 5.8% over the prior fiscal year.  The increase  over the
prior fiscal year was  primarily  due to a $197,000 or 6.4% increase in salaries
and employee  benefits related to general salary  increases,  increased  benefit
costs,  and a full year of expenses  related to the  staffing  required  for the
Company's   Airport  Village  branch  which  opened  during  fiscal  1995.  Also
contributing to the increase in other operating expenses was a $118,000 or 10.0%
increase  in  occupancy  and  furniture  and  equipment  costs  associated  with
increased costs of maintenance  contracts on computer equipment,  the renovation
of one of the Bank's  branches,  and the  purchase  of  software  and  equipment
related to the upgrade of the computer network for the operations  department of
the Bank.

         The  Company's  assets  totaled  $323.67  million at June 30, 1997,  as
compared with $272.93 million as of June 30, 1996. This 18.6% increase in assets
was primarily  funded by an increase in deposits of $32.54 million or 14.3% from
$228.21  million at June 30, 1996, to $260.75  million at June 30, 1997,  and an
increase in Federal  Home Loan Bank  ("FHLB")  advances of $16.23  million  from
$13.97  million to $30.20 million at June 30, 1996 and 1997,  respectively.  The
increase in deposits  and  advances  was used in part to fund loan  originations
during the period,  which contributed to an increase in net loans receivable and
loans held for sale from $223.96 million at June 30, 1996, to $257.15 million at
June 30, 1997. In addition, the Company's investment securities held to maturity
and available for sale along with its interest-bearing deposits increased in the
aggregate  from  $39.54  million to $53.88  million  at June 30,  1996 and 1997,
respectively.

         In September  1996 and 1995 the Company paid 5% common stock  dividends
in the amounts of 77,731 and 74,110 shares,  respectively,  from  authorized but
unissued common stock, with fractional shares paid in the form of cash. In March
1997 the Company  paid a  five-for-four  stock  split  effected in the form of a
dividend in the amount of 414,188  shares,  with  fractional  shares paid in the
form of cash.

         The Bank's primary market area includes  Chester County and sections of
the four contiguous  counties  (Delaware,  Montgomery,  Berks, and Lancaster) in
Pennsylvania.  Chester  County,  in which all of the Bank's offices are located,
continues to grow in terms of economic  development  and population  growth.  In
1990 the  population  of Chester  County  was  approximately  376,400,  an 18.9%
increase  from  1980,  while  by the  end of 1996 it had  further  increased  to
419,070.

         Customer  deposits  with First  Financial  are  insured to the  maximum
extent provided by law by the Federal  Deposit  Insurance  Corporation  ("FDIC")
through  the  SAIF.  The  Bank  is  subject  to  examination  and  comprehensive
regulation  by the  FDIC,  the  Office of Thrift  Supervision  ("OTS"),  and the
Pennsylvania Department of Banking ("Department"). It is a member of the FHLB of
Pittsburgh ("FHLBP"),  which is one of the 12 regional banks comprising the FHLB
System.  The Bank is further subject to regulations of the Board of Governors of
the Federal Reserve System ("Federal Reserve Board") governing reserves required
to be maintained against deposits and certain other matters.

Lending Activities

         Loan  Portfolio  Composition.  The Company's net loan portfolio (net of
undisbursed  proceeds,  deferred  fees and  allowance  for possible loan losses)
totaled $257.15 million at June 30, 1997,  representing  approximately  79.4% of
the Company's total assets of $323.67 million at that date.

<PAGE>
The following table presents information  regarding the Company's loan portfolio
by type of loan indicated.

(Dollars in Thousands)
<TABLE>
<CAPTION>
                                                                             At June 30,
                                      ----------------------------------------------------------------------------------------------
                                             1997                     1996                    1995                      1994        
                                      ------------------       -----------------       -----------------         ------------------ 
                                                   % of                    % of                    % of                       % of  
                                                   Total                   Total                   Total                      Total 
                                       Amount      Loans       Amount      Loans       Amount      Loans         Amount       Loans 
                                      -------      -----       -------     -----       -------     -----         -------      ----- 
<S>                                  <C>          <C>         <C>         <C>         <C>         <C>           <C>          <C>    
Real estate loans:
   Residential:
        Single-family                $158,537       58.4%     $147,274      62.6%     $150,639      66.0%       $130,808       63.8%
        Multi-family                      893        0.3         1,256       0.5         1,359       0.6           1,562        0.8 
   Commercial                          33,981       12.5        22,552       9.6        22,433       9.8          16,853        8.2 
   Construction and land
      acquisition(1)                   22,907        8.5        17,028       7.2        13,120       5.7          17,631        8.6 
                                     -------------------      ------------------      ------------------        ------------------- 
           Total real estate loans    216,318       79.7       188,110      79.9       187,551      82.1         166,854       81.4 
Commercial business loans(2)            7,863        2.9         5,701       2.4         4,039       1.8           3,581        1.8 
Consumer loans(3)                      47,343       17.4        41,486      17.7        36,634      16.1          34,512       16.8 
                                     -------------------      ------------------      ------------------        ------------------- 
            Total loans receivable    271,524      100.0%      235,297     100.0%      228,224     100.0%        204,947      100.0%
                                                   =====                   =====                   =====                      ===== 
 
Less:
  Loans in process                    (10,092)                  (7,134)                 (3,385)                   (6,941)           
  Allowance for possible
          loan losses                  (2,855)                  (2,667)                 (2,449)                   (2,199)           
   Deferred fee income                 (1,537)                  (1,533)                 (1,574)                   (1,514)           
                                     ---------                --------                --------                  --------            
              Net loans receivable    257,040                  223,963                 220,816                   194,293            

Loans held for sale, single-family
   residential mortgages                  106                       --                     142                        --            
                                     ---------                --------                --------                  --------            

   Net loans receivable and
     loans held for sale             $257,146                 $223,963                $220,958                  $194,293            
                                     ========                 ========                ========                  ========            
</TABLE>
- ----------------
(1)      Includes  construction  loans for both  residential and commercial real
         estate properties.

(2)      Consists primarily of secured equipment loans.

(3)      Consists  primarily  of home  equity  loans and lines of  credit,  home
         improvement, automobile and other personal loans.
<PAGE>
<TABLE>
<CAPTION>
                                                      At June 30,       
                                                 -------------------    
                                                         1993           
                                                  ------------------    
                                                               % of     
                                                               Total    
                                                  Amount       Loans    
                                                  -------      -----    
<S>                                              <C>          <C>       
Real estate loans:                                                      
   Residential:                                                         
        Single-family                            $113,860       60.7%   
        Multi-family                                1,886        1.0    
   Commercial                                      14,679        7.8    
   Construction and land                                                
      acquisition(1)                               17,390        9.3    
                                                 -------------------    
           Total real estate loans                147,815       78.8    
Commercial business loans(2)                        4,008        2.1    
Consumer loans(3)                                  35,892       19.1    
                                                 -------------------    
            Total loans receivable                187,715      100.0%   
                                                               =====    
                                                                        
Less:                                                                   
  Loans in process                                 (8,668)              
  Allowance for possible                                                
          loan losses                              (1,770)              
   Deferred fee income                             (1,236)              
                                                 --------               
              Net loans receivable                176,041               
                                                                        
Loans held for sale, single-family                                      
   residential mortgages                               --               
                                                 --------               
                                                                        
   Net loans receivable and                                             
     loans held for sale                         $176,041               
                                                 ========               
</TABLE>
                                                 
- ----------------
(1)      Includes  construction  loans for both  residential and commercial real
         estate properties.

(2)      Consists primarily of secured equipment loans.

(3)      Consists  primarily  of home  equity  loans and lines of  credit,  home
         improvement, automobile and other personal loans.
<PAGE>
         Contractual Maturities.  The following table sets forth the contractual
principal repayments of the total loan portfolio, including loans in process, of
the Company as of June 30, 1997, by categories of loans.  Adjustable,  floating,
and fixed-rate loans are included in the period in which they mature.
<TABLE>
<CAPTION>
                                                                                        Principal Repayments
                                                                            Contractually Due in Year(s) Ended June 30,
                                                                                           (In Thousands)
                                                                    Total                                                        
                                                                 Outstanding                                                     
                                                                      at                                                     2003   
                                                                   June 30,                                                   and   
                                                                     1997               1998             1999-2002        Thereafter
                                                                   --------           --------           ---------        ----------
<S>                                                                <C>                <C>                <C>                <C>     
Real estate loans:
  Residential(1) .......................................           $159,430           $    940           $  5,943           $152,547
  Commercial ...........................................             33,981                196              4,178             29,607
  Construction and land acquisition(2) .................             22,907              8,978              6,232              7,697
Commercial business loans(3) ...........................              7,863              2,949              3,251              1,663
Consumer loans(4) ......................................             47,343              5,495             20,369             21,479
                                                                   ========           ========           ========           ========

        Total loans ....................................           $271,524           $ 18,558           $ 39,973           $212,993
                                                                   ========           ========           ========           ========

</TABLE>

(1)      Includes  mortgages on both  single-family and multi-family  (more than
         four units) residential properties.

(2)      Includes  construction  loans for both  residential and commercial real
         estate properties.

(3)      Consists primarily of secured equipment loans.

(4)      Consists  primarily  of home  equity  loans and lines of  credit,  home
         improvement, automobile and other personal loans.
<PAGE>
The following  table sets forth,  as of June 30, 1997,  the dollar amount of all
loans contractually due after June 30, 1998, which have fixed interest rates and
floating or adjustable rates.
<TABLE>
<CAPTION>
                                                                 Contractual Obligations
                                                                 Due After June 30, 1998
                                                     -------------------------------------------------
                                                                                       Floating/
                                                              Fixed                    Adjustable
                                                              Rates                      Rates
                                                     -------------------------    ---------------------
                                                                          (In Thousands)
<S>                                                   <C>                            <C>              
Real estate loans:
        Residential                                   $                68,214        $          90,276
        Commercial                                                      3,548                   30,237
        Construction and land acquisition                               3,144                   10,785
Commercial business loans                                               3,201                    1,713
Consumer loans                                                         36,422                    5,426
                                                     =========================    =====================
         Total loans                                   $              114,529         $        138,437
                                                     =========================    =====================
</TABLE>

         Contractual  principal  repayments of loans do not necessarily  reflect
the actual term of the Company's  loan  portfolio.  The average life of mortgage
loans is  substantially  less  than  their  contractual  terms  because  of loan
prepayments  and because of enforcement of due-on-sale  clauses,  which give the
Company  the right to declare a loan  immediately  due and payable in the event,
among other things,  that the borrower  sells the real  property  subject to the
mortgage and the loan is not repaid. The average life of mortgage loans tends to
increase,  however,  when current mortgage loan rates substantially exceed rates
on existing  mortgage  loans and,  conversely,  decrease  when rates on existing
mortgage loans substantially exceed current mortgage loan rates.

         Origination,  Purchase and Sale of Loans.  As a  Pennsylvania-chartered
savings  institution,  First  Financial  has general  authority  pursuant to the
Savings  Association  Code of 1967, as amended ("State Code"),  to originate and
purchase loans secured by real estate located  throughout the United States. Due
to  the  Company's  strong  community  orientation,  substantially  all  of  the
Company's total mortgage loan portfolio is secured by real estate located in its
primary market area.

         Residential and commercial real estate loans are originated directly by
the Company through salaried loan officers.  In addition,  from time to time the
Company utilizes third-party  originators who use the same credit guidelines and
standards  as the  Company  to  originate  residential  loans.  Residential  and
commercial real estate loan originations are normally  attributable to referrals
from real estate brokers and builders and other financial institutions, mortgage
brokers,  depositors  and walk-in  customers.  Consumer  loan  originations  are
primarily  attributable  to existing  customers and referrals,  as well as third
party auto loans originated through dealers.
<PAGE>

         The Company  periodically  identifies certain loans as held for sale at
the  time  of  origination.   These  loans  consist   primarily  of  fixed-rate,
single-family   residential   mortgage   loans   which  meet  the   underwriting
characteristics of certain government-sponsored  enterprises (conforming loans).
The  majority of  conforming  loans sold to date have  consisted of sales to the
Federal Home Loan Mortgage Corporation ("FHLMC") of fixed-rate mortgage loans in
furtherance  of the  Company's  goal  of  better  matching  the  maturities  and
interest-rate  sensitivity of its assets and liabilities.  In selling conforming
loans,  the Company has retained the servicing  thereon in order to increase its
non-interest  income.  At June 30, 1997, the Company  serviced $24.89 million of
mortgage loans for others.  Sales of loans produce future  servicing  income and
provide  funds for  additional  lending  and other  purposes.  The  Company is a
qualified servicer for FHLMC,  Federal National Mortgage  Association  ("FNMA"),
and  Government  National  Mortgage  Association  ("GNMA").  In fiscal  1995 the
Company entered into an agreement with a third party to originate and sell jumbo
fixed-rate  mortgage  loans with servicing  released upon sale of the loans.  In
fiscal 1997 the Company had no jumbo  fixed-rate  loan  originations  or related
sales of such loans.
<PAGE>

The  following  table  shows  total  loans and loans  held for sale  originated,
purchased, sold and repaid during the periods indicated.
<TABLE>
<CAPTION>
                                                                Year Ended June 30,
                                                        ----------------------------------
                                                          1997         1996          1995
                                                        --------     --------     --------
                                                                  (In Thousands)
<S>                                                     <C>          <C>          <C>     
Total loans receivable and loans held for sale at
    beginning of period ...........................     $235,297     $228,366     $204,947

        Real estate loan originations:
               Residential ........................       31,031       23,340       28,019
               Commercial .........................       10,018        3,674        8,144
               Construction and land acquisition(1)       21,740       13,305        6,958
                                                        --------     --------     --------
                   Total real estate
                        loan originations .........       62,789       40,319       43,121
          Consumer loans(2) .......................       19,163       19,044       12,004
          Commercial business loans ...............        5,150        4,977        1,601
                                                        --------     --------     --------
                   Total loan
                         originations .............       87,102       64,340       56,726
                                                        --------     --------     --------

Principal loan repayments .........................       45,846       54,611       32,234
Sales of loans ....................................        4,923        2,798        1,073
                                                        --------     --------     --------
                      Total principal
                          repayments
                          and sales ...............       50,769       57,409       33,307
                                                        --------     --------     --------
                       Net increase in
                          loans and loans
                          held for sale ...........       36,333        6,931       23,419
                                                        --------     --------     --------

Total loans receivable and loans
    held for sale at end of period ................     $271,630     $235,297     $228,366
                                                        ========     ========     ========
</TABLE>

(1)      Includes  construction  loans for both  residential and commercial real
         estate properties.

(2)      Includes  primarily  home  equity  loans  and  lines  of  credit,  home
         improvement, automobile and other personal loans.
<PAGE>
         Loans on Existing Residential Properties.  The Company currently offers
adjustable-rate  mortgages  ("ARMs") which have up to 30-year terms and interest
rates which  adjust  either  annually or every three  years,  or which are fixed
initially for the first three years, five years,  seven years, or ten years, and
adjust annually  thereafter,  based upon changes in an index based on the weekly
average  yield on United  States  Treasury  securities  adjusted  to a  constant
maturity of one year or three  years,  respectively,  as made  available  by the
Federal Reserve Board plus a margin.  In recent years,  consumers have expressed
interest in ARMs which adjust on a three-year  basis. The amount of any increase
or decrease in the interest rate for ARMs is limited to 2% or 3% per year and 6%
over the life of the loan. Although the Company has originated a small amount of
ARMs which include a conversion to a fixed-rate  feature,  substantially  all of
the ARMs originated  cannot be converted to fixed-rate  loans.  The Company does
not currently offer ARMs with negative amortization.  The interest rates of ARMs
may not adjust as rapidly as changes in the Company's cost of funds.

         Fixed-rate  residential  mortgage loans currently  originated generally
have 30-year terms,  although some have 15-year terms with commensurately  lower
interest  rates.  Substantially  all  of  the  Company's  long-term,  fixed-rate
residential  mortgage loans and ARMs include "due on sale" clauses.  The Company
also offers a  bi-weekly  mortgage  which is a  fixed-rate  loan with  bi-weekly
payments.  Based on current  interest  rates, it is repaid in  approximately  22
years.

         The Company also makes second mortgage loans and home equity loans. See
"Lending Activities - Consumer Loans."

         Loans on Existing  Commercial and Multi-Family  Properties.  During the
past  several  years,  the Company has  originated  permanent  loans  secured by
multi-family and  income-producing  properties such as  condominiums,  apartment
buildings,  office  buildings and to a lesser extent,  hotels and small shopping
centers.  The Company  intends to increase  its emphasis on the  origination  of
commercial real estate loans and, as such, has increased its commercial  lending
staff. The Company's  Commercial Loan Department  consists of four loan officers
with a combined total of 70 years of experience. The origination of multi-family
residential  and  commercial  real  estate  loans has been used to  shorten  the
average  maturity and increase the interest  rate  sensitivity  of the Company's
loan portfolio as well as to generate increased fee income. All of the Company's
multi-family residential and commercial real estate loan portfolio is secured by
properties  located in the Company's  primary  market area. As of June 30, 1997,
commercial and multi-family real estate loans,  excluding construction loans for
such  properties,  amounted  to  $34.87  million,  or  12.8% of the  total  loan
portfolio.

         Commercial  real estate loans have interest rates which adjust annually
after an initial  three- or five-year  term by a margin over the prime  interest
rate as  published  in the money rates  table of The Wall Street  Journal on the
last  business  day of the month  ("Prime  Rate").  These loans  typically  have
amortization  periods of up to 20 years, but occasionally provide that the loans
can be called prior to the end of the amortization  period,  generally at three,
five, seven or ten years after origination.

         Commercial and  multi-family  residential  real estate lending  entails
significant additional risks as compared with single-family residential property
lending.  Commercial and  multi-family  residential  real estate loans typically
involve large loan balances to single borrowers or groups of related  borrowers.
The payment  experience on such loans is typically  dependent on the  successful
operation of the business or real estate  project.  The success of such projects
is  sensitive  to  changes in supply  and  demand  conditions  in the market for
commercial  and  multi-family  residential  real  estate  as  well  as  economic
conditions generally.

         The Company seeks to ensure that the property securing these loans will
generate  sufficient cash flow to adequately  cover operating  expenses and debt
service payments. To this end, permanent commercial and multi-family residential
real estate loans generally are made at a loan-to-value ratio of 75% or less. In
underwriting   commercial  and  multi-family   residential  real  estate  loans,
consideration  is given to the property's  operating  history,  future operating
projections, current and projected occupancy, position in the local and regional
market, location and physical condition. The underwriting analysis also includes
credit  checks and a review of the  financial  condition  of the  borrower.  The
Company usually  obtains full or partial loan  guarantees from the  principal(s)
involved.

         Construction  Loans.  The  Company  also  offers  both  fixed-rate  and
adjustable-rate  residential  and  commercial  construction  loans.  Residential
construction  loans  are  offered  to  individuals  building  their  primary  or
secondary residence as well as to selected local developers to construct one- to
four-family  dwellings.  Generally,  loans for both  residential  and commercial
construction  are made with terms that reflect the  underlying  cash flow of the
loan. However, extensions may be granted upon Board of Directors' approval after
additional underwriting  procedures have been performed.  Advances are made on a
percentage of completion  basis,  usually  consisting of six draws.  Residential
construction  loans  convert to permanent  loans at the end of 12 months or upon
completion,  whichever  occurs  first.  The Company will only make  construction
loans to a developer if 25% of the ground cost has been paid.  At June 30, 1997,
$16.14  million or 5.9% of the  Company's  total  loan  portfolio  consisted  of
construction loans including loans in process.  Loans in process related to such
loans totaled $8.93 million at June 30, 1997.

         The Company has been active in construction  lending for many years and
intends to continue its involvement in such lending in the future.  Construction
lending is generally  considered to involve a higher degree of risk of loss than
long-term  financing  on  improved,  occupied  real  estate.  Risk  of  loss  on
construction  loans is  dependent  largely  upon  the  accuracy  of the  initial
appraisal of the property's  projected  value at completion of  construction  as
well as the estimated cost,  including  interest,  of  construction.  During the
construction  phase,  a number  of  factors  could  result  in  delays  and cost
overruns.  If either estimate proves to be inaccurate and the borrower is unable
to provide  additional funds, the lender may be required to advance funds beyond
the amount  originally  committed to permit  completion of the project and/or be
confronted at the maturity of the  construction  loan with a project whose value
is insufficient to assure full repayment.

         Land  Acquisition and Development  Loans.  The Company also offers land
acquisition and development  loans.  These types of loans are generally provided
only to local  developers  with  strong  financial  positions  and with whom the
Company is familiar.  These loans typically have terms of one to three years and
carry a floating  interest rate normally  indexed to the Prime Rate. The Company
will lend up to 75% of the  appraised  value of the  project.  At June 30, 1997,
$6.76 million,  or 2.5% of the Company's total loan portfolio  consisted of land
acquisition and development loans,  including loans in process. Loans in process
on such loans totaled $1.16 million at June 30, 1997. Like construction lending,
these loans  generally are considered to involve a higher degree of risk of loss
than  long-term  financing  on approved  occupied  real  estate.  The Company is
actively  pursuing  developers who can demonstrate the ability to meet cash flow
projections in order to repay the loan through a very strong financial  position
and a reputation for successfully completing such projects in similar situations
with the Company.

         Consumer  Loans.  The Company offers a wide variety of consumer  loans,
including home equity loans,  home  improvement  loans,  equity lines of credit,
secured and  unsecured  personal  loans and  automobile  loans.  The Company has
aggressively  marketed  consumer  loans  in  order to  provide  a wide  range of
financial  services to its  customers  and  because of the shorter  terms of and
normally  higher  interest  rates on such loans.  As of June 30, 1997,  consumer
loans amounted to $47.34 million or 17.4% of the total loan portfolio.

         The Company's home equity lines of credit  currently  provide for terms
of up to 10 years.  The interest rate on the "Prime Line" adjusts monthly to the
Prime Rate. The loan has initial costs paid by the borrower.  The regular equity
line of credit adjusts  monthly at 1.50% above the Prime Rate. The limit of such
loan is the  borrower's  equity in his  residence,  subject  to  certain  income
qualifications.  The Company also makes fixed-rate, fixed-term home equity loans
on which it takes a first- or second-mortgage  lien on the borrower's  property.
These loans have terms of up to 15 years.  The balance of the  mortgages  on the
properties  cannot exceed 80% of the  appraised  value of the  properties.  Home
equity  lines of credit and  fixed-rate  home  equity  loans  amounted  to $5.77
million  and $35.49  million,  respectively,  as of June 30,  1997.  The Company
originates fixed-rate bridge loans with loan-to-value ratios no greater than 80%
of the value of the secured real estate and at a maximum term of twelve  months.
At June 30, 1997, the balance on these loans totaled $93,000. Unsecured personal
loans amounted to $671,500 at June 30, 1997,  and consisted of fixed-rate  loans
with  maximum loan  balances of $5,000 and terms no greater than 48 months.  The
Company also originates fixed-rate loans on new and used automobiles.  The terms
of such  loans do not  exceed 60 months on new cars and 48 months on used  cars.
Automobile  loans  amounted to $4.61  million at June 30,  1997.  The  Company's
current line of credit provides for unsecured loans of up to $1,000 for terms of
up to 36 months with an interest  rate set at 6.0% over the Prime Rate  adjusted
monthly.  Such loans  have a floor of 10.0% and a ceiling  of 18.0% and  totaled
$341,000 at June 30, 1997. The Company  originates  Visa and  MasterCard  credit
card loans with up to $5,000 lines of credit and at an interest rate set at 6.0%
over the Prime Rate.  At June 30, 1997,  the Company had $356,000 in credit card
loans outstanding.

         Consumer loans  generally have shorter terms and higher  interest rates
than mortgage  loans but generally  involve more credit risk than mortgage loans
because of the type and nature of the  collateral  and,  in certain  cases,  the
absence of collateral.  In addition,  consumer lending collections are dependent
on the borrower's continuing financial stability, and thus are more likely to be
adversely effected by job loss,  divorce,  illness and personal  bankruptcy.  In
most cases,  any repossessed  collateral for a defaulted  consumer loan will not
provide an adequate source of repayment of the outstanding  loan balance because
of improper  repair and  maintenance  of the  underlying  security.  The Company
believes that the generally  higher yields earned on consumer  loans  compensate
for the increased credit risk associated with such loans and that consumer loans
are  important  to its efforts to increase  the interest  rate  sensitivity  and
shorten the average maturity of its loan portfolio.

         Commercial  Business Loans.  The Company has placed greater emphasis on
commercial  business lending in an effort to better serve our community's needs,
obtain vital core  non-interest  bearing  deposits,  and increase the  Company's
interest rate spread. A substantial majority of such loans are adjustable, being
tied to the Prime  Rate.  The  Company  will extend  equipment  loans,  lines of
credit,  letters of credit,  and loans to purchase or start a business  and will
normally obtain either full or partial personal guarantees from the principal(s)
involved.  Such  loans  amounted  to $7.86  million  or 2.9% of the  total  loan
portfolio at June 30, 1997.

         Regulatory  Requirements and Underwriting  Policies.  At June 30, 1997,
pursuant to such provisions,  the Bank was permitted to extend credit to any one
borrower   totaling   $4.44  million.   Special  rules   applicable  to  savings
associations'  provide authority to loan up to $500,000 to a single borrower for
any purpose and to develop domestic  residential  housing units up to the lesser
of 30% of the savings association's unimpaired capital and unimpaired surplus or
$30.0  million,  if: (a) the  purchase  price of a  single-family  unit does not
exceed  $500,000;  (b) the savings  association is in compliance  with the fully
phased-in  capital  standards;  (c) the OTS director,  by order,  authorizes the
higher limit; (d) the loans made to all borrowers in the aggregate do not exceed
150% of the savings association's unimpaired capital and unimpaired surplus; and
(e) all loans comply with applicable loan-to-value requirements.

         Those loans to one borrower  which were made prior to the  enactment of
FIRREA  and the  OTS's  final  rule on loans to one  borrower  were  limited  by
previous  regulations of the OTS to the lesser of 10% of the Bank's withdrawable
deposits  or 100% of its  regulatory  capital.  However,  to the extent any such
loans exceed the limits imposed by FIRREA,  the Bank cannot extend new funds and
must use its best  efforts to reduce its  interest  in such  loans.  At June 30,
1997,  the  Bank's  largest  loan or group of loans to one  borrower,  including
related  entities,  aggregated  $3.43  million,  and is in  conformity  with the
current loans to one borrower regulations described above.

         The Company is currently  permitted to lend up to 100% of the appraised
value  of the  real  property  securing  a loan;  however,  if the  amount  of a
residential  loan originated or refinanced  exceeds 90% of the appraised  value,
the Company is required by federal  regulations,  the State Code and  Department
regulations to obtain private mortgage insurance on the portion of the principal
amount of the loan  that  exceeds  80% of the  appraised  value of the  security
property. Pursuant to underwriting guidelines adopted by the Board of Directors,
private  mortgage  insurance  must be  obtained on all  residential  loans whose
loan-to-value  ratios exceed 80%. The Company will  generally  lend up to 97% of
the appraised value of one-to four-family  owner-occupied  residential dwellings
when the required private mortgage insurance is obtained.  The Company generally
originates loans of up to 75% of the appraised value of the properties  securing
its  commercial  real  estate  and  commercial  business  loans  and  75% of the
appraised  value  upon  completion  or  sale  price,  whichever  is  lower,  for
construction  loans.  With  respect  to  construction  loans for  owner-occupied
properties made in connection with the providing of the permanent financing, the
Company will lend up to 90% of the  appraised  value when the  required  private
mortgage insurance is obtained.

         In the loan approval process,  the Company assesses both the borrower's
ability  to  repay  the loan  and the  adequacy  of the  proposed  security.  In
connection therewith, the Bank obtains an appraisal of the security property and
information  concerning the income,  financial condition,  employment and credit
history of the applicant.  Loans must be approved at various  management levels,
including  the  Board  of  Directors,  depending  on the  amount  of  the  loan.
Residential  mortgage  loans in  excess of  $500,000,  commercial  business  and
commercial real estate loans in excess of $450,000, and consumer loans in excess
of $250,000 require approval by the Board of Directors.

         For mortgage loans the Company  requires title  insurance  insuring the
priority of its lien, as well as fire and extended coverage casualty  insurance,
in order to protect the  properties  securing its real estate  loans.  Borrowers
must also obtain flood insurance policies where the property is in a flood plain
as  designated  by the Federal  Emergency  Management  Agency.  Borrowers may be
required  to advance  funds on a monthly  basis  together  with each  payment of
principal  and interest to a mortgage  loan account from which the Company makes
disbursements for items such as real estate taxes, hazard insurance premiums and
private mortgage insurance premiums as they fall due.

         Loan Fee and Servicing Income. In addition to interest earned on loans,
the Company  receives  income through  servicing of loans and fees in connection
with  loan  originations,   loan  modifications,   late  payments,  prepayments,
repayments  and changes of property  ownership  and for  miscellaneous  services
related to its loans.  Income from these activities varies from period to period
with the volume and type of loans made.

         Statement of Financial  Accounting  Standards  ("SFAS") No. 91 requires
that loan origination fees and certain related direct loan origination  costs be
offset and that the resulting net amount be deferred and amortized over the life
of the  related  loans as an  adjustment  to the  yield of such  related  loans.
However,  in the event the related loan is sold, any deferred loan fees or costs
remaining  with respect to such loan should be taken into  income.  In following
the guidelines of the statement,  all loan  origination and commitment fees have
been deferred and direct costs of originating loans have been capitalized.

         The  Company   currently   charges  loan  origination  fees  which  are
calculated  as a  percentage  of the amount of the loan.  The fees  received  in
connection  with the  origination of commercial real estate loans have generally
amounted to two points (one point being equivalent to 1% of the principal amount
of the loan). In addition, the Company typically receives fees from two to three
points  in  connection  with  the  origination  of  new,  conventional,   one-to
four-family  mortgages  and 3.5 points in  connection  with the  origination  of
construction loans.

         At June 30, 1997, the Company was servicing $24.89 million of loans for
others,  substantially  all of which were whole loans sold by the Company to the
FHLMC. The Company receives a servicing fee of approximately 1/4 or 3/8 of 1% on
such loans.

         In June 1996 the Financial  Accounting  Standards Board ("FASB") issued
SFAS No. 125,  "Accounting  for Transfers and Servicing of Financial  Assets and
Extinguishments  of  Liabilities."   This  statement  provides   accounting  and
reporting  standards  for  transfers  and  servicing  of  financial  assets  and
extinguishments   of   liabilities   based  on  consistent   application   of  a
financial-components   approach  that  focuses  on  control.   It  distinguishes
transfers of  financial  assets that are sales from  transfers  that are secured
borrowings.  Under  the  financial-components  approach,  after  a  transfer  of
financial  assets,  an entity  recognizes all financial and servicing  assets it
controls and liabilities it has incurred and  de-recognizes  financial assets it
no longer controls and  liabilities  that have been  extinguished.  The approach
focuses on the assets  and  liabilities  that  exist  after the  transfer.  If a
transfer does not meet the criteria for a sale, the transfer is accounted for as
a secured  borrowing  with pledge of  collateral.  The Company  adopted SFAS 125
prospectively  on January  1, 1997,  and the  impact on  earnings,  equity,  and
financial condition was not material.

         Non-Performing  Loans and Real Estate  Owned  ("REO").  When a borrower
fails to make a required loan payment, the Company attempts to cause the default
to be cured by contacting  the borrower.  In general,  contacts are made after a
payment is more than 15 days past due, at which time a late charge is  assessed.
Defaults are cured promptly in most cases. If the delinquency on a mortgage loan
exceeds  90 days  and is not  cured  through  the  Company's  normal  collection
procedures,  or an acceptable  arrangement  is not worked out with the borrower,
the Company will institute measures to remedy the default,  including commencing
a foreclosure action or, in special circumstances,  accepting from the mortgagor
a voluntary deed of the secured  property in lieu of  foreclosure.  The remedies
available to the Bank in the event of a default or  delinquency  with respect to
certain  residential  mortgage loans,  and the procedures by which such remedies
may be  exercised,  are  subject  to  Pennsylvania  law and  regulations.  Under
Pennsylvania  law, a lender is prohibited  from  accelerating  the maturity of a
residential  mortgage loan,  commencing any legal action (including  foreclosure
proceedings)  to  collect  on  such  loan,  or  taking  possession  of any  loan
collateral  until the lender has first provided the delinquent  borrower with at
least 30 days prior written notice  specifying the nature of the delinquency and
the  borrower's  right to correct such  delinquency.  In addition,  the lender's
ability to exercise  any  remedies it may have with respect to loans for one- or
two-family  principal  residences  located in Pennsylvania is further restricted
(including the lender's  right to foreclose on such  property)  until the lender
has  provided  the  delinquent   borrower  with  written  notice  detailing  the
borrower's  rights  to seek  consumer  credit  counseling  and  state  financial
assistance and until the borrower has exhausted or failed to pursue such rights.
These  provisions of  Pennsylvania  law may delay for several  months the Bank's
ability to foreclose  upon  residential  loans secured by real estate located in
the Commonwealth of Pennsylvania.  In addition,  the uniform  FNMA/FHLMC lending
documents  used  by the  Bank,  as well as most  other  residential  lenders  in
Pennsylvania, requires notice and a right to cure similar to that provided under
Pennsylvania law.

         Non-accrual  loans are loans on which the  accrual of  interest  ceases
when the  collection  of  principal  or interest  payments is  determined  to be
doubtful  by  management.  It is the policy of the  Company to  discontinue  the
accrual of interest when  principal or interest  payments are delinquent 90 days
or more (unless the loan  principal and interest are determined by management to
be fully secured and in the process of collection), or earlier, if the financial
condition of the borrower raises significant  concern with regard to the ability
of the  borrower to service the debt in  accordance  with the current loan term.
Interest income is not accrued until the financial  condition and payment record
of the borrower once again  demonstrate  the ability to service the debt. When a
loan is placed on non-accrual status,  previously accrued but unpaid interest is
deducted from interest income. Non-real estate consumer loans more than 120 days
delinquent   are  required  to  be  written  off  in  accordance   with  federal
regulations.

         If foreclosure is effected, the property is sold at a public auction in
which the Company may participate as a bidder.  If the Company is the successful
bidder,  the acquired  real estate  property is then  included in the  Company's
"real estate owned" account until it is sold.  When property is acquired,  it is
recorded at the lower of carrying or fair value at the date of  acquisition  and
any write-down resulting therefrom is charged to the allowance for possible loan
losses.  Interest  accrual  ceases  on the  date of  acquisition  and all  costs
incurred in maintaining the property from that date forward are expensed.  Costs
incurred for the  improvement or development of such property are capitalized to
the extent they do not exceed the  property's  fair value.  No loss reserves are
maintained  on REO,  and future  write-downs  for cost beyond the fair value are
expensed.  The Company is permitted  under  Department  and OTS  regulations  to
finance sales of REO by "loans to facilitate,"  which may involve more favorable
interest  rates and terms  than  generally  would be  granted  under the  Bank's
underwriting guidelines. However, at June 30, 1997, the Company did not have any
loans to facilitate.

         For purposes of applying the  measurement  criteria for impaired loans,
the  Company  excludes  large  groups  of  smaller-balance   homogeneous  loans,
primarily consisting of residential real estate loans and consumer loans as well
as commercial loans with balances of less than $100,000.  For applicable  loans,
the Company  evaluates the need for impairment  recognition  when a loan becomes
non-accrual  or earlier if,  based on  management's  assessment  of the relevant
facts and circumstances,  it is probable that the Bank will be unable to collect
all proceeds due according to the contractual  terms of the loan  agreement.  At
and during the twelve-month  period ended June 30, 1997, the recorded investment
in impaired loans was not material.  The Company's policy for the recognition of
interest income on impaired loans is the same as for non-accrual loans discussed
above.  Impaired  loans  are  charged  off  when  the  Company  determines  that
foreclosure  is probable and the fair value of the  collateral  is less than the
recorded investment of the impaired loan.
<PAGE>
The following table sets forth information  regarding  non-accrual  loans, loans
which  are 90 days or more  delinquent  but on which  the  Company  is  accruing
interest and REO held by the Company at the dates indicated. The Company did not
have any loans which were classified as restructured troubled debt at any of the
dates presented.
<TABLE>
<CAPTION>
                                                                  Year Ended June 30,
                                      ----------------------------------------------------------------------------
                                         1997            1996             1995            1994             1993
                                      ------------    ------------     ------------    ------------     -----------
                                                                (Dollars In Thousands)
<S>                                       <C>              <C>             <C>             <C>              <C>   
Residential real estate loans:
  Non-accrual loans                       $   417          $1,166          $2,029          $1,552           $2,103
  Accruing loans 90 days overdue               --              --              --              --               --
                                      ------------    ------------    ------------    ------------     ------------
       Total                                  417           1,166           2,029           1,552            2,103
                                      ------------    ------------    ------------    ------------     ------------
Commercial real estate loans:
  Non-accrual loans                            --              --              28             295              885
  Accruing loans 90 days overdue               --              --              --              --               --
                                      ------------    ------------    ------------    ------------     ------------
       Total                                   --              --              28             295              885
                                      ------------    ------------    ------------    ------------     ------------
Construction and land loans
  Non-accrual loans                            --             737             294             354              534
  Accruing loans 90 days overdue               --              --              --              --               --
                                      ------------    ------------    ------------    ------------     ------------
       Total                                   --             737             294             354              534
                                      ------------    ------------    ------------    ------------     ------------
Commercial business loans:
  Non-accrual loans                            --              18              10              63              249
  Accruing loans 90 days overdue               --              --              --              --              113
                                      ------------    ------------    ------------    ------------     ------------
       Total                                   --              18              10              63              362
                                      ------------    ------------    ------------    ------------     ------------
Consumer loans:
  Non-accrual loans                           331             297             549             358              455
  Accruing loans 90 days overdue               --              --              --              --               57
                                      ------------    ------------    ------------    ------------     ------------
       Total                                  331             297             549             358              512
                                      ------------    ------------    ------------    ------------     ------------
Total non-performing loans:
  Non-accrual loans                           748           2,218           2,910           2,622            4,226
  Accruing loans 90 days overdue               --              --              --              --              170
                                      ------------    ------------    ------------    ------------     ------------
       Total                              $   748          $2,218          $2,910          $2,622           $4,396
                                      ============    ============    ============    ============     ============
Total non-performing loans to
  total assets                               .23%            .81%           1.11%           1.07%            1.98%

Total REO                                      --            $121          $  157          $  885           $1,197

Total non-performing loans and
  REO to total assets                        .23%            .86%           1.17%           1.44%            2.52%
</TABLE>
<PAGE>
         At  June  30,  1997,   non-accrual  real  estate  loans  included  five
residential  mortgage loans aggregating  $417,000,  all secured by single-family
residential properties.

         At June 30, 1997,  non-performing loans amounted to $748,000.  If these
non-performing  loans had been current in accordance  with their  original terms
and had been  outstanding  throughout the period,  the gross interest income for
fiscal 1997 that would have been  recorded for these loans was  $71,400.  Fiscal
1997  interest  income  recognized  on these  non-performing  loans  amounted to
$35,200.

          Allowances for Losses on Loans and Classified Assets. An allowance for
loan  losses is  maintained  at a level that  management  considers  adequate to
provide for  potential  losses  based upon an  evaluation  of known and inherent
risks in the loan portfolio.  Management's  evaluation is based upon an analysis
of the portfolio,  past loss experience,  current economic  conditions and other
relevant factors.  While management uses the best information  available to make
such evaluations, such evaluations are highly subjective, and future adjustments
to the allowance may be necessary if conditions  differ  substantially  from the
assumptions  used in making the  evaluations.  In addition,  various  regulatory
agencies, as an integral part of their examination process,  periodically review
the  Company's  allowance  for losses on loans.  Such  agencies  may require the
Company to recognize  additions to the allowance  based on their judgments about
information available to them at the time of their examination. The allowance is
increased by the provision for loan losses which is charged to operations.  Loan
losses are charged  directly  against the allowance and recoveries on previously
charged-off  loans are generally  added to the allowance.  At June 30, 1997, the
Bank's  allowance  for loan  losses was $2.86  million or 1.10% of net loans and
381.7% of total  non-performing  loans compared to $2.67 million or 1.18% of net
loans and 120.4% of total non-performing loans at June 30, 1996.

         The  Company  monitors  the  quality of its assets on a regular  basis.
Under  regulations of the OTS, all of the Company's  assets are subject to being
classified  under  a  classification  system  that  has  three  categories:  (i)
substandard,  (ii) doubtful,  and (iii) loss. An asset may fall within more than
one category and a portion of the asset may remain unclassified.  The Company is
required  to review  the  classification  of its assets on a regular  basis.  In
addition, in connection with the examinations of First Financial by the OTS, the
FDIC, and the Department,  the examiners have the authority to identify  problem
assets and, if  appropriate,  classify them and/or  require  adjustments  to the
carrying value of such assets.

         Assets classified substandard are considered  inadequately protected by
the  current net worth and paying  capacity of the obligor or of the  collateral
pledged,  if any.  Assets so  classified  must have a  well-defined  weakness or
weaknesses.  They are characterized by the distinct possibility that the insured
institution will sustain some loss if the deficiencies are not corrected.

         Assets  classified  doubtful are  considered to have all the weaknesses
inherent in those classified  substandard with the added characteristic that the
weaknesses  make  collection or  liquidation  in full, on the basis of currently
existing facts, conditions, and values, highly questionable and improbable.


         Assets classified loss are considered  uncollectable and of such little
value that  their  continuance  as assets  without  establishment  of a specific
reserve is not warranted.  This  classification  does not mean that an asset has
absolutely no recovery or salvage value, but rather, that it is not practical or
desirable to defer writing off a basically  worthless  asset even though partial
recovery may be affected in the future.

         At June 30,  1997 and 1996,  the  Company's  classified  assets,  which
consisted of assets classified as substandard,  doubtful, loss, and REO, totaled
$1.40 million and $2.97 million, respectively. Included in the assets classified
substandard at June 30, 1997 and 1996, were all loans 90 days past due and loans
which are less than 90 days delinquent but inadequately protected by the current
paying  capacity of the  borrower  or of the  collateral  pledged,  as well as a
well-defined  weakness that may  jeopardize  the  liquidation  of the debt.  The
majority of loans which are classified but otherwise  performing are residential
mortgage loans.

         Other loans  designated as special  mention by the Company  amounted to
$88,000 and  $100,000 at June 30, 1997 and 1996,  respectively.  Although  these
loans are not considered or classified as substandard, doubtful or loss, they do
have a potential weakness which may, if not corrected,  result in increased risk
at some future date.
<PAGE>
         The following table summarizes  activity in the Company's allowance for
loan losses during the periods indicated.
<TABLE>
<CAPTION>
                                                                        As of June 30,
                                       ----------------------------------------------------------------------------------
                                           1997             1996              1995              1994            1993
                                       -------------    --------------    --------------    -------------   -------------
                                                                        (In Thousands)
<S>                                          <C>               <C>               <C>             <C>              <C>   
Allowance at beginning of period             $2,667            $2,449            $2,199          $1,770           $1,186

Loans charged off against the allowance:
    Residential real estate                   (117)             (101)              (54)              --             (43)
    Construction and land                     (177)                --               (5)              --             (12)
    Commercial business                         (1)               (2)             (201)           (160)              (6)
    Consumer                                   (82)              (43)              (69)            (85)             (95)
                                       -------------    --------------    --------------    ------------    -------------
                                              (377)             (146)             (329)           (245)            (156)

Recoveries:
    Residential real estate                      37                --                --              --                4
    Construction and land                         4                16                --              --               --
    Commercial business                          --                --                93              --               --
    Consumer                                      1                 8                31              47               28
                                       -------------    --------------    --------------    ------------    -------------
                                                 42                24               124              47               32

Net charge-offs                               (335)             (122)             (205)           (198)            (124)

Provision for loan losses
  charged to operating expenses                 523               340               455             627              708
                                       -------------    --------------    --------------    ------------    -------------

Allowance at year end                        $2,855            $2,667            $2,449          $2,199           $1,770
                                       =============    ==============    ==============    ============    =============

Ratio of net charge-offs to
  average loans outstanding                    .13%              .05%              .10%            .11%             .07%
                                       =============    ==============    ==============    ============    =============

Ratio of allowance to period-end
  net loans                                   1.10%             1.18%             1.10%           1.12%            1.01%
                                       =============    ==============    ==============    ============    =============
</TABLE>
<PAGE>
         The following table presents information  regarding the Company's total
allowance  for losses on loans as well as the  allocation of such amounts to the
various categories of the loan portfolio. (Dollars in Thousands)

<TABLE>
<CAPTION>
                                                                                At June 30,
                                            ------------------------------------------------------------------------------------
                                                      1997                         1996                         1995            
                                            --------------------------    ------------------------    --------------------------
                                                                 % of                        % of                          % of 
                                                                Loans                       Loans                         Loans 
                                                             to Total                    to Total                      to Total 
                                                  Amount        Loans          Amount       Loans          Amount         Loans 
                                                  ------        -----          ------       -----          ------         ----- 
<S>                                             <C>             <C>          <C>            <C>         <C>               <C>   
Residential real estate loans                   $    778        58.7%        $    898       63.1%       $   1,077          66.6%
Commercial real estate loans                         871         12.5             585         9.6             428           9.8 
Construction and land loans                          139          8.5             280         7.2             309           5.7 
Commercial business loans                            278          2.9             207         2.4             105           1.8 
Consumer loans                                       789         17.4             697        17.7             530          16.1 
                                                ---------------------        --------------------       ----------------------- 

   Total allowance for loan losses              $  2,855        100.0%       $  2,667       100.0%      $   2,449         100.0%
                                                =====================        ====================       ======================= 

Total allowance for loan losses
  to total non-performing loans                    381.7%                       120.2%                       84.2%              
                                                   =====                        =====                        ====               


Total non-performing loans                      $    748                       $2,218                      $2,910               
                                                ========                       ======                      ======               

<PAGE>
<CAPTION>
                                                                    At June 30,
                                            --------------------------------------------------------
                                                       1994                          1993
                                            ---------------------------    -------------------------
                                                                  % of                         % of
                                                                 Loans                        Loans
                                                              to Total                     to Total
                                                 Amount          Loans          Amount        Loans
                                                 ------          -----          ------        -----
<S>                                            <C>               <C>          <C>             <C>   
Residential real estate loans                  $    791           64.6%       $    706         61.7%
Commercial real estate loans                        507            8.2             335          7.8
Construction and land loans                         340            8.6             257          9.3
Commercial business loans                           112            1.8             158          2.1
Consumer loans                                      449           16.8             314         19.1
                                               -----------------------        --------------------- 

   Total allowance for loan losses             $   2,199         100.0%       $   1,770       100.0%
                                               =======================        ===================== 

Total allowance for loan losses
  to total non-performing loans                    83.9%                          40.3%
                                                   ====                           ==== 


Total non-performing loans                     $  2,622                       $  4,396
                                               ========                       ========

</TABLE>
<PAGE>
Investment Activities

         Historically,  interest and dividends on investments  have provided the
Company with a significant  source of revenue.  At June 30, 1997,  the Company's
investment   securities,   investment   securities   available  for  sale,   and
interest-bearing  deposits  amounted  to  $53.88  million  or 16.6% of its total
assets. First Financial's investments are used to meet certain federal liquidity
ratios.  The liquidity  ratios are met in part by investing in  securities  that
qualify as liquid assets under OTS regulations. (See "Regulation - Regulation of
the Bank Liquidity Requirements"). Such securities include obligations issued or
fully  guaranteed  by the  United  States  Government,  certain  federal  agency
obligations, certain time deposits and negotiable certificates of deposit issued
by commercial banks and other specified investments,  including commercial paper
and  other  securities.  Investment  decisions  are made by  members  of  senior
management within guidelines approved by the Company's Board of Directors.

         The Company divides its securities  portfolio into three segments:  (a)
held to maturity;  (b)  available for sale;  and (c) trading.  Securities in the
held  to  maturity  category  are  accounted  for  at  amortized  cost.  Trading
securities,  if any, are  accounted  for at quoted market prices with changes in
market values being recorded as gain or loss in the income statement.  All other
securities are included in the available for sale category and are accounted for
at fair value with  unrealized  gains or losses,  net of tax, being reflected as
adjustments to equity.  At June 30, 1997, the Company had a net unrealized  gain
on securities available for sale, net of taxes, of $2,714.
<PAGE>
         The following table sets forth the Company's  investment  portfolio and
other interest-earning assets at carrying value at the dates indicated.

<TABLE>
<CAPTION>
                                                             At June 30,
                                                     ---------------------------
                                                       1997      1996     1995
                                                     -------   -------   -------
                                                            (In Thousands)
<S>                                                  <C>       <C>       <C>    
Interest-bearing deposits ........................   $ 6,844   $ 8,784   $ 5,808
Investment securities held to maturity:
  U.S. Government and agency obligations .........     5,500     5,500     5,189
  Municipal notes and bonds ......................    10,986    15,950    17,520
  Mortgage-backed securities .....................     1,473     1,729     2,092
  Other ..........................................     1,510     1,414     1,484
                                                     -------   -------   -------
  Total investment securities held to maturity ...    19,469    24,593    26,285
                                                     -------   -------   -------
Investment securities available for sale:
  U.S. Government and agency obligations .........    18,217     6,049      --
  Municipal notes and bonds ......................     4,128        81      --
  Mortgage-backed securities .....................     5,054      --        --
  Equity securities ..............................       167        29      --
                                                     -------   -------   -------
  Total investment securities available for sale .    27,566     6,159      --
                                                     =======   =======   =======
      Total investments ..........................   $53,879   $39,536   $32,093
                                                     =======   =======   =======

</TABLE>

         The contractual maturity or repricing  characteristics of the Company's
investment  portfolio is considerably  more interest rate sensitive than that of
its  loan  portfolio.   Consequently,   the  investment   portfolio  provides  a
significant  source of liquidity and protection  against interest rate risk. The
weighted  average  term to maturity or  repricing  of the  Company's  investment
securities  held to maturity  was 5.6 years at June 30,  1997,  and 5.9 years at
June 30, 1996.  The Company has the intent and ability to hold these  securities
to maturity.
<PAGE>
The amortized cost and estimated  market value of investment  securities at June
30, 1997 by contractual maturity, are shown below (Dollars in Thousands).

<TABLE>
<CAPTION>
                                                                                Weighted
                                               Amortized       Estimated         Average
                                                 Cost        Market Value        Yield
                                              ----------     ------------       --------
<S>                                             <C>            <C>               <C>  
Held to Maturity
  Due in one year or less ..............        $ 4,442        $ 4,450           6.15%
  Due after one year through five years           7,025          7,059           6.39
  Due after five years through ten years          2,100          2,047           6.61
  Due after ten years ..................          4,392          4,326           7.08
  No stated maturity ...................          1,510          1,511           6.38
                                                -------        -------             

  Total held to maturity ...............        $19,469        $19,393           6.51%
                                                =======        =======           ====
Available for Sale
  Due in one year or less ..............        $    45             45           6.87%
  Due after one year through five years           9,631          9,633           7.43
  Due after five years through ten years          6,813          6,773           7.29
  Due after ten years ..................         10,937         10,948           7.87
  No stated maturity ...................            136            167           3.31
                                                -------        -------             
Total available for sale ...............        $27,562        $27,566           7.55%
                                                =======        =======           ====
</TABLE>

         The weighted average yield,  based on amortized cost, is presented on a
taxable equivalent basis.

         As of June 30, 1997 investments in the debt and/or equity securities of
any one issuer  (excluding U.S.  Government and federal agencies) did not exceed
10% of the Company's stockholders' equity.
<PAGE>
Sources of Funds

         General.  Deposits  obtained through branch offices have  traditionally
been the  principal  source of the  Company's  funds for use in lending  and for
other  general   business   purposes.   The  Company  also  derives  funds  from
amortization and prepayments of outstanding  loans and sales of loans. From time
to time,  the Company  also may borrow  funds from the FHLBP and other  sources.
Borrowings  generally  may be used  on a  short-term  basis  to  compensate  for
seasonal or other reductions in deposits or other inflows at less than projected
levels,  as well as on a longer  term  basis to  support  expanded  lending  and
investment activities.

         Deposits.  The Company  obtains  deposits  primarily  from residents of
Chester County, and to a lesser extent Berks, Delaware, Lancaster and Montgomery
Counties, Pennsylvania. Currently, the principal methods used by First Financial
to attract  deposit  accounts  include the  offering of services  and  accounts,
competitive  interest rates, and convenient  office locations and service hours.
Other than during times of inverse or flat yield curves,  the Bank has adopted a
pricing program for its certificate  accounts which provides for higher rates of
interest on its longer term  certificates  in order to encourage  depositors  to
invest in certificates with longer  maturities,  thus reducing the interest rate
sensitivity of the Company's  deposit  portfolio.  First Financial also offers a
tiered money market account that pays higher  interest on higher  balances so as
to  maintain a  relatively  stable core of  deposits  even when its  certificate
accounts mature.

         In recent years, First Financial has been required by market conditions
to rely  increasingly  on  short-term  certificate  accounts  and other  deposit
alternatives  that are more  responsive to market  interest  rates than passbook
accounts  and   regulated   fixed-rate,   fixed-term   certificates   that  were
historically  the  Company's  primary  sources of  deposits.  First  Financial's
current    deposit    products    include     non-interest-bearing     accounts,
passbook/statement savings accounts, NOW checking accounts, money market deposit
accounts,  certificates  of deposit  ranging in terms from 30 days to five years
and  certificates  of deposit  in  denominations  of  $100,000  or more  ("jumbo
certificates").  Included among these deposit products are individual retirement
account certificates ("IRA certificates") and Keogh accounts.
<PAGE>
The following table shows the balances of the Company's deposits as of the dates
indicated:

(Dollars in Thousands)
<TABLE>
<CAPTION>
                                                                            At June 30,
                                     ------------------------------------------------------------------------------------------
                                                1997                           1996                            1995
                                     ---------------------------    ----------------------------    ---------------------------
                                                           % of                            % of                           % of
                                            Amount     Deposits             Amount     Deposits            Amount     Deposits
                                            ------     --------             ------     --------            ------     --------
<S>                                       <C>            <C>             <C>             <C>           <C>              <C>   
Non-interest-bearing accounts            $  21,493         8.2%          $  18,653         8.2%         $  14,394         6.6%
NOW checking accounts                       27,625         10.6             22,332          9.8            20,770          9.5
Savings accounts                            26,474         10.2             25,070         10.9            26,343         12.1
Money market accounts                       29,887         11.5             23,856         10.5            26,464         12.2
Certificates of deposit less than
  $100,000                                 124,636         47.8            116,158         50.9           106,649         48.9
Certificates of deposit with
  $100,000 minimum balance                  30,635         11.7             22,137          9.7            23,361         10.7
                                     ---------------------------    ----------------------------    ---------------------------

      Total deposits                      $260,750       100.0%           $228,206       100.0%        $  217,981       100.0%
                                     ===========================    ============================    ===========================
</TABLE>

         The  following  table shows the weighted  average  interest rate of the
Company's deposits by type of account at June 30, 1997:

(Dollars in Thousands)
<TABLE>
<CAPTION>
                                                                            Weighted
                                                           Amount           Avg. Rate
                                                          --------          ---------                
<S>                                                       <C>                 <C>  
Non-interest-bearing accounts ...................         $ 21,493            0.00%
NOW checking accounts ...........................           27,625            1.98
Savings accounts ................................           26,474            2.90
Money market accounts ...........................           29,887            3.78
Certificates of deposit less than
  $100,000                                                 124,636            5.58
Certificates of deposit with
  $100,000 minimum balance ......................           30,635            5.73
                                                          --------

      Total deposits ............................         $260,750            4.28%
                                                          ========            ==== 

</TABLE>
<PAGE>

The  following  table sets forth the net  deposit  flows of the  Company for the
periods indicated:

(In Thousands)
<TABLE>
<CAPTION>
                                                      Year Ended June 30,
                                               ---------------------------------
                                                 1997         1996         1995
                                               -------      -------      -------
<S>                                            <C>          <C>          <C>    
Increase before interest credited .......      $23,848      $ 1,754      $ 5,990
Interest credited .......................        8,696        8,471        7,189
                                               -------      -------      -------

      Net deposit increase ..............      $32,544      $10,225      $13,179
                                               =======      =======      =======
</TABLE>

The following  table shows the balances of certificates of deposit with balances
of $100,000 or greater which mature during the periods indicated and the balance
at June 30, 1997.

(In Thousands)

<TABLE>
<CAPTION>
                                                                  Balances at June 30, 1997, Maturing
                                            ========================================================================
                                                 At            Within          Three        Six to         After
                                              June 30,          Three         to Six        Twelve         Twelve
                                                1997           Months         Months        Months         Months
                                            =============    ============    ==========    ==========    ===========

<S>                                         <C>              <C>             <C>          <C>            <C>      
Certificates of deposit with $100,000
      minimum balance                        $    30,635      $   13,065      $  8,031     $   2,614      $   6,925
                                            =============    ============    ==========    ==========    ===========
</TABLE>

At June 30, 1997, there were no other time deposits with balances of $100,000 or
greater other than certificates of deposit
<PAGE>
The  following  table  presents  the average  balance by type of deposit and the
average rate paid by type of deposit for the periods indicated.

(Dollars in Thousands)
<TABLE>
<CAPTION>
                                                                     Year Ended June 30,
                                     ------------------------------------------------------------------------------------
                                               1997                         1996                          1995
                                     -------------------------    --------------------------    -------------------------
                                                     Average                       Average                      Average
                                        Average       Rate           Average        Rate           Average       Rate
                                        Balance       Paid           Balance        Paid           Balance       Paid
                                        -------       ----           -------        ----           -------       ----
<S>                                   <C>             <C>          <C>              <C>           <C>            <C>  
NOW checking accounts                 $ 23,986        1.92%        $ 20,464         2.20%         $ 20,744       2.24%
Savings accounts                        25,067        2.87           25,080         2.89            28,303       2.93
Money market accounts                   26,084        3.42           24,638         3.35            36,235       3.29
Certificates of deposit                                                                                   
  less than $100,000                   119,679        5.81          112,745         5.86            91,927       5.24
Certificates of deposit with                                                                              
  $100,000 minimum balance              26,990        4.91           25,325         5.33            23,019       5.75
</TABLE>

         The greater variety of deposit  accounts offered by First Financial has
increased  its  ability  to  retain  deposits  and  has  allowed  it to be  more
competitive  in obtaining  new funds,  although the threat of  disintermediation
(the  flow of funds  away  from  savings  institutions  into  direct  investment
vehicles such as government and corporate securities) still exists. However, the
new types of accounts  have been more costly than  traditional  accounts  during
periods of high interest  rates.  In addition,  First  Financial has become much
more susceptible to short-term  fluctuations in deposit flows, as customers have
become  more rate  conscious  and  willing to move  funds  into  higher-yielding
accounts.  Thus, the ability of First Financial to attract and maintain deposits
and First Financial's cost of funds have been, and will continue to be, affected
significantly by economic market conditions.
<PAGE>

         In an effort to  attract  increasing  amounts  of  non-interest-bearing
deposits,  First Financial offers a basic checking account which features no-fee
checking with a minimum  balance of $50. First  Financial also offers a business
checking  account  which grants  credits  against  service  charges based on the
average daily balance. It is management's belief that such accounts represent an
excellent source of deposits that are not affected by interest rates.

         First Financial attempts to control the flow of deposits by pricing its
accounts to remain generally  competitive  with other financial  institutions in
its primary  market  area,  but does not  necessarily  seek to match the highest
rates paid by competing institutions.

         First Financial's  deposits are obtained primarily from persons who are
residents of  Pennsylvania.  First  Financial  does not  advertise  for deposits
outside of  Pennsylvania or accept brokered  deposits,  and management  believes
that  an  insignificant  amount  of  First  Financial's  deposits  were  held by
non-residents of Pennsylvania at June 30, 1997.

         Borrowings. First Financial may obtain advances from the FHLBP upon the
security of the common stock it owns in that bank and certain of its residential
mortgage loans,  provided certain  standards  related to credit  worthiness have
been met.  See  "Regulation  -  Regulation  of the Bank - Federal Home Loan Bank
System." Such advances are made pursuant to several  different  credit programs,
each of which has its own interest rate and range of maturities.  FHLBP advances
are  generally  available  to meet  seasonal  and other  withdrawals  of deposit
accounts and to expand lending and investment activities,  as well as to aid the
efforts  of  members  of the  FHLBP to  establish  better  asset  and  liability
management through the extension of maturities of liabilities. At June 30, 1997,
the Company had $30.20  million in FHLBP advances  outstanding.  The Company has
available  to it an annually  renewable  line of credit not to exceed 10% of the
Company's maximum borrowing  capacity.  The line of credit was $13.80 million at
the time the commitment was executed.  The Company,  from time to time, has used
the line of credit  to meet  liquidity  needs.  At June 30,  1997,  there was no
balance outstanding on the line of credit.
<PAGE>
         The following tables present certain information  regarding  short-term
borrowings, all of which consisted of borrowings from the FHLBP (borrowings with
a maturity of one year or less), for the periods indicated:

<TABLE>
<CAPTION>
                                                     Year Ended June 30,
                                              ---------------------------------
                                                1997         1996         1995
                                              -------      -------      -------
                                                   (Dollars in Thousands)
<S>                                           <C>          <C>          <C>    
Short-term borrowings:
      Balance outstanding at end
               of period ................     $18,325      $ 1,416      $ 3,300
      Weighted average interest rate
               at end of period .........        5.91%        5.87%        5.47%
      Average balance outstanding .......     $ 6,152      $ 3,562      $10,261
      Maximum amount outstanding at
              any month-end during the
              period ....................     $19,046      $ 5,716      $19,300
      Weighted average interest rate
              during the period .........        5.97%        5.28%        5.54%
</TABLE>

The Bank did not use any other  short-term  borrowings  from fiscal 1995 through
fiscal 1997, such as reverse repurchase agreements.

Yields Earned and Rates Paid

         The largest  components of the Company's total income and total expense
are interest income and interest expense.  As a result,  the Company's  earnings
are dependent  primarily  upon net interest  income,  which is determined by the
Company's  net interest  rate spread (i.e.,  the  difference  between the yields
earned  on  interest-earning  assets  and the  rates  paid  on  interest-bearing
liabilities)   and  the  relative   amounts  of   interest-earning   assets  and
interest-bearing liabilities.
<PAGE>
Interest Income and Interest Spread Analysis

         The following table sets forth, for the periods indicated,  information
regarding  (i) the total  dollar  amount of interest  income of the Company from
interest-earning  assets and the resultant average yields; (ii) the total dollar
amount of interest  expense on  interest-bearing  liabilities  and the resultant
average cost;  (iii) net interest  income;  (iv)  interest rate spread;  (v) net
interest-earning  assets and their net yield;  and (vi) weighted  average yields
and rates at June 30, 1997.  Average  balances are determined on a monthly basis
which are representative of operations.

<TABLE>
<CAPTION>
                                            At June                               Year Ended June 30,
                                              30,     ------------------------------------------------------------------------------
                                            1997(3)                  1997                                      1996                 
                                            -------   ------------------------------------     -------------------------------------
                                                                                                      (Dollars in Thousands)
                                            Yield/      Average                    Yield/         Average                     Yield/
                                             Rate       Balance     Interest(1)   Rate(1)         Balance     Interest(1)    Rate(1)
                                             ----       -------     --------      ----            -------     -------        ----   
<S>                                          <C>       <C>          <C>           <C>            <C>          <C>            <C>    
Assets:
  Loans and loans held for sale(2)           8.08%     $240,858     $20,452       8.49%          $218,702     $18,368        8.40%  
  Investment securities and other
    investments                              7.08%       41,261       2,408       5.84%            39,434       2,478        6.28%  
                                                       --------     -------                      --------     -------               
     Total interest-earning assets           7.93%      282,119     $22,860       8.10%           258,136     $20,846        8.08%  
                                             ----                                 ----                                       ----   
  Non-interest-earning assets                            11,110                                    10,552                           
                                                         ------                                    ------                           
     Total assets                                      $293,229                                  $268,688                           
                                                       ========                                  ========                           
Liabilities and Stockholders' Equity:
  Deposits and repurchase agreements         4.31%     $223,048     $10,338       4.63%           207,978      $9,919        4.77%  
  FHLB advances and other borrowings         5.67%       20,651       1,165       5.64%            15,316         956        6.24%  
                                                       --------     -------                      --------     -------               
     Total interest-bearing liabilities      4.42%      243,699     $11,503       4.72%           223,294     $10,875        4.87%  
                                             ----                                 ----                                       ----   
  Non-interest-bearing liabilities                       23,535                                    20,651                           
  Stockholders' equity                                   25,995                                    24,743                           
                                                         ------                                    ------                           
     Total liabilities and  
       stockholders' equity                            $293,229                                  $268,688                           
                                                       ========                                  ========                           
Net interest income/interest rate spread    3.51%                   $11,357       3.38%                       $ 9,971        3.21%  
                                            ====                    =======       ====                        =======        ====   
Net interest-earning assets/net yield on
  interest-earning assets                             $  38,420                   4.03%          $ 34,842                    3.86%  
                                                      =========                   ====           ========                    ====   
Ratio of average interest-earning
  assets to interest-bearing liabilities                                           116%                                       116%  
                                                                                   ===                                        ===   
<PAGE>
<CAPTION>
                                            
                                            ---------------------------------------
                                                             1995
                                            ---------------------------------------
                                            
                                                Average                      Yield/
                                                Balance     Interest(1)     Rate(1)
                                               --------     --------        ----   
<S>                                            <C>          <C>             <C>  
Assets:
  Loans and loans held for sale(2)             $213,172     $17,010         7.98%
  Investment securities and other
    investments                                  37,927       2,178         5.74%
                                               --------     -------              
     Total interest-earning assets              251,099     $19,188         7.64%
                                                                            ---- 
  Non-interest-earning assets                     9,999
                                                  -----
     Total assets                              $261,098
                                               ========
Liabilities and Stockholders' Equity:
  Deposits and repurchase agreements           $200,163     $ 8,613        4.30%
  FHLB advances and other borrowings             20,633       1,217        5.90%
                                               --------     -------              
     Total interest-bearing liabilities         220,796      $9,830        4.45%
                                                                            ---- 
  Non-interest-bearing liabilities               17,468
  Stockholders' equity                           22,834
                                                 ------
     Total liabilities and  
       stockholders' equity                    $261,098
                                               ========
Net interest income/interest rate spread                     $9,358        3.19%
                                                             ======        ==== 
Net interest-earning assets/net yield on
  interest-earning assets                      $ 30,303                    3.73%
                                               ========                    ==== 
Ratio of average interest-earning
  assets to interest-bearing liabilities                                    114%
                                                                            === 
</TABLE>

(1)      The  indicated  interest and annual  yield and rate are  presented on a
         taxable  equivalent basis using the Federal income tax marginal rate of
         34%  adjusted  for the 20% interest  expense  disallowance  (27.2%) for
         1997, 1996, and 1995.

(2)      Non-accruing loans are included in the average balance.

(3)      Yields at June 30, 1997, do not reflect interest yield adjustments such
         as  amortization  of  deferred  fees  and  interest  penalty  fees  for
         premature withdrawals.
<PAGE>
Rate/Volume Analysis

         The following table presents certain  information  regarding changes in
interest income and interest  expense of the Company for the periods  indicated.
Interest income and the annual rate are calculated on a taxable equivalent basis
using the Federal  income tax marginal rate of 34% adjusted for the 20% interest
expense disallowance (27.2%).

         For each  category  of  interest-earning  assets  and  interest-bearing
liabilities, information is provided with respect to changes attributable to (1)
changes in volume (change in volume multiplied by old rate), (2) changes in rate
(change in rate multiplied by old volume) and (3) changes in rate/volume (change
in rate multiplied by change in volume).
<TABLE>
<CAPTION>
                                                         1997 Compared to 1996                        
                                                      Increase (Decrease) Due to                      
                                            ------------------------------------------------------    
                                                        (Dollars in Thousands)                        
                                                                           Rate/                      
                                            Volume          Rate           Volume           Total     
                                            -------        -------         -------         -------    
<S>                                         <C>            <C>             <C>             <C>        
Interest income on interest-earning
  assets:
    Loans and loans held for sale ..        $ 1,861        $   203         $    21         $ 2,085    
    Investment securities and
      other investments ............            115           (177)             (8)            (70)   
                                            -------        -------         -------         -------    
        Total interest income ......        $ 1,976        $    26         $    13         $ 2,015    
                                            -------        -------         -------         -------    

Interest expense on interest-bearing
  liabilities:
     Deposits and repurchase
       agreements ..................        $   719        ($  279)        ($   20)        $   420    
     FHLB advances and other
       borrowed money ..............            333            (92)            (32)            209    
                                            -------        -------         -------         -------    
         Total interest expense ....        $ 1,052        ($  371)        ($   52)        $   629    
                                            -------        -------         -------         -------    

Net change in net interest
income .............................        $   924        $   397         $    65         $ 1,386    
                                            =======        =======         =======         =======    

<PAGE>
<CAPTION>
                                                          1996 Compared to 1995
                                                       Increase (Decrease) Due to
                                            ------------------------------------------------------
                                                          (Dollars in Thousands)
                                                                           Rate/
                                            Volume           Rate          Volume           Total
                                            -------         -------        -------         -------
<S>                                         <C>             <C>            <C>             <C>    
Interest income on interest-earning
  assets:
    Loans and loans held for sale ..        $   441         $   894        $    23         $ 1,358
    Investment securities and
      other investments ............             87             205              8             300
                                            -------         -------        -------         -------
        Total interest income ......        $   528         $ 1,099        $    31         $ 1,658
                                            -------         -------        -------         -------

Interest expense on interest-bearing
  liabilities:
     Deposits and repurchase
       agreements ..................        $   336         $   933        $    36         $ 1,305
     FHLB advances and other
       borrowed money ..............           (314)             71            (18)           (261)
                                            -------         -------        -------         -------
         Total interest expense ....        $    22         $ 1,004        $    18         $ 1,044
                                            -------         -------        -------         -------

Net change in net interest
income .............................        $   506         $    95        $    13         $   614
                                            =======         =======        =======         =======
</TABLE>
<PAGE>
Ratios

         The following table shows certain income and financial condition ratios
for the periods indicated. All averages are based on month-end balances.
<TABLE>
<CAPTION>
                                                         Year Ended June 30,
                                                  --------------------------------
                                                  1997          1996          1995
                                                 -----         -----         ----- 
<S>                                              <C>           <C>           <C>   
Return on average assets (income
  excluding the special SAIF
  assessment of $832,000 net
  of taxes divided by average
  total assets) ......................             .94%          .91%          .82%
Return on average assets (income
  divided by average total assets) ...             .66%          .91%          .82%
Return on average equity (income
  excluding the special SAIF
  assessment of $832,000 net
  of taxes divided by average equity)            10.61%         9.86%         9.43%
Return on average equity (income
  divided by average equity) .........            7.41%         9.86%         9.43%

Equity-to-assets ratio
  (average equity divided by
   average assets) ...................            8.87%         9.21%         8.75%

Dividend pay-out ratio ...............           39.39%        23.50%        21.89%
</TABLE>

Subsidiaries of First Financial

         The  Bank  operates  (as  a  wholly  owned  subsidiary)  D & S  Service
Corporation  ("D & S Service"),  which has  participated  in the development for
sale of residential properties, in particular condominium conversions,  and also
the  development  of  commercial  properties in order for the Bank to expand its
facilities  to  accommodate  its growth.  All of such  projects have either been
located in or within close  proximity to the Bank's  primary  market area. D & S
Service  operates  two wholly  owned  subsidiaries:  Wildman  Projects and D & F
Projects, Inc.

         At June 30, 1997, the Bank was permitted by regulations to invest up to
2% of assets in the  capital  stock of,  and  secured  and  unsecured  loans to,
subsidiary  corporations or service corporations and under certain circumstances
may make  conforming  loans to service  corporations  in greater  amounts.  As a
Pennsylvania-chartered  savings  institution,  the Bank may  diversify  into any
business  activity  approved in advance by the  Department.  In addition,  First
Financial  could  invest up to 30% of its assets in finance  subsidiaries.  Such
subsidiaries must be limited purpose subsidiaries whose sole purpose is to issue
debt or equity  securities  that the parent  association  is authorized to issue
directly and to remit the proceeds of such issuance to the parent association.

         Effective  with  the  enactment  of  FIRREA,   state-chartered  savings
institutions  may  not  acquire  any  equity   investment  not  permissible  for
federally-chartered  savings  institutions.  Divestiture was required by July 1,
1994.  Under  limited  conditions,   state-chartered  savings  institutions  may
continue  to  have  equity  investments  in  service   corporations  engaged  in
activities the FDIC  determines  pose no significant  risk to its fund. The Bank
was not required to divest any of its equity  investments  due to this change in
regulations.

         At June 30, 1997, the Bank was authorized to have a maximum  investment
of $6.47 million in its one first-tier wholly-owned  subsidiary,  D & S Service.
As of such date, the Bank had invested $736,000 in this subsidiary.

Competition

         First Financial encounters strong competition both in the attraction of
deposits  and in the making of real  estate  and other  loans.  Its most  direct
competition  for deposits has  historically  come from commercial  banks,  other
savings  and loan  associations,  savings  banks and  credit  unions  conducting
business in its primary market area. The Bank also  encounters  competition  for
deposits  from  money  market  funds,   as  well  as  corporate  and  government
securities.  The principal  methods used by the Bank to attract deposit accounts
include  offering  a variety  of  services  and  interest  rates  and  providing
convenient  office locations and expanded banking hours. The Bank's  competition
for  real  estate  and  other  loans  comes   principally   from  other  savings
institutions,  credit unions,  commercial  banks,  mortgage  banking  companies,
insurance companies,  and other institutional  lenders. First Financial competes
for loans through interest rates, loan maturities,  loan fees and the quality of
service extended to borrowers and real estate brokers.

Employees

         The Company had 96 full-time employees and 27 part-time employees as of
June  30,  1997.  None  of  these  employees  are  represented  by a  collective
bargaining  agent,  and the Company  believes that it enjoys good relations with
its personnel.

                                   REGULATION

         Set forth below is a brief  description of certain laws and regulations
which  relate to the  regulation  of the Company and the Bank as in effect as of
the date of this Annual Report on form 10-KSB. The description of these laws and
regulations, as well as descriptions of laws and regulations contained elsewhere
herein,  does not purport to be complete  and is  qualified  in its  entirety by
reference to applicable laws and regulations.

         In recent periods there have been various legislative  proposals in the
U.S.  Congress to eliminate the thrift charter and the OTS. Although the Company
currently is unable to predict  whether the existence of the thrift  charter and
the OTS may be the  subject of future  legislation  and,  if so,  what the final
contents of such legislation  will be and their effects,  if any, on the Company
and the Bank, such legislation could result in, among other things,  the Company
becoming  subject  to  the  same  regulatory  capital  requirements,  activities
limitations  and  other  requirements  which  are  applicable  to  bank  holding
companies  under the Bank Holding  Company Act of 1956 ("BHCA").  Unlike savings
and loan holding  companies,  bank holding  companies  are subject to regulatory
capital  requirements,  which generally are comparable to the regulatory capital
requirements  which are applicable to the Bank,  and unlike unitary  savings and
loan holding  companies such as the Company,  which generally are not subject to
activities  limitations,  bank holding  companies  generally are prohibited from
engaging in activities or acquiring or controlling,  directly or indirectly, the
voting  securities or assets of any company  engaged in any activity  other than
banking, managing or controlling banks and bank subsidiaries or other activities
that the Federal Reserve Board has determined, by regulation or otherwise, to be
so closely related to banking or managing or controlling banks as to be a proper
incident thereto.

Regulation of the Company

         Federal  Regulation-General.  The Company is a  registered  savings and
loan holding  company  within the meaning of the Home Owners' Loan Act. As such,
the  Company  is  subject  to OTS  regulations,  examinations,  supervision  and
reporting  requirements.  As a subsidiary of a savings and loan holding company,
the Bank is subject to certain restrictions in its dealings with the Company and
affiliates thereof.

         Federal Activities Restrictions. There are generally no restrictions on
the  activities  of a savings  and loan  holding  company  which  holds only one
subsidiary savings  association.  However, if the Director of the OTS determines
that there is reasonable cause to believe that the continuation by a savings and
loan holding company of an activity  constitutes a serious risk to the financial
safety,  soundness or  stability  of its  subsidiary  savings  association,  the
Director may impose such  restrictions as deemed necessary to address such risk,
including  limiting (i) payment of dividends  by the savings  association;  (ii)
transactions  between the savings association and its affiliates;  and (iii) any
activities of the savings  association that might create a serious risk that the
liabilities  of the  holding  company and its  affiliates  may be imposed on the
savings association.  Notwithstanding the above rules as to permissible business
activities  of  unitary  savings  and loan  holding  companies,  if the  savings
association  subsidiary  of such a holding  company  fails to meet the Qualified
Thrift  Lender  ("QTL")  test,  then such unitary  holding  company shall become
subject to the activities  restrictions  applicable to multiple savings and loan
holding  companies and,  unless the savings  association  re-qualifies  as a QTL
within  one year  thereafter,  shall  register  as,  and  become  subject to the
restrictions  applicable  to, a bank holding  company.  See "- Regulation of the
Bank - Qualified Thrift Lender Test."

         If the Company were to acquire control of another savings  association,
other than  through  merger or other  business  combination  with the Bank,  the
Company  would  thereupon  become a multiple  savings and loan holding  company.
Except where such acquisition is pursuant to the authority to approve  emergency
thrift  acquisitions and where each subsidiary savings association meets the QTL
test, the activities of the Company and any of its subsidiaries  (other than the
Bank or other subsidiary  savings  associations)  would thereafter be subject to
further  restrictions.  Among other things, no multiple savings and loan holding
company or subsidiary thereof which is not a savings  association shall commence
or continue for a limited period of time after  becoming a multiple  savings and
loan holding  company or subsidiary  thereof any business  activity,  upon prior
notice to, and no objection by the OTS, other than: (i) furnishing or performing
management  services for a subsidiary  savings  association;  (ii) conducting an
insurance  agency or escrow  business;  (iii)  holding,  managing or liquidating
assets owned by or acquired from a subsidiary savings association;  (iv) holding
or managing properties used or occupied by a subsidiary savings association; (v)
acting as trustee  under deeds of trust;  (vi) those  activities  authorized  by
regulation  as of March 5, 1987 to be engaged in by  multiple  savings  and loan
holding  companies;  or  (vii)  unless  the  Director  of the OTS by  regulation
prohibits  or limits such  activities  for savings and loan  holding  companies,
those activities authorized by the Federal Reserve Board as permissible for bank
holding  companies.  Those  activities  described  in (vii)  above  also must be
approved  by the  Director  of the OTS prior to being  engaged  in by a multiple
savings and loan holding company.

         Federal  Limitations  on  Transactions  with  Affiliates.  Transactions
between savings  associations and any affiliate are governed by Sections 23A and
23B of the Federal  Reserve Act. An affiliate  of a savings  association  is any
company or entity which  controls,  is controlled by or is under common  control
with the savings  association.  As a result,  the Company is an affiliate of the
Bank. Generally,  Sections 23A and 23B (i) limit the extent to which the savings
association or its  subsidiaries may engage in "covered  transactions"  with any
one affiliate to an amount equal to 10% of such association's  capital stock and
surplus,  and  contain  an  aggregate  limit on all such  transactions  with all
affiliates  to an amount equal to 20% of such capital stock and surplus and (ii)
require that all such  transactions  be on terms  substantially  the same, or at
least as favorable,  to the  association  or  subsidiary as those  provided to a
non-affiliate.  The term  "covered  transaction"  includes  the making of loans,
purchase  of  assets,  issuance  of a  guarantee  and  similar  other  types  of
transactions.  In addition to the restrictions  imposed by Sections 23A and 23B,
no savings  association may (i) loan or otherwise extend credit to an affiliate,
except for any affiliate which engages only in activities  which are permissible
for bank holding  companies,  or (ii)  purchase or invest in any stocks,  bonds,
debentures, notes or similar obligations of any affiliate, except for affiliates
which are subsidiaries of the savings association.

         In addition,  Sections 22(g) and (h) of the Federal  Reserve Act places
restrictions on loans by savings  associations to executive officers,  directors
and principal  stockholders  of the Company and the Bank.  Under Section  22(h),
loans to a director,  an executive officer and to a greater than 10% stockholder
of a savings  association or the company that controls the savings  association,
and certain affiliated  interests of such insiders (i) may not exceed,  together
with all other  outstanding loans to such person and affiliated  interests,  the
association's  loans  to  one  borrower  limit  (generally  equal  to 15% of the
institution's   unimpaired   capital  and   surplus)   (ii)  be  made  on  terms
substantially  the same as offered in comparable  transactions to other persons,
provided the Bank is not prohibited from extending  credit pursuant to a benefit
or  compensation  program  widely  available  to  employees  of the Bank and the
Company and that does not give preference to any officer,  director or principal
stockholder over other employees thereof,  and (iii), in certain cases,  require
prior board approval. In addition,  the aggregate amount of extensions of credit
by a  savings  association  to all  insiders  cannot  exceed  the  association's
unimpaired  capital and  surplus.  Furthermore,  Section  22(g)  places  certain
additional  restrictions on loans to executive  officers.  At June 30, 1997, the
Bank was in compliance with the above restrictions.

         Restrictions  on  Acquisitions.  Except  under  limited  circumstances,
savings and loan holding companies are prohibited from acquiring,  without prior
approval  of  the  Director  of the  OTS,  (i)  control  of  any  other  savings
association or savings and loan holding company or substantially  all the assets
thereof or (ii) more than 5% of the voting  shares of a savings  association  or
holding  company  thereof  which is not a  subsidiary.  Except  with  the  prior
approval  of the  Director  of the OTS,  no director or officer of a savings and
loan holding  company or person owning or controlling by proxy or otherwise more
than  25%  of  such  company's   stock,  may  acquire  control  of  any  savings
association,  other  than a  subsidiary  savings  association,  or of any  other
savings and loan holding company.

         The Director of the OTS may only approve acquisitions  resulting in the
formation of a multiple  savings and loan holding company which controls savings
associations in more than one state if (i) the multiple savings and loan holding
company involved controls a savings  association which operated a home or branch
office  located in the state of the  association  to be  acquired as of March 5,
1987,  (ii) the  acquiror  is  authorized  to  acquire  control  of the  savings
association  pursuant to the  emergency  acquisition  provisions  of the Federal
Deposit Insurance Act ("FDIA)",  or (iii) the statutes of the state in which the
association to be acquired is located  specifically  permit  institutions  to be
acquired  by the  state-chartered  associations  or  savings  and  loan  holding
companies  located in the state where the  acquiring  entity is located (or by a
holding company that controls such state-chartered savings associations).

Regulation of the Bank

         General. The OTS has extensive authority over the operations of savings
associations.  As part of this authority,  savings  associations are required to
file periodic  reports with the OTS and are subject to periodic  examinations by
the  OTS  and  the  FDIC.  The  investment  and  lending  authority  of  savings
associations  are  prescribed  by  federal  laws  and  regulations  and they are
prohibited  from  engaging  in any  activities  not  permitted  by such laws and
regulations.  Those  laws  and  regulations  generally  are  applicable  to  all
federally  chartered savings  associations and may also apply to state-chartered
savings associations.  Such regulation and supervision is primarily intended for
the protection of depositors.

         The OTS's enforcement authority over all savings associations and their
holding  companies  includes,  among other  things,  the ability to assess civil
money  penalties,  to issue  cease and desist or removal  orders and to initiate
injunctive actions.  In general,  these enforcement actions may be initiated for
violations  of laws and  regulations  and  unsafe or  unsound  practices.  Other
actions or inactions  may provide the basis for  enforcement  action,  including
misleading or untimely reports filed with the OTS.

         Insurance  of  Accounts.  The  deposits  of the Bank are  insured up to
$100,000 per depositor (as defined by law and regulation) by the SAIF,  which is
administered  by the FDIC,  and are  backed by the full  faith and credit of the
United  States  Government.  As  insurer,  the  FDIC is  authorized  to  conduct
examinations of, and to require reporting by, FDIC-insured institutions, such as
the Bank. It also may prohibit any FDIC-insured institution from engaging in any
activity the FDIC  determines by regulation or order to pose a serious threat to
the FDIC. The FDIC also has the authority to initiate  enforcement actions where
the OTS has failed or declined to take such action after  receiving a request to
do so from the FDIC.

         The FDIC may terminate the deposit insurance of any insured  depository
institution,  including  the Bank,  if it  determines  after a hearing  that the
institution has engaged or is engaging in unsafe or unsound practices,  is in an
unsafe  or  unsound  condition  to  continue  operations,  or has  violated  any
applicable law, regulation,  order or any condition imposed by an agreement with
the FDIC. It also may suspend deposit insurance  temporarily  during the hearing
process for the permanent  termination of insurance,  if the  institution has no
tangible  capital.  If insurance of accounts is terminated,  the accounts at the
institution at the time of the termination,  less subsequent withdrawals,  shall
continue to be insured for a period of six months to two years, as determined by
the FDIC. Management is aware of no existing circumstances which could result in
termination of the Bank's deposit insurance.

         On September 30, 1996, President Clinton signed into law legislation to
eliminate  the  premium  differential  between  SAIF-insured   institutions  and
BIF-insured  institutions by recapitalizing  the SAIF's reserves to the required
ratio of 1.25% of insured deposits. The legislation provided that the holders of
SAIF-assessable  deposits pay a one-time special  assessment to recapitalize the
SAIF.

         Effective  October  8,  1996,  the  FDIC  imposed  a  one-time  special
assessment  equal to 65.7 basis  points for all  SAIF-assessable  deposits as of
March 31, 1995,  which was collected on November 27, 1996.  The Bank's  one-time
special assessment amounted to $1.39 million.  Net of related tax benefits,  the
one-time  special  assessment  amounted to $832,000.  The payment of the special
assessment reduced the Bank's capital by the amount of the assessment.

         Following the imposition of the one-time special  assessment,  the FDIC
lowered  assessment  rates for SAIF  members  to  reduce  the  disparity  in the
assessment  rates  paid by BIF and SAIF  members.  Beginning  October  1,  1996,
effective  SAIF rates range from zero basis  points to 27 basis  points which is
the same range of premiums as paid by insured  institutions  insured by the Bank
Insurance Fund  administered by the FDIC.  From 1997 through 1999,  FDIC-insured
institutions will pay 6.4 basis points of their SAIF-assessable deposits to fund
the Financing  Corporation.  Based upon the $259.39  million of  SAIF-assessable
deposits at June 30,  1997,  the Bank would  expect to pay $41,000 in  insurance
premiums per quarter during fiscal 1998.

         Regulatory  Capital  Requirements - General.  Federally insured savings
associations  are required to maintain  minimum  levels of  regulatory  capital.
These   standards   generally  must  be  no  less  stringent  than  the  capital
requirements  applicable to national banks. The OTS also is authorized to impose
capital requirements in excess of these standards on individual  associations on
a case-by-case basis.

         Federally-insured  savings  associations  are subject to three  capital
requirements:  a  tangible  capital  requirement,  a core  or  leverage  capital
requirement  and a  risk-based  capital  requirement.  All savings  associations
currently are required to maintain tangible capital of at least 1.5% of adjusted
total  assets  (as  defined in the  regulations),  core  capital  equal to 3% of
adjusted total assets and total capital (a combination of core and supplementary
capital) equal to 8% of  risk-weighted  assets.  For purposes of the regulation,
tangible  capital is core capital  less all  intangibles  other than  qualifying
mortgage servicing rights,  and any investment in non-permissible  subsidiaries,
which are  subsidiaries  which are not engaged in permissible  activities.  Core
capital includes common stockholders' equity, non-cumulative perpetual preferred
stock and related  surplus,  minority  interest in the equity  accounts of fully
consolidated  subsidiaries  and certain  non-withdrawable  accounts  and pledged
deposits.  Core  capital  generally  is  reduced  by  the  amount  of a  savings
association's intangible assets other than qualifying mortgage servicing rights.

         A savings  association  is  allowed to include  both core  capital  and
supplementary  capital in the  calculation  of its total capital for purposes of
the risk-based capital  requirements,  provided that the amount of supplementary
capital  included  does not  exceed  the  savings  association's  core  capital.
Supplementary  capital  consists  of  certain  capital  instruments  that do not
qualify as core  capital,  including  subordinated  debt which  meets  specified
requirements  and  general  valuation  loan and lease  loss  allowances  up to a
maximum of 1.25% of risk-weighted  assets. In determining the required amount of
risk-based capital, total assets, including certain off-balance sheet items, are
multiplied  by a  risk-weight  based on the risk inherent in the type of assets.
The  risk  weights  assigned  by the  OTS for  principal  categories  of  assets
currently range from 0% to 100%, depending on the type of asset.

         OTS  policy  imposes a  limitation  on the amount of net  deferred  tax
assets  under SFAS No. 109 that may be  included  in  regulatory  capital.  (Net
deferred  tax assets  represent  deferred  tax assets,  reduced by an  valuation
allowances,  in excess of deferred tax  liabilities.)  Application  of the limit
depends on the possible sources of taxable income available to an institution to
realize  deferred tax assets.  Deferred tax assets that can be realized from the
following  generally are not limited:  taxes paid in prior  carryback  years and
future reversals of existing taxable temporary  differences.  To the extent that
the  realization  of  deferred  tax assets  depends on an  institution's  future
taxable income (exclusive of reversing temporary differences and carryforwards),
or its  tax-planning  strategies,  such  deferred  tax  assets are  limited  for
regulatory  capital  purposes  to the lesser of the amount  that can be realized
within  one year of the  quarter-end  report  date or 10% of core  capital.  The
foregoing considerations did not affect the calculation of the Bank's regulatory
capital at June 30, 1997.

         In August 1993 the OTS adopted a final rule  incorporating  an interest
rate risk component into the risk-based capital  regulation.  Under the rule, an
institution  with a greater than  "normal"  level of interest  rate risk will be
subject to a deduction of its interest  rate risk  component  from total capital
for purposes of calculating  the risk-based  capital  requirement.  As a result,
such an institution will be required to maintain  additional capital in order to
comply with the  risk-based  capital  requirement.  Although  the final rule was
originally  scheduled to be effective as of January 1994, in August 1995 the OTS
indefinitely  delayed  implementation of its interest rate risk component of its
risk-based capital requirement. Management of the Bank does not believe that the
OTS's  adoption of an interest  rate risk  component to the  risk-based  capital
requirement  will  adversely  affect  the Bank if it  becomes  effective  in its
current form.

         In April  1991 the OTS  proposed  to modify  the 3% of  adjusted  total
assets  core  capital  requirement  in  the  same  manner  as  was  done  by the
Comptroller  of the Currency for national  banks.  Under the OTS proposal,  only
savings  associations  rated  composite 1 under the CAMEL rating  system will be
permitted to operate the  regulatory  minimum core capital  ratio of 3%. For all
other  savings  associations,  the minimum core capital ratio will be 3% plus at
least an additional  100 to 200 basis points,  which thus will increase the core
capital  ratio  requirement  to 4% to 5% of adjusted  total  assets or more.  In
determining  the amount of  additional  capital,  the OTS will  assess  both the
quality  of risk  management  systems  and the  level  of  overall  risk in each
individual savings association through the supervisory process on a case-by-case
basis.
<PAGE>
         The  following  table sets forth a  reconciliation  between  the Bank's
stockholder's  equity  and each of its three  capital  requirements  at June 30,
1997.
<TABLE>
<CAPTION>
                                       Tangible             Core            Risk-Based
                                       Capital            Capital           Capital(1,2)
                                      ----------         ----------         -------
                                                   (Dollars in Thousands)
<S>                                   <C>                <C>                <C>    
Total regulatory capital .....        $   26,750         $   26,750         $29,057
Minimum required regulatory
  capital ....................             4,855              9,710          15,689
                                      ----------         ----------         -------
Excess regulatory capital ....        $   21,895         $   17,040         $13,368
                                      ==========         ==========         =======

Regulatory capital as a
  percentage of assets(2) ....              8.26%              8.26%          14,82%

Minimum capital required
  as a percentage of assets(2)              1.50               3.00            8.00
                                      ----------         ----------         -------

Excess regulatory capital as
  a percentage of assets .....              6.76%              5.26%           6.82%
                                      ==========         ==========         =======
</TABLE>

(1)      Does not reflect amendments to the risk-based capital requirement which
         have been adopted but not implemented by the OTS, as discussed above.

(2)      Tangible  and core  capital are  computed as a  percentage  of adjusted
         total assets of $323.67  million.  Risk-based  capital is computed as a
         percentage of adjusted total risk-weighted assets of $196.11 million.

        Any savings  association  that fails any of the capital  requirements is
subject to possible  enforcement  actions by the OTS or the FDIC.  Such  actions
could  include a  capital  directive,  a cease and  desist  order,  civil  money
penalties,  the establishment of restrictions on an association's operations and
the  appointment  of a  conservator  or receiver.  The OTS'  capital  regulation
provides that such actions, through enforcement proceedings or otherwise,  could
require one or more of a variety of corrective actions. See "- Prompt Corrective
Regulatory Action."

        Liquidity  Requirements.   All  savings  associations  are  required  to
maintain an average daily balance of liquid assets equal to a certain percentage
of the sum of its average daily balance of net withdrawable deposit accounts and
borrowings payable in one year or less. The liquidity  requirement may vary from
time to time (between 4% and 10%) depending upon economic conditions and savings
flows of all savings  associations.  At the present  time,  the required  liquid
asset ratio is 5%. At June 30, 1997, the Bank's  liquidity  ratio was 12.68% and
its short-term liquidity ratio was 12.60%.

        Real Estate Lending  Standards.  Effective March 19, 1993, all financial
institutions  are  required to adopt and  maintain  comprehensive  written  real
estate  lending  policies  that  are  consistent  with  safe and  sound  banking
practices.  These lending policies must reflect consideration of the Interagency
Guidelines  for Real Estate  Lending  Policies  adopted by the  federal  banking
agencies, including the OTS, in December 1992 ("Guidelines"). The Guidelines set
forth,  pursuant  to the  mandates  of  Federal  Deposit  Insurance  Corporation
Improvement Act ("FDICIA"),  uniform regulations  prescribing standards for real
estate  lending  which is defined  as  extension  of credit  secured by liens on
interests in real estate or made for the purpose of financing  the  construction
of a building or other improvements to real estate, regardless of whether a lien
has been taken on the property.

        The policies must address  certain lending  considerations  set forth in
the Guidelines,  including  loan-to-value  ("LTV") limits,  loan  administration
procedures,  underwriting standards,  portfolio  diversification  standards, and
documentation,  approval and reporting requirements. These policies must also be
appropriate  to the size of the  institution  and the  nature  and  scope of its
operations,  and must be reviewed  and  approved by the  institution's  board of
directors at least annually. The Guidelines,  among other things,  establish the
following  supervisory  LTV limits:  raw land  (65%);  land  development  (75%);
construction  (commercial,  multi-family  and  nonresidential)  (80%);  improved
property (85%) and one-to-four  family  residential (owner occupied) (no maximum
ratio,  although  any LTV  ratio in  excess of 90%  should  require  appropriate
insurance or readily marketable collateral).

        Certain institutions can make real estate loans that do not conform with
the established LTV ratio limits up to 100% of the institution's  total capital.
Within  this  aggregate  limit,  total loans for all  commercial,  agricultural,
multi-family and other non-one-to-four  family residential properties should not
exceed  30%  of  total  capital.   An  institution  will  come  under  increased
supervisory scrutiny as the total of such loans approaches these levels. Certain
loans are exempt from the LTV ratios  (e.g.  those  guaranteed  by a  government
agency,  loans to  facilitate  the sale of real  estate  owned,  loans  renewed,
refinanced or  restructured  by the original  lender(s) to the same  borrower(s)
where there is no advancement of new funds, etc.).

        Accounting   Requirements.   Applicable  OTS  accounting  and  reporting
requirements  incorporates the following standards:  (i) regulatory reports will
incorporate  generally accepted accounting principles ("GAAP") when GAAP is used
by federal banking agencies;  (ii) savings association  transactions,  financial
condition  and  regulatory  capital must be reported and disclosed in accordance
with OTS regulatory reporting requirements that will be at least as stringent as
for national banks;  and (iii) the director of the OTS may prescribe  regulatory
reporting requirements more stringent than GAAP whenever the director determines
that such  requirements are necessary to ensure the safe and sound reporting and
operation of savings associations.

        In  October  1995  the  FASB  issued  SFAS  No.  123,   "Accounting  for
Stock-based  Compensation." This statement encourages the adoption of fair value
accounting for stock-based  compensation  issued to employees.  Further,  in the
event that fair value  accounting  is not adopted,  the  statement  requires pro
forma  disclosure  of net  income  and  earnings  per  share  as if  fair  value
accounting  had been  adopted.  The  Company  has not  adopted  the  fair  value
accounting  provisions  of SFAS 123 but has instead  provided  the  required pro
forma disclosures, as permitted, in the current fiscal year.

        In June 1996 the FASB issued SFAS No. 125, "Accounting for Transfers and
Servicing  of  Financial  Assets  and  Extinguishments  of  Liabilities".   This
statement  provides   accounting  and  reporting  standards  for  transfers  and
servicing  of  financial  assets and  extinguishments  of  liabilities  based on
consistent  application  of a  financial-components  approach  that  focuses  on
control.  It  distinguishes  transfers of  financial  assets that are sales from
transfers that are secured borrowings. Under the financial-components  approach,
after a transfer of financial  assets,  an entity  recognizes  all financial and
servicing  assets it controls and liabilities it has incurred and  de-recognizes
financial   assets  it  no  longer  controls  and  liabilities  that  have  been
extinguished.  The  approach  focuses on the assets and  liabilities  that exist
after the  transfer.  If a transfer  does not meet the criteria for a sale,  the
transfer is accounted for as a secured borrowing with pledge of collateral.  The
Company  adopted SFAS 125  prospectively  on January 1, 1997,  and the impact on
earnings, equity, and financial condition was not material.

        In February  1997 the FASB issued  SFAS No. 128,  "Earnings  Per Share."
This statement  establishes  standards for computing and presenting earnings per
share (EPS) and applies to entities with publicly held common stock or potential
common stock.  This statements  simplifies the standards for computing  earnings
per share  previously found in APB Opinion No. 15, Earnings per Share, and makes
them comparable to international EPS standards.  It replaces the presentation of
primary EPS with a presentation of basic EPS. It also requires dual presentation
of basic and diluted EPS on the face of the income  statement  for all  entities
with complex capital  structures and requires a reconciliation  of the numerator
and denominator of the basic EPS computation to the numerator and denominator of
the  diluted  EPS  computation.   This  statement  is  effective  for  financial
statements issued for periods ending after December 15, 1997,  including interim
periods;   earlier  application  is  not  permitted.   This  statement  requires
restatement of all prior period EPS data presented. Had the Company adopted SFAS
No. 128 as of June 30, 1997,  the basic  earnings per share on a pro forma basis
would have been $.94, $1.19, and $1.05 for the fiscal years ended 1997, 1996 and
1995, respectively,  rather than $.93, $1.18, and $1.04, respectively. Pro forma
disclosure of diluted earnings per share would have been $.93,  $1.18, and $1.04
for the fiscal  years  ended 1997,  1996,  and 1995,  respectively,  the same as
disclosed under the current accounting requirements.

        In June 1997 the FASB  issued  SFAS No.  130,  "Reporting  Comprehensive
Income." This statement  establishes  standards for the reporting and display of
comprehensive  income  and  its  components  in a full  set  of  general-purpose
financial statements.  SFAS No. 130 requires that all items that are required to
be recognized as components of  comprehensive  income be reported in a financial
statement  that is  displayed  with  the  same  prominence  as  other  financial
statements.  The statement does not require a specific format for that financial
statement but requires that an enterprise  display an amount  representing total
comprehensive income for the period in that financial statement. SFAS No. 130 is
effective for fiscal years beginning after December 15, 1997. Management has not
yet determined the impact, if any, of this statement on the Company.

        In June 1997 the FASB issued SFAS No. 131,  "Disclosures  About Segments
of an Enterprise and Related  Information."  SFAS No. 131 establishes  standards
for the way that public business  enterprises report information about operating
segments in annual  financial  statements  and requires  that those  enterprises
report  selected  information  about  operating  segments  in interim  financial
reports  issued to  shareholders.  It also  establishes  standards  for  related
disclosures about products and services,  geographic areas, and major customers.
SFAS No. 131 is effective for financial  statements for periods  beginning after
December 15, 1997. Management has not yet determined the impact, if any, of this
statement on the Company.

        Prompt Corrective  Regulatory  Action.  Under Section 38 of the FDIA, as
added by the FDICIA,  each  appropriate  agency and the FDIC is required to take
prompt  corrective  action  to  resolve  the  problems  of  insured   depository
institutions  that do not meet  minimum  capital  ratios.  Such  action  must be
accomplished  at the least possible  long-term cost to the  appropriate  deposit
insurance fund.

        The federal banking agencies,  including the OTS, adopted  substantially
similar  regulations  in  order  to  implement  Section  38 of the  FDIA,  which
regulations  became  effective  in  December  1992.  Under the  regulations,  an
institution  shall be deemed to be (i) "well  capitalized" if it has total risk-
based capital of 10.0% or more, has a Tier I risk-based capital ratio of 6.0% or
more, has a Tier I leverage  capital ratio of 5.0% or more and is not subject to
any order or final  capital  directive to meet and  maintain a specific  capital
level for any capital measure;  (ii) "adequately  capitalized" if it has a total
risk-based  capital ratio of 8.0% or more, a Tier I risk-based  capital ratio of
4.0% or more and a Tier I leverage  capital  ratio of 4.0% or more  (3.0%  under
certain  circumstances) and does not meet the definition of "well  capitalized,"
(iii) "undercapitalized" if it has a total risk-based capital ratio that is less
than 8.0%, a Tier I risk-based  capital ratio that is less than 4.0% or a Tier I
leverage   capital   ratio   that  is  less  than  4.0%  (3.0%   under   certain
circumstances),   (iv)  "significantly  undercapitalized"  if  it  has  a  total
risk-based  capital  ratio that is less than 6.0%, a Tier I  risk-based  capital
ratio  that is less than 3.0% or a Tier I  leverage  capital  ratio that is less
than 3.0%, and (v) "critically  undercapitalized"  if it has a ratio of tangible
equity to total  assets  that is equal to or less than  2.0%.  Section 38 of the
FDIA and the regulations promulgated thereunder also specify circumstances under
which a federal banking agency may reclassify a well capitalized  institution as
adequately capitalized and may require an adequately capitalized  institution or
an undercapitalized institution to comply with supervisory actions as if it were
in the  next  lower  category  (except  that  the  FDIC  may  not  reclassify  a
significantly undercapitalized institution as critically undercapitalized).

        The  Bank  complies  with  the  requirements  to be  classified  as well
capitalized.

        Safety and  Soundness.  On November 18, 1993, a joint notice of proposed
rule making was issued by the OTS, the FDIC,  the Office of the  Comptroller  of
the Currency,  and the Federal  Reserve  Board  (collectively,  the  "agencies")
concerning  standards  for safety and  soundness  required to be  prescribed  by
regulation  pursuant  to the  FDIA.  In  general,  the  standards  relate to (1)
operational  and  managerial  matters;  (2) asset quality and earnings;  and (3)
compensation.  Legislation  enacted in 1994:  (1)  authorizes  the  agencies  to
establish  safety and  soundness  standards by  regulation  or guideline for all
insured depository  institutions;  (2) gives the agencies greater flexibility in
prescribing asset quality and earnings  standards by eliminating the requirement
that  agencies  establish  quantitative   standards;   and  (3)  eliminates  the
requirement that the standards referenced above apply to depository  institution
holding  companies.  The agencies  have  published a final rule and  interagency
guidelines  ("Guidelines")  as  well  as  proposed  asset  quality  and  earning
standards which will be added to the Guidelines  when finalized.  The final rule
and Guidelines became effective in August 1995.

        Under the  Guidelines  and final rule of the OTS, if an insured  savings
institution fails to meet any of the standards  promulgated by Guidelines,  then
the OTS may require  such  institution  to submit a plan within 30 days (or such
different  period  specified  by the OTS)  specifying  the steps it will take to
correct  the  deficiency.  In the event that an  institution  fails to submit or
fails in any material  respect to  implement a  compliance  plan within the time
allowed by the OTS, the OTS must order the institution to correct the deficiency
and may (1) restrict asset growth;  (2) require the  institution to increase its
ratio of tangible equity to assets;  (3) restrict the rates of interest that the
institution  may pay; or (4) take any other  action that would  better carry out
the  purpose  of  prompt  corrective  action.  The Bank  believes  that it is in
compliance with each of the standards as adopted.

        Qualified  Thrift Lender Test. All savings  associations,  including the
Bank,  are required to meet a QTL test to avoid  certain  restrictions  on their
operations. Under FDICIA, a depository institution must have at least 65% of its
portfolio  assets (which  consist of total assets less  intangibles,  properties
used to  conduct  the  savings  association's  business  and  liquid  assets not
exceeding  20% of total  assets) in qualified  thrift  investments  on a monthly
average basis in nine of every 12 months.  Loans and mortgage-backed  securities
secured by domestic  residential  housing,  certain  obligations of the FDIC and
certain other related entities, small business loans, credit card loans, student
loans, and loans for personal, family and household purposes, may be included in
qualifying thrift investments without limit.  Certain other  housing-related and
non-residential  real estate loans and  investments,  including loans to develop
churches,   nursing  homes,  hospitals  and  schools,  and  consumer  loans  and
investments in subsidiaries  engaged in  housing-related  activities may also be
included.  Qualifying  assets for the QTL test  include  investments  related to
domestic  residential  real estate or  manufactured  housing,  the book value of
property  used by an  association  or its  subsidiaries  for the  conduct of its
business,  an amount of residential  mortgage loans that the  association or its
subsidiaries  sold within 90 days of origination,  shares of stock issued by any
FHLB and  shares  of stock  issued  by the  FHLMC or the  FNMA.  The Bank was in
compliance  with the QTL  test as of June 30,  1997,  with  85.9% of its  assets
invested in qualified thrift investments.

        Restrictions on Capital Distributions.  The OTS has adopted a regulation
governing  capital  distributions  by savings  associations,  which include cash
dividends, stock redemptions or repurchases, cash-out mergers, interest payments
on  certain  convertible  debt and other  transactions  charged  to the  capital
account of a savings association to make capital distributions.  Generally,  the
regulation  creates a safe harbor for specified levels of capital  distributions
from associations meeting at least their minimum capital  requirements,  so long
as such associations notify the OTS and receive no objection to the distribution
from the OTS. Savings associations and distributions that do not qualify for the
safe harbor are required to obtain prior OTS approval  before making any capital
distributions.  The Bank  currently is a Tier 1 institution  for purposes of the
regulator dealing with capital distributions.

        Generally,  Tier 1  associations,  which are savings  associations  that
before and after the proposed  distribution meet or exceed their fully phased-in
capital  requirements,  may make capital  distributions during any calendar year
equal to the greater of 100% of net income for the  calendar  year-to-date  plus
50% of its "surplus  capital ratio" at the beginning of the calendar year or 75%
of net income over the most recent four quarter  period.  The  "surplus  capital
ratio" is defined to mean the  percentage  by which the  association's  ratio of
total  capital  to  assets  exceeds  the ratio of its  fully  phased-in  capital
requirement to assets,  and "fully phased-in capital  requirement" is defined to
mean an  association's  capital  requirement  under the statutory and regulatory
standards to be  applicable  on December  31,  1994,  as modified to reflect any
applicable individual minimum capital requirements imposed upon an association.

        In December  1994 the OTS  published a notice of proposed rule making to
amend its capital  distribution  regulation.  Under the  proposal,  institutions
would be permitted to only make capital  distributions  that would not result in
their  capital  being  reduced  below the level  required to remain  "adequately
capitalized,"  as defined above under "Prompt  Corrective  Action."  Because the
Bank is a subsidiary of a holding  company,  the proposal would require the Bank
to provide notice to the OTS of its intent to make a capital  distribution.  The
Bank does not believe that the  proposal  will  adversely  affect its ability to
make capital distributions if it is adopted substantially as proposed.

        Federal Home Loan Bank System.  The Bank is a member of the FHLBP, which
is one of 12 regional FHLBs that  administers the home financing credit function
of savings  associations and commercial  banks.  Each FHLB serves as a source of
liquidity for its members  within its assigned  region.  It is funded  primarily
from  proceeds  derived from the sale of  consolidated  obligations  of the FHLB
System.  It makes loans to members (i.e.,  advances) in accordance with policies
and procedures  established by its Board of Directors.  As of June 30, 1997, the
Bank's advances from the FHLBP amounted to $30.20 million.

        As a member,  the Bank is required to purchase and maintain stock in the
FHLBP  in  an  amount  equal  to  the  greater  of 1% of  its  aggregate  unpaid
residential  mortgage loans, home purchase  contracts or similar  obligations at
the beginning of each year or 5% of total  advances.  At June 30, 1997, the Bank
had $1.51 million in FHLB stock, which was in compliance with this requirement.

        As a result of FIRREA,  the FHLBs are required to provide  funds for the
resolution  of troubled  savings  associations  and to  contribute to affordable
housing programs through direct loans or interest subsidies on advances targeted
for community  investment and low- and moderate-income  housing projects.  These
contributions have adversely affected the level of FHLB dividends paid and could
continue to do so in the future.  These contributions also could have an adverse
effect on the value of FHLB  stock in the  future.  For the year  ended June 30,
1997, dividends paid by the FHLBP to the Bank totaled approximately $91,000.

        Federal  Reserve   System.   The  Federal  Reserve  Board  requires  all
depository  institutions to maintain reserves against their transaction accounts
(primarily NOW and super NOW checking  accounts) and non-personal time deposits.
At June 30, 1997, the Bank was in compliance with such requirements.

        The balances maintained to meet the reserve  requirements imposed by the
Federal Reserve Board may be used to satisfy applicable liquidity  requirements.
Because  required  reserves  must be  maintained  in the form of vault cash or a
non-interest  bearing  account  at a Federal  Reserve  Bank,  the effect of this
reserve requirement is to reduce an association's  earning assets. The amount of
funds necessary to satisfy this requirement has not had a material affect on the
Bank's operations.

Interstate Acquisitions

        The Commonwealth of Pennsylvania  enacted  legislation in 1986 regarding
the acquisition of commercial banks, bank holding  companies,  savings banks and
savings and loan  associations  located in Pennsylvania by institutions  located
outside of  Pennsylvania.  The  legislation  dealing with  savings  institutions
authorizes (i) a saving bank,  savings and loan  association or holding  company
thereof located in Delaware, the District of Columbia,  Kentucky,  Maryland, New
Jersey, Ohio, Virginia and West Virginia (collectively "regional  institutions")
to acquire the voting stock of, merge or  consolidate  with, or purchase  assets
and assume  liabilities of, a  Pennsylvania-chartered  savings bank, savings and
loan  association  or  holding  company  thereof   (collectively,   Pennsylvania
institutions")  and  (ii) the  establishment  of  branches  in  Pennsylvania  by
regional  institutions,  in each case  subject to certain  conditions  including
reciprocal  legislation in the state in which the regional  institution  seeking
entry into Pennsylvania is located  permitting  comparable entry by Pennsylvania
institutions  and  approval  by the  Pennsylvania  Department  of  Banking.  The
legislation  also provides for  nationwide  branching by  Pennsylvania-chartered
savings banks and savings and loan associations,  subject to Department approval
and certain other conditions.
<PAGE>
                                    TAXATION

Federal and State Taxation

General. The Company and the Bank are subject to the corporate tax provisions of
the Internal  Revenue Code of 1986 (the "Code"),  as well as certain  additional
provisions  of the Code  which  apply to  thrift  and other  types of  financial
institutions.  The  following  discussion  of tax matters is intended  only as a
summary and does not purport to be a comprehensive  description of the tax rules
applicable to the Company and the Bank. Beginning with July 1, 1993, the Company
and its subsidiaries elected to file its federal and state income tax returns on
a fiscal year basis.

Bad Debt Reserves.  Legislation  enacted under the Small Business Job Protection
Act of 1996 (the "Act")  provided for the Bank to recapture into income,  over a
six-year  period,  only the portion of its tax bad debt  reserves as of June 30,
1996, that exceed its base year reserves (i.e., tax reserves for years beginning
before 1988). Under the Act, the amount of the excess base year reserves subject
to recapture  would be suspended for each of two successive tax years  beginning
July 1,  1996,  in  which  the Bank  originates  a  minimum  amount  of  certain
residential  loans based upon the average of the principal amounts of such loans
the Bank made during its six preceding tax years.  The Bank's total tax bad debt
reserves at June 30,  1997,  are  approximately  $3.14  million,  of which $2.64
million  represents  the base year amount and $504,000 is subject to  recapture.
The Company has previously recorded a deferred tax liability for the excess base
year reserves to be  recaptured;  therefore,  this recapture will not impact the
statement of  operations.  The base year tax  reserves,  which may be subject to
recapture  if the Bank  ceases  to  qualify  as a bank for  federal  income  tax
purposes, are restricted to certain  distributions.  Under the provisions of the
Act, the Bank is  considered a "small bank" (i.e.,  a bank that has total assets
under  $500  million)  and may claim its tax bad debt  deductions  for tax years
beginning  after  December  31,  1995,  using a  six-year  average  of its  loan
charge-offs to total loans.

Minimum Tax. The Code imposes an  alternative  minimum tax at a rate of 20% on a
base of regular  taxable  income  plus  certain  tax  preferences  ("alternative
minimum  taxable income" or "AMTI").  The alternative  minimum tax is payable to
the extent such AMTI is in excess of an exemption amount. The Code provides that
an item of tax  preference is the excess of bad debt  deduction  allowable for a
taxable year over the amount  allowable under the experience  method.  The other
items of tax preference that constitute AMTI include (a) tax-exempt  interest on
a newly issued (generally, issued on or after August 8, 1986) privately activity
bonds other than certain  qualified  bonds and (b) for taxable  years  beginning
after  1989,  75% of the excess (if any) of (i)  adjusted  current  earnings  as
defined  in the  Code,  over  (ii)  AMTI  (determined  without  regard  to  this
preference and prior to reduction by net operating losses). Net operating losses
can offset no more than 90% of AMTI. Certain payments of alternative minimum tax
may be used as credits  against  regular tax  liabilities  in future  years.  In
addition, for taxable years after 1986 and beginning before January 1, 1996, the
Company is also subject to an environmental  tax equal to 0.12% of the excess of
AMTI for the taxable year over $2.0 million.

Audit by IRS. The Company's  consolidated federal income tax returns for taxable
years through June 30, 1993,  have been closed for the purpose of examination by
the IRS.

State Taxation.  The Company and its non-thrift  Pennsylvania  subsidiaries  are
subject to the  Pennsylvania  Corporate  Net Income  Tax and  Capital  Stock and
Franchise  Tax.  The  Corporate  Net  Income  Tax rate for 1997 is 9.99%  and is
imposed on the Company's and its non-thrift subsidiaries' unconsolidated taxable
income for federal purposes with certain  adjustments.  In general,  the Capital
Stock Tax is a property  tax  imposed  at the rate of 1.275% of a  corporation's
capital stock value, which is determined in accordance with a fixed formula.

The Bank is taxed under the Pennsylvania Mutual Thrift Institutions Tax Act (the
"MTIT"),  as  amended to  include  thrift  institutions  having  capital  stock.
Pursuant to the MTIT,  the  Company's  tax rate is 11.5%.  The MTIT  exempts the
Company from all other taxes imposed by the  Commonwealth  of  Pennsylvania  for
state  income tax  purposes  and from all local  taxation  imposed by  political
subdivisions, except taxes on real estate and real estate transfers. The MTIT is
a tax upon net  earnings,  determined  in  accordance  with  generally  accepted
accounting principals ("GAAP") with certain adjustments.  The MTIT, in computing
GAAP income,  allows for the deduction of interest  earned on  Pennsylvania  and
federal  securities,  while  disallowing  a  percentage  of a thrift's  interest
expense  deduction in the proportion of interest  income on those  securities to
the overall  interest  income of the  Company.  Net  operating  losses,  if any,
thereafter can be carried forward three years for MTIT purposes.
<PAGE>
ITEM 2.  PROPERTIES

Offices and Other Material Properties

        At June 30,  1997,  the Company  conducted  its  business  from its main
office in Downingtown, Pennsylvania and six full-service branch offices.

        The following table sets forth certain  information  with respect to the
offices of the Company as of June 30, 1997:
<TABLE>
<CAPTION>
                                                                           Net Book Value
                                                                           of Property and
                                                         Lease             Leasehold
                                   Owned or              Expiration        Improvements at
                                   Leased                Date              June 30, 1997            Deposits
                                   --------              ----------        ----------------         --------
                                                                                          (In Thousands)
<S>                                <C>                   <C>                 <C>                  <C>   
Main Office:

100 E. Lancaster Avenue
Downingtown PA 19335               Own                      --                  $  995               $74,794 
                                                                                                             
Branch Offices:                                                                                              
                                                                                                             
Exton-Lionville                                                                                              
601 N. Pottstown Pike                                                                                        
Exton PA  19341                    Own                       --                    436                54,153 
                                                                                                             
Frazer-Malvern                                                                                               
200 W. Lancaster Avenue                                                                                      
Frazer PA 19355                    Own                       --                  1,339                33,596 
                                                                                                             
Thorndale                                                                                                    
3909 Lincoln Highway                                                                                         
Downingtown PA 19335               Lease                 9/30/2000                  45                39,903 
                                                                                                             
Westtown                                                                                                     
1197 Wilmington Pike                                                                                         
West Chester PA 19382              Lease                 10/31/99                  116                40,642 
                                                                                                             
Airport Village                                                                                              
102 Airport Road                   Own Building                                                              
Coatesville PA 19320               Lease Land            11/30/2004                356                 9,308 
                                                                                                             
Brandywine Square                  Lease                 8/14/2011                 100                 8,354 
82 Quarry Road                                                                                               
Downingtown PA 19335                                                                                         
                                                                                ------              --------  
                                                                                                             
          Total                                                                 $3,387              $260,750 
                                                                                ======              ========  
                                                                               
</TABLE>
<PAGE>
        In  addition,  the  Company  currently  owns  two  developed  properties
adjacent to its main office. These properties are being held for possible use as
future office facilities and expansion of the main office. One of the properties
is currently being leased to other users.  The net book value of each of the two
parcels at June 30, 1997, was approximately $11,400 and $96,400.

        In September  1989 the Bank entered into a 10-year  operating  lease for
the Bank's Westtown office. The lease contains two five-year options to renew.

        In October  1990 the Bank  entered  into a 10-year  lease  agreement  in
connection with the relocation of its existing branch in Thorndale to a new site
in the Thorndale  area. The lease  includes two five-year  options to extend the
lease.

        In May 1994 the Bank entered into a 10-year lease  agreement for land in
connection  with the  construction  of the  Airport  Village  branch.  The lease
includes three five-year options to extend the lease.

        In April 1995 the Bank entered into a 15-year  lease  agreement  for the
Bank's Brandywine Square office, which opened in August 1996.

         First  Financial  operates and  participates in the MAC(R) Money Access
Service shared  Automated  Teller Machine ("ATM")  network system.  In addition,
First Financial operates six office ATMs under the MAC(R) system.

ITEM 3.  LEGAL PROCEEDINGS

        The Company is not involved in any pending legal  proceedings other than
routine,  non-material  legal  proceedings  occurring in the ordinary  course of
business which  management  believes will not have a material  adverse effect on
the financial condition or operations of the Company.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

        Not applicable.

PART II

ITEM 5.  MARKET FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

        The  information  required  herein is  incorporated  by  reference  from
"Market  Information"  on pages 17 and 18 of the Company's 1997 Annual Report to
Stockholders included herein as Exhibit 13 hereto ("Annual Report").



ITEM 6.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS

        The information  required herein is incorporated by reference from pages
12 to 19 of the Annual Report.

ITEM 7.  FINANCIAL STATEMENTS

        The financial  statements  and  supplementary  data required  herein are
incorporated by reference from pages 20 to 37 of the Annual Report.

ITEM 8.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING
         AND FINANCIAL DISCLOSURE

        Not applicable.

PART III

ITEM 9.  DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS;
        COMPLIANCE WITH SECTION 16(a) OF THE EXCHANGE ACT

        The information  required herein is incorporated by reference from pages
2 to 7 of the Company's  Definitive Proxy Statement which will be filed with the
SEC within 120 days of the end of the Company's fiscal year  ("Definitive  Proxy
Statement").

ITEM 10.  EXECUTIVE COMPENSATION

         The information required herein is incorporated by reference from pages
9 to 10 of the Company's Definitive Proxy Statement.

ITEM 11.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

         The information required herein is incorporated by reference from pages
1 to 7 of the Company's Definitive Proxy Statement.

ITEM 12.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

        The  information  required herein is incorporated by reference from page
13 of the Company's Definitive Proxy Statement.

ITEM 13.   EXHIBITS, LISTS, AND REPORTS ON FORM 8-K

(a)     The following documents are filed as part of this report:

        (1)    The following financial  statements are incorporated by reference
               into  Item 8 hereof  from  pages 20 to 36 of the  Annual  Report,
               Exhibit 13 hereto:

               Consolidated  Statements of Financial  Condition at June 30, 1997
               and 1996

               Consolidated  Statements of  Operations  for the Years Ended June
               30, 1997, 1996, and 1995

               Consolidated  Statements  of  Stockholders'  Equity for the Years
               Ended June 30, 1997, 1996, and 1995

               Consolidated  Statements  of Cash Flows for the Years  Ended June
               30, 1997, 1996, and 1995.

               Notes to Consolidated Financial Statements.

        (2)    Financial  statement schedules for which provision is made in the
               applicable accounting  regulations of the SEC are omitted because
               of the absence of the conditions under which they are required or
               because the required information is set forth in the Consolidated
               Financial Statements or Notes thereto.

(b)     Reports on Form 8-K

        None

<PAGE>
                                Index to Exhibits


<TABLE>
<CAPTION>

Number          Description of Documents
- ------          ------------------------
<S>             <C>
3a              Restated Articles of Incorporation **
3b              Bylaws, as amended ***
4               Specimen Stock Certificate *
10a             Key Employee Stock Compensation Program, as amended **
10b             Employee Stock Ownership Plan **
10c             Employment Agreement By and Between the Company and Ellen Ann Roberts **
10d             Employment Agreement By and Between the Company and Edward H. Plank **
10e             Employment Agreement By and Between the Company and Colin N. Maropis *
10f             Employment Agreement By and Between the Company and Anthony J. Biondi **
10h             Amendment No. 1 to the Employment Agreement By and Between the Company and Ellen Ann Roberts ****
10i             Amendment No. 1 to the Employment Agreement By and Between the Company and Edward H. Plank ****
10j             Amendment No. 1 to the Employment Agreement By and Between the Company and Colin N. Maropis ****
10k             Amendment No. 1 to the Employment Agreement By and Between the Company and Anthony J. Biondi ****
10l             1997 Stock Option Plan
11              Computation of Earnings Per Share
13              Annual Report to Stockholders
21              Subsidiaries  of the Registrant - Reference is made to Item, 1, Business -  Subsidiaries,"  for the
                required information
23              Consent of Independent Auditors

(*)             Incorporated herein by reference from the Company's Registration
                Statement on Form S-4 (33-30433) dated August 10, 1989.

(**)            Incorporated  herein by reference from the Company's  Annual Report on Form 10-K for the year ended
                June 30, 1990.

(***)           Incorporated  herein by reference from the Company's  Annual Report on Form 10-K for the year ended
                June 30, 1991.

(****)          Incorporated  herein by reference from the Company's  Annual Report on Form 10-K for the year ended
                June 30,  1992.
</TABLE>
<PAGE>
                                   SIGNATURES

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

                                       CHESTER VALLEY BANCORP INC.


September 26, 1997                     By: /s/ Ellen Ann Roberts
                                           ---------------------
                                           Ellen Ann Roberts
                                           Director, Chairman of the Board, and
                                           Chief Executive Officer

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


/s/ Ellen Ann Roberts                         September 26, 1997
- ---------------------------------------
Ellen Ann Roberts
Director, Chairman of the Board, and
Chief Executive Officer


/s/ Anthony J. Biondi                         September 26, 1997
- ----------------------------------------
Anthony J. Biondi
President and
Chief Operating Officer


/s/ Robert J. Bradbury                        September 26, 1997
- -----------------------------------------
Robert J. Bradbury
Director


/s/ Gerard F. Griesser                        September 26, 1997
- ----------------------------------------
Gerard F. Griesser
Director
<PAGE>
/s/ James E. McErlane                         September 26, 1997
- -----------------------------------------
James E. McErlane
Director and Secretary


/s/ Richard L. Radcliff                        September 26, 1997
- -----------------------------------------
Richard L. Radcliff
Director


/s/ Emory S. Todd                             September 26, 1997
- -----------------------------------------
Emory S. Todd
Director

/s/ Edward L. Towson                          September 26, 1997
- -----------------------------------------
Edward L. Towson
Director


/s/ William M. Wright                         September 26, 1997
- -----------------------------------------
William M. Wright
Director


                           CHESTER VALLEY BANCORP INC.

                             1997 STOCK OPTION PLAN


     1.   Definitions


          As used in this Plan,  the  following  definitions  apply to the terms
indicated below:

          A. "Board" means the Board of Directors of the Company.

          B.  "Committee"  means the  Compensation  and Stock  Option  Committee
appointed  by the Board from time to time.  The  Committee  shall  consist of at
least two persons, who shall be directors of the Company.

          C.  "Company"  means  Chester  Valley  Bancorp  Inc.,  a  Pennsylvania
corporation.

          D.   "Disinterested   Director"   means  a   director   defined  as  a
"disinterested  director"  in  Rule  16b-3  promulgated  by the  Securities  and
Exchange  Commission  under  the  Exchange  Act,  or in any  successor  rule  or
regulation adopted by the Securities and Exchange Commission.

          E. "Fair Market Value" of a Share on a given day means,  if the Shares
are traded in a public market, the average of the last bid and asked prices of a
Share as reported on the principal  securities  exchange on which the Shares are
then listed or admitted to trading,  or as reported on the National  Association
of Securities Dealers Automated Quotation System on the business day immediately
preceding  the date of grant.  If the Shares  shall not be so  traded,  the Fair
Market  Value shall be  determined  by the  Committee  taking  into  account all
relevant facts and circumstances.

          F.  "Exchange  Act"  means the  Securities  Exchange  Act of 1934,  as
amended.

          G.  "Grantee"  means  a  person  who  is  either  an  Optionee  or  an
Optionee-Shareholder.

          H.  "Incentive  Stock Option" means an option,  whether  granted under
this Plan or otherwise,  that qualifies as an incentive  stock option within the
meaning of Section 422 of the Internal Revenue Code.

          I.  Non-qualified  Option"  means an Option  that is not an  Incentive
Stock Option.

          J.  "Option"  means a right to  purchase  Shares  under  the terms and
conditions  of  this  Plan.

          K.  "Optionee"  means a person other than an  Optionee-Shareholder  to
whom an option is granted under this Plan.

          L. "Optionee-Shareholder"  means a person to whom an option is granted
under this Plan and who at the time such  option is granted  owns,  actually  or
constructively,  stock of the  Company or of a Parent or  Subsidiary  possessing
more than ten percent (10%) of the total combined voting power of all classes of
stock of the Company or of such Parent or Subsidiary.

          M.  "Parent"  means any  corporation  (other  than the  Company) in an
unbroken  chain of  corporations  ending  with the  Company  if,  at the time of
granting an Option,  each of the  corporations in the unbroken chain (other than
the Company)  owns stock  possessing  fifty  percent  (50%) or more of the total
combined  voting power of all classes of stock in one of the other  corporations
in the chain.

          N. "Plan" means this  Chester  Valley  Bancorp Inc.  1997 Stock Option
Plan, including any amendments to the Plan.

          O. "Share"  means a share of the  Company's  common  stock,  par value
$1.00 per share,  either now or hereafter owned by the Company as treasury stock
or authorized but unissued.

          P. "Subsidiary"  means any corporation  (other than the Company) in an
unbroken  chain of  corporations  beginning  with the Company if, at the time of
granting an Option,  each of the  corporations in the unbroken chain (other than
the last  corporation in the chain) owns stock possessing fifty percent (50%) or
more of the total  combined  voting  power of all classes of stock in one of the
other corporations in the chain.

          Q. Options  shall be deemed  "granted"  under this Plan on the date on
which the Committee or the Board, by appropriate  action,  approves the grant of
an Option hereunder or on such subsequent date as the Committee or the Board may
designate.

          R. As used herein,  the masculine  includes the  feminine,  the plural
includes the singular, and the singular includes the plural.


     2.   Purpose


          The purposes of the Plan are as follows.

          A. To secure for the Company and its shareholders the benefits arising
from  share  ownership  by  those  directors,  officers  and key  employees  and
consultants of the Company and its  Subsidiaries who will be responsible for the
Company's future growth and continued  success.  The Plan is intended to provide
an incentive  to  directors,  officers  and key  employees  and  consultants  by
providing them with an opportunity to acquire an equity  interest or increase an
existing equity interest in the Company, thereby increasing their personal stake
in its continued success and progress.

          B. To enable the Company and its Subsidiaries to obtain and retain the
services of directors  and key  employees  and  consultants,  by providing  such
directors and key  employees  and  consultants  with an  opportunity  to acquire
Shares under the terms and  conditions  and in the manner  contemplated  by this
Plan.


     3.   Plan Adoption and Term


          A. This Plan shall  become  effective  upon its adoption by the Board,
and Options may be issued upon such  adoption and from time to time  thereafter;
provided,   however,   that  the  Plan  shall  be  submitted  to  the  Company's
shareholders for their approval at the next annual meeting of  shareholders,  or
prior thereto at a special  meeting of  shareholders  expressly  called for such
purpose; and provided further,  that the approval of the Company's  shareholders
shall be obtained  within 12 months of the date of adoption of the Plan.  If the
Plan is not approved by the affirmative vote of the holders of a majority of all
shares present in person or by proxy, at a duly called shareholders'  meeting at
which a quorum  representing a majority of all voting stock is present in person
or by proxy  and  voting on this  Plan,  then  this  Plan and all  Options  then
outstanding under it shall forthwith  automatically terminate and be of no force
and effect.

          B.  Subject  to  the  provisions  hereinafter  contained  relating  to
amendment or  discontinuance,  this Plan shall  continue to be in effect for ten
(10) years from the date of adoption  of this Plan by the Board.  No Options may
be granted  hereunder  except  within  such period of ten (10) years but Options
granted within such ten (10) year period may extend beyond the termination  date
of this Plan.


     4.   Administration of Plan


          A. This  Plan  shall be  administered  by the  Board  or,  subject  to
Paragraph 4.C below, the Committee.  Except as otherwise  expressly  provided in
this Plan,  the Board shall have  authority to interpret  the  provisions of the
Plan, to construe the terms of any Option, to prescribe, amend and rescind rules
and  regulations  relating to the Plan, to determine the terms and provisions of
Options granted hereunder,  and to make all other determinations in the judgment
of the Board necessary or desirable for the  administration of the Plan. Without
limiting  the  foregoing,  the Board  shall,  to the  extent  and in the  manner
contemplated herein,  exercise the discretion granted to it to determine to whom
Incentive  Stock Options and  Non-qualified  Options shall be granted,  how many
Shares shall be subject to each such Option, whether a Grantee shall be required
to surrender for cancellation an outstanding  Option as a condition to the grant
of a new Option,  and the prices at which Shares shall be sold to Grantees.  The
Board  may  correct  any  defect  or  supply  any  omission  or  reconcile   any
inconsistency  in the Plan or in any  Option in the  manner and to the extent it
shall  deem  expedient  to carry the Plan into  effect and shall be the sole and
final judge of such expediency.

          B. No member of the Board  shall be  liable  for any  action  taken or
omitted or any determination made by him in good faith relating to the Plan, and
the Company shall  indemnify and hold harmless each member of the Board and each
other  director or employee of the Company to whom any duty or power relating to
the  administration or interpretation of the Plan has been delegated against any
cost or expense (including counsel fees) or liability (including any sum paid in
settlement of a claim with the approval of the Board)  arising out of any act or
omission in connection  with the Plan,  unless  arising out of such person's own
fault or bad faith.

          C. The Board may (but is not required to) to appoint the Committee. If
all members of the Committee are  Disinterested  Directors,  the Committee shall
have the authority to administer  the Plan and exercise any power granted to the
Board  in the  Plan.  If all  members  of the  Committee  are not  Disinterested
Directors, the Committee shall have the authority solely to make recommendations
to the Board for the administration of the Plan.

     5.   Eligibility


          Directors,  officers, key employees and consultants of the Company and
its  Subsidiaries  shall be eligible  for  selection  by the Board to be granted
Options.  Consultants and directors who are not also employees of the Company or
a  Subsidiary  shall be eligible to be granted  only  Non-qualified  Options.  A
director, officer, employee or consultant who has been granted an Option may, if
he or she is otherwise  eligible,  be granted an additional Option or Options if
the Board shall so determine.


     6.   Options


          A. Subject to adjustment  as provided in Paragraph 13 hereof,  Options
may be granted  pursuant to the Plan for the  purchase of not more than  150,000
Shares;  provided,  how ever,  that if prior to the  termination of the Plan, an
Option shall expire or terminate for any reason without having been exercised in
full, the  unpurchased  Shares subject  thereto shall again be available for the
purposes of the Plan.

          B. Each Option  granted under the Plan shall be evidenced by an option
certificate  or agreement for Shares in such form,  not  inconsistent  with this
Plan, as the Board may adopt for general use or for specific  cases from time to
time. Such option  certificate shall designate each Option as an Incentive Stock
Option or a Non-qualified Option.

          C. The aggregate Fair Market Value  (determined as of the time Options
are granted) of the Shares with respect to which  Incentive Stock Options may be
or become  exercisable  for the first time by a Grantee during any calendar year
(whether  granted under this Plan or any other plan of the Company or any Parent
or Subsidiary corporation) shall not exceed $100,000. To the extent (and only to
the extent)  that an  Incentive  Stock  Option may be or become  exercisable  in
violation of this limitation, it shall be deemed to be a Non-qualified Option.


     7.   Option Price


          A. The purchase  price per Share  deliverable  upon the exercise of an
Option shall be determined by the Board,  but in the case of an Incentive  Stock
Option  shall not be less than 100% of the Fair  Market  Value of a Share on the
date the Incentive  Stock Option is granted to an Optionee and shall not be less
than 110% of the Fair Market  Value of a Share on the date the  Incentive  Stock
Option is granted to an Optionee-Shareholder.

          B.  Payment  for Shares  purchased  under an Option may be made (1) in
cash;  (2) in Shares  valued at their Fair Market Value on the date of exercise,
or (3) in a combination of cash and Shares.


     8.   Duration of Options


          Each  Option and all  rights  thereunder  shall  expire and the Option
shall no longer be  exercisable on a date not later than ten (10) years from the
date on which  the  Option  was  granted.  Options  may  expire  and cease to be
exercisable  on such  earlier  date as the  Board may  determine  at the time of
grant.  Options shall be subject to termination  before their expiration date as
provided herein.


     9.   Conditions Relating to Exercise of Options


          A. The  Shares  subject to any  Option  may be  purchased  at any time
during the term of the Option,  unless,  at the time an Option is  granted,  the
Board shall have fixed a specific period or periods required to have passed as a
condition to exercise of an option or a part thereof. To the extent an Option is
not exercised  when it becomes  initially  exercisable,  or is exercised only in
part, the Option or remaining part thereof shall not expire but shall be carried
forward and shall be  exercisable  until the  expiration or  termination  of the
Option.  Partial  exercise as to whole  Shares is  permitted  from time to time,
provided  that no partial  exercise of an Option shall be for a number of Shares
having a purchase price of less than $1,000 unless the Grantee represents to the
Company that he or she is purchasing the Shares for investment.

          B. No Option shall be  transferable  by the Grantee thereof other than
by will or by the  laws of  descent  and  distribution,  and  Options  shall  be
exercisable  during the  lifetime of a Grantee  only by such  Grantee or, to the
extent that such  exercise  would not prevent an Option  from  qualifying  as an
Incentive  Stock Option under the Internal  Revenue Code, by his or her guardian
or legal representative.

          C. Certificates for Shares purchased upon exercise of Options shall be
issued  either  in the name of the  Grantee  or in the name of the  Grantee  and
another person jointly with the right of survivorship.  Such certificates  shall
be delivered as soon as practical following the date the Option is exercised.

          D. An Option  shall be exercised by the delivery to the Company at its
principal  office, to the attention of its Chief Financial  Officer,  of written
notice of the  number  of  Shares  with  respect  to which  the  Option is being
exercised,  and of the name or names in which the  certificate for the Shares is
to be issued, and by paying the purchase price for the Shares in accordance with
paragraph 7 hereof.  At the time of exercise of an Incentive  Stock Option,  the
Grantee  also shall sign and deliver to the Company the  Grantee's  agreement to
notify the  Company if the  Grantee  sells or  otherwise  disposes of any of the
Shares being  purchased  within two years after the date such Option was granted
or one year after the date of exercise.

          E.  Notwithstanding any other provision in this Plan, no Option may be
exercised  unless and until (i) this Plan has been approved by the  shareholders
of the Company,  and (ii) the Shares to be issued upon the exercise thereof have
been registered under the Securities Act of 1933 and applicable state securities
laws,  or are,  in the  opinion  of  counsel to the  Company,  exempt  from such
registration.  The Company shall not be under any  obligation to register  under
applicable  Federal or state  securities  laws any Shares to be issued  upon the
exercise  of an  Option  granted  hereunder,  or to comply  with an  appropriate
exemption from  registration  under such laws in order to permit the exercise of
an Option or the  issuance  and sale of Shares  subject to such  Option.  If the
Company  chooses  to  comply  with  such an  exemption  from  registration,  the
certificates  for Shares  issued  under the Plan,  may, at the  direction of the
Board, bear an appropriate restrictive legend restricting the transfer or pledge
of the  Shares  represented  thereby,  and the Board  may also give  appropriate
stop-transfer instructions to the transfer agent of the Company.

          F. Any person exercising an Option or transferring or receiving Shares
shall comply with all regulations and requirements of any governmental authority
having  jurisdiction  over the  issuance,  transfer or sale of securities of the
Company  or over the  extension  of credit for the  purposes  of  purchasing  or
carrying any margin  securities,  or the  requirements  of any stock exchange on
which the Shares may be listed,  and as a  condition  to  receiving  any Shares,
shall execute all such  instruments as the Board in its sole discretion may deem
necessary or advisable.

          G. Each Option shall be subject to the  requirement  that if the Board
shall determine that the listing,  registration or  qualification  of the Shares
subject  to such  Option  upon any  securities  exchange  or under  any state or
Federal law, or the consent or approval of any  governmental or regulatory body,
is necessary or desirable as a condition of, or in connection with, the granting
of such Option or the issuance or purchase of Shares thereunder, such Option may
not be  exercised  in  whole  or in  part  unless  such  listing,  registration,
qualification, consent or approval shall have been effective or obtained free of
any conditions not acceptable to the Board.


     10.  Effect of Termination of Employment or Death


          A. In the event of termination of a Grantee's  employment or status as
a director by reason of such Grantee's death, disability, or retirement with the
consent of the Board or in accordance  with an applicable  retirement  plan, any
outstanding  Option held by such Grantee  shall,  notwithstanding  the extent to
which  such  Option  was   exercisable   prior  to  termination  of  employment,
immediately  become  exercisable  as to the total  number of Shares  purchasable
there- under.  Any such Option shall remain so  exercisable at any time prior to
its expiration date or, if earlier,  the first anniversary of termination of the
Grantee's  employment  or status as a  director.  Grantees  of  Incentive  Stock
Options shall be notified that certain  Federal income tax  provisions  granting
favorable  treatment to Incentive  Stock  Options will not apply if such Options
are  not  exercised  within  three  months  after  the  date of  termination  of
employment  (twelve  months if  employment  terminates  as a result of total and
permanent  disability  as defined in Section  22(e)(3) of the  Internal  Revenue
Code).

          B. In the event of termination of a Grantee's  employment or status as
a director for any reason other than death,  disability,  or retirement with the
consent of the Board or in accordance  with an applicable  retirement  plan, all
rights of any kind under any  outstanding  Incentive  Stock  Option held by such
Grantee shall immediately lapse and terminate, except that the Board may, in its
discretion,  elect to permit  exercise for a period ending on the earlier of the
expiration  date of the Incentive  Stock Option and a date thirty days after the
termination of employment or status as director as to the total number of Shares
purchasable under the Incentive Stock Option as of the date of the termination.

          C.  Whether an  authorized  leave of absence or absence in military or
government  service shall  constitute  termination  of employment or status as a
director  shall be determined by the Board.  Transfer of employment  between the
Company and a Subsidiary  corporation or between one Subsidiary  corporation and
another shall not constitute termination of employment.


     11.  No Special Employment Rights


          Nothing  contained  in the Plan or in any Option shall confer upon any
Grantee  any  right  with  respect  to his or her  status as a  director  or the
continuation  of  his or  her  employment  by the  Company  or a  Subsidiary  or
interfere in any way with the right of the Company or a  Subsidiary,  subject to
the terms of any separate employment  agreement to the contrary,  at any time to
terminate  such  employment or to increase or decrease the  compensation  of the
Grantee from the rate in existence at the time of the grant of an Option.


     12.  Rights as a Shareholder


          The Grantee of an Option  shall have no rights as a  shareholder  with
respect  to any  Shares  covered by an Option  until the date of  issuance  of a
certificate to him for such Shares.  Except as otherwise  expressly  provided in
the Plan,  no  adjustment  shall be made for dividends or other rights for which
the record date occurs prior to the date of issuance of such certificate.


     13.  Anti-dilution Provision


          A. In case the Company  shall (i) declare a dividend or  dividends  on
its  Shares  payable  in  shares  of  its  capital  stock,  (ii)  subdivide  its
outstanding  Shares,  (iii) combine its outstanding Shares into a smaller number
of Shares, or (iv) issue any shares of capital stock by  reclassification of its
Shares (including any such  reclassification  in connection with a consolidation
or merger in which the  Company is the  continuing  corporation),  the number of
Shares authorized under the Plan will be adjusted proportionately. Similarly, in
any such event,  there will be a  proportionate  adjustment in the number and to
the  purchase  price per Share of Shares  subject to  unexercised  Options  (but
without adjustment to the aggregate option price).

          B. In the event of (i) any transaction  which  constitutes a change in
control of the Company,  (ii) any  transaction  which  results in the sale of at
least  fifty  percent  (50%) or more of the  business  or assets of the  Company
during a period of twelve  consecutive  months,  or (iii) any transaction  which
involves a merger or consolidation  of the Company in which  stockholders of the
Company before such merger or consolidation do not, as a result of the merger or
consolidation,  own at least fifty percent (50%) of the outstanding voting power
of the surviving entity following such merger or consolidation,  the Board shall
modify all  outstanding  Options so as to accelerate,  as a consequence of or in
connection with such transaction, a Grantee's right to exercise any such Option.

          C. The Board,  in its sole  discretion,  may determine  that, upon the
occurrence of a transaction  described in Paragraph 13B, each Option outstanding
hereunder shall terminate  within a specified number of days after notice to the
holder,  and such holder shall  receive,  with respect to each Share  subject to
such  Option,  an amount  equal to the excess of the Fair  Market  Value of such
Shares immediately prior to the occurrence of such transaction over the exercise
price per Share of such Option;  such amount shall be payable in cash, in one or
more of the kinds of property payable in such  transaction,  or in a combination
thereof,  as the  Board  in  its  discretion  shall  determine.  The  provisions
contained in the preceding  sentence shall be  inapplicable to an Option granted
within six (6) months before the  occurrence of such a transaction if the holder
of such Option is subject to the reporting  requirements of Section 16(a) of the
Exchange Act and no exemption  from  liability  under Section 16(b) is otherwise
available to such holder.

          D. Each Grantee will be notified of any such  adjustment  and any such
adjustment,  or the  failure  to make such  adjustment,  shall be binding on the
Grantee.


14. Withholding Taxes


          Whenever  an Option is to be  exercised  under the Plan,  the  Company
shall have the right to require the  Grantee,  as a condition of exercise of the
Option,  to remit to the Company an amount  sufficient  to satisfy the Company's
(or a Subsidiary's) Federal, state and local withholding tax obligation, if any,
that will,  in the sole  opinion  of the Board,  result  from the  exercise.  In
addition,  the Board may permit a Grantee,  to satisfy any such  withholding tax
obligation  by making an  irrevocable  election at least six (6) months prior to
exercise  of an option to have the  Company  retain  Shares  issuable  upon such
exercise  having a Fair Market Value on the date of exercise equal to the amount
to be withheld.


     15.  Amendment of the Plan


          The Board may at any time and from time to time terminate or modify or
amend the Plan in any respect,  except that, without shareholder  approval,  the
Board may not (a)  increase  the number of Shares  which may be issued under the
Plan or (b) modify the  requirements as to eligibility for  participation  under
the Plan. The  termination or  modification  or amendment of the Plan shall not,
without  the  consent  of a Grantee,  affect  his or her rights  under an Option
previously granted to him or her. With the consent of the Grantee, the Board may
amend outstanding Options in a manner not inconsistent with the Plan.


     16.  Miscellaneous


          A. It is  expressly  understood  that this Plan  grants  powers to the
Board but does not require their  exercise;  nor shall any person,  by reason of
the adoption of this Plan,  be deemed to be entitled to the grant of any Option;
nor shall any rights  begin to accrue  under the Plan  except as Options  may be
granted hereunder.

          B.  All  expenses  of the  Plan,  including  the  cost of  maintaining
records, shall be borne by Company.


     17.  Governing Law


          This  Plan  and  all  rights   hereunder  shall  be  governed  by  and
interpreted in accordance with the laws of the Commonwealth of Pennsylvania.
<PAGE>
                           CHESTER VALLEY BANCORP INC.

                       INCENTIVE STOCK OPTION CERTIFICATE

                               (Not Transferable)


THIS CERTIFIES THAT ___________________________ ("Optionee") has been granted an


                               INCENTIVE STOCK OPTION


to purchase  ___________  shares of the common stock of CHESTER VALLEY  BANCORP,
INC., a Pennsylvania corporation, at a price of $_________ per share, subject to
adjustment as provided in the CHESTER VALLEY BANCORP INC. 1997 Stock Option Plan
("Plan").  This option is granted  under and pursuant to the Plan and is subject
to the  conditions  and  limitations  set  forth  in the Plan as the same may be
amended  from  time to time.  All of the terms and  provisions  of the Plan,  as
amended from time to time,  are  incorporated  herein by  reference  and nothing
herein  contained  shall be deemed to vary or be given effect as  modifying  the
terms of the Plan.

SUBJECT TO THE FOREGOING, THIS OPTION MAY BE EXERCISED ONLY AS FOLLOWS:



     THIS OPTION SHALL EXPIRE AND BE VOID AND SHALL NOT BE EXERCISABLE AFTER THE
EXPIRATION OF __________ YEARS FROM THE DATE HEREOF AND MAY BE EXERCISED ONLY IN
THE MANNER PROVIDED IN THE PLAN.

     This option is not  transferable  except by will or the laws of descent and
distribution.

     IN WITNESS  WHEREOF,  CHESTER  VALLEY  BANCORP  INC.  has caused this Stock
Option Certificate to be issued as of _______________, 19__ (the date of grant).


ATTEST:   [Corporate Seal]                  CHESTER VALLEY BANCORP INC.



____________________________                ____________________________________

                   CHESTER VALLEY BANCORP INC. AND SUBSIDIARY
                       (Computation of Earnings Per Share)

<TABLE>
<CAPTION>
                                                             Year Ended June 30,
                                                --------------------------------------------
                                                   1997             1996             1995
                                                ---------        ---------        ----------
                                                (Dollars in Thousands, Except Per Share Data)

<S>                                             <C>              <C>              <C>       
Net income .............................        $   1,926        $   2,439        $    2,153
                                                =========        =========        ==========

PRIMARY:
   Weighted-average number of shares and
   common equivalent shares outstanding         2,061,557        2,073,044         2,074,477
                                                =========        =========        ==========

  Earnings per common and common
  equivalent share .....................        $    0.93        $    1.18        $     1.04
                                                =========        =========        ==========

FULLY DILUTED:
   Weighted-average number of shares and
   common equivalent shares outstanding         2,064,711        2,074,141         2,074,915
                                                =========        =========        ==========

  Earnings per common and common
  equivalent share .....................        $    0.93        $    1.18        $     1.04
                                                =========        =========        ==========
</TABLE>

Note 1 - Earnings  per share is based on the  weighted-average  number of shares
actually  outstanding  plus the shares that would be  outstanding  assuming  the
exercise of dilutive  stock  options,  all of which are  considered to be common
stock  equivalents.  Shares  outstanding for the 1996 and 1995 periods have been
adjusted to reflect 5% stock  dividends paid during fiscal 1997 and 1996 and the
March 1997 five-for-four stock split effected in the form of a dividend.

INDEX

Corporate Profile                    2

Five-Year Financial Highlights       3

Letter to Stockholders             4-5

Helping Business
   is Our Business                6-11

Management's
   Discussion
   and Analysis                  12-19

Consolidated Statements
   of Financial Condition           20

Consolidated Statements
   of Operations                    21

Consolidated Statements
   of Changes in
   Stockholders' Equity             22

Consolidated Statements
   of Cash Flows                    23

Notes to Consolidated
   Financial Statements          24-36

Independent Auditors'
   Report                           37

<PAGE>
CORPORATE PROFILE

Chester Valley Bancorp Inc. (the "Holding  Company") was  incorporated in August
1989 in the  Commonwealth of  Pennsylvania as a unitary thrift holding  company.
The Holding  Company's  principal  subsidiary  is First  Financial  Bank ("First
Financial" or the "Bank").  As used in this Report, the term "Company" refers to
the Holding Company and its subsidiaries.

First Financial's  headquarters,  along with its six branch offices, are located
in scenic Chester  County,  Pennsylvania,  an area which has seen  extraordinary
growth  over the last  ten  years.  The Bank  began  its  operations  in 1922 as
Downingtown Building and Loan, a Pennsylvania-chartered  mutual savings and loan
association,  and eventually converted to a stock form of ownership in 1987. All
of our branches, including our headquarters, are full-service facilities and are
conveniently located in Downingtown, Exton, Frazer, Thorndale, Westtown, Airport
Village, and Brandywine Square.

Chester  Valley's common stock is traded over the counter and is included in the
NASDAQ National Market System under the symbol "CVAL".


[GRAPHIC-PHOTOGRAPH]
FIRST FINANCIAL CELEBRATES ITS 75TH YEAR

First  Financial Bank celebrated its 75th  anniversary  last year, a distinction
few companies can claim and a source of great pride to the more than 125 members
of our staff and  management  whose  hard work  produced  the  highest  year-end
operating  earnings in our history.  We are very pleased to have been recognized
for this  accomplishment  in the form of a  citation  from the  Commonwealth  of
Pennsylvania, which was presented to us by Senator Robert J. Thompson. On behalf
of everyone at First Financial and Chester Valley,  we extend our sincere thanks
to all those responsible for our continuing success.

 

[GRAPHIC-PHOTOGRAPH]
CHRISSY DULLINGER,
CHESTER VALLEY'S NEW CFO

Chrissy is the newest member of our Senior Management Team and has been a valued
member of our staff since she joined us in 1993.  She was elected  Treasurer  in
1994 and Chief  Financial  Officer in October 1996. A graduate of the University
of Richmond with a B.S. in Accounting, Chrissy is a Certified Public Accountant.
She  previously  served  as a  Manager  of  Accounting  and  Auditing  Services,
specializing in financial  institutions,  at KPMG Peat Marwick,  one of the "big
six" public accounting firms.
<PAGE>
<TABLE>
<CAPTION>
                              FINANCIAL HIGHLIGHTS
                  (Dollars in thousands except per share data)

Selected Financial Condition Data
                                                                             At June 30,
                                                  ----------------------------------------------------------------
                                                    1997          1996          1995          1994          1993
                                                  ----------------------------------------------------------------
<S>                                               <C>           <C>           <C>           <C>           <C>
Total assets ................................     $323,673      $272,932      $262,360      $244,071      $222,227
Net loans receivable ........................      257,040       223,963       220,816       194,293       176,041
Deposits ....................................      260,750       228,206       217,981       204,802       191,484
Stockholders' equity ........................       27,065        25,564        23,784        21,870        19,158
Book value per common share(1) ..............        13.15         12.42         11.57         10.71          9.70

<CAPTION>
Selected Operations Data
                                                                           Year Ended June 30,
                                                  ----------------------------------------------------------------
                                                      1997          1996          1995          1994          1993
                                                  ----------------------------------------------------------------
<S>                                               <C>           <C>           <C>           <C>           <C>
Interest income .............................     $ 22,569      $ 20,566      $ 18,882      $ 16,514      $ 16,015
Interest expense ............................       11,503        10,875         9,830         8,275         8,265
                                                  --------      --------      --------      --------      --------
Net interest income .........................       11,066         9,691         9,052         8,239         7,750
Income before cumulative effect of a
  change in accounting for income taxes(2) ..        1,926         2,439         2,153         1,921         1,814
Cumulative effect of a change in
  accounting for income taxes ...............         --            --            --             540          --
                                                  --------      --------      --------      --------      --------
Net income(2) ...............................        1,926         2,439         2,153         2,461         1,814
Fully diluted earnings per share
  before cumulative effect of a change in
  accounting for income taxes (1) ...........          .93          1.18          1.04           .94           .90
Dividend per share (1) ......................          .37           .28           .23           .21           .17
                                                  --------      --------      --------      --------      --------

Other Selected Data
(based on monthly balances)

Average interest rate spread ................         3.38%         3.21%         3.19%         3.27%         3.45%
Net yield on average interest-earning assets          4.03%         3.86%         3.73%         3.75%         3.94%
Ratio of non-performing loans and real estate
  owned to total assets at end of period ....          .23%          .86%         1.17%         1.44%         2.52%
Number of full-service
  offices at end of period ..................            7             6             6             5             5
</TABLE>

(1)  Adjusted to reflect 5% stock dividends paid in September  1996,  1995, 1994
     and 1993 and the December  1993 and March 1997  five-for-four  stock splits
     effected in the form of dividends.

(2)  Fiscal 1997 includes the one-time FDIC insurance assessment of $832,000 net
     of taxes.

(3)  Net operating  income  excludes the one-time FDIC  insurance  assessment of
     $832,000 net of taxes.

[GRAPHIC-GRAPH NET OPERATING INCOME]
[GRAPHIC-TOTAL ASSETS]
[GRAPHIC-COMMERCIAL LOAN PORTFOLIO]
<PAGE>
TO OUR STOCKHOLDERS


[GRAPHIC-PHOTOGRAPH]
Anthony J. Biondi, Ellen Ann Roberts

         It's hard to believe  another  year has gone by so quickly - and what a
year it's been for Chester  Valley and its  subsidiary,  First  Financial  Bank.
Unprecedented growth in assets,  deposits,  loans, and profits has made this the
most  successful year in our history and is reflected in the 46% increase in the
price  of our  stock  during  the  past  fiscal  year - from  $13.90  per  share
(adjusted) to $20.25 per share.




         The end of our  fiscal  year,  June 30,  1997,  saw  assets at  $323.67
million,  up 18.6% from $272.93  million as of June 30, 1996;  deposits  grew to
$260.75 million, a 14.3% increase from $228.21 million at the same date in 1996.
Net loans  topped off at $257.04  million,  14.8%  higher  than  1996's  $223.96
million,  and profits rose to $2.76  million  (excluding  the  one-time  Savings
Institutions  Insurance  Fund  ["SAIF"]  special  assessment)  - 13.1% over last
year's $2.44 million.  Thanks to the diligence of our commercial loan staff, our
commercial  portfolio  has  increased  to $44.62  million  - up 50% from  $29.74
million in 1996.

         Our desire to become a  full-service  community  bank in every sense of
the word was exemplified when we changed our name to First Financial Bank, which
will better reflect the type of financial institution we are - one that provides
every banking need for current and potential customers.

         In September 1996 we opened our seventh branch in Brandywine  Square, a
multi-million  dollar  shopping  center a few miles  east of our main  office in
Downingtown.  While most of the "big banks" are closing  branches,  we have been
fortunate  in having  two very  important  factors  in our  favor.  First is the
reputation  we have  earned,  and which we  continue  to build  upon,  as a true
community bank.  Being  available for our neighbors and business  associates has
given us the  opportunity  to expand our branch  network and offer an  extensive
array of products and


<PAGE>
services.  Second is the loyalty we have  received  from our  community for over
three-quarters of a century. We've gotten to know our customers and shareholders
personally,  we've watched families grow and, in many cases,  we've been part of
that growth.

         Providing  convenience  for our customers has always been a priority at
First  Financial and led to the opening of our "First Call Center," with a staff
to open accounts and accept loan applications over the phone. Additionally,  our
Lending  Department   underwent  a  complete   reorganization  to  expedite  the
commitment  of mortgage  loans to less than 48 hours instead of the usual two to
four weeks.

         Our First Choice Check Debit Card has become a popular  alternative  to
carrying  cash or checks,  and First Pay by Phone will allow  banking  from home
when it is introduced in the Fall of 1997.  Commercial customers are reaping the
benefits of our Cash  Management  Sweep  Account,  and  Imaging  has  produced a
hassle-free method of balancing checkbooks.

      This Fall we will open our Investment  Services and Trust Division.  Under
the skillful  management  of David  Summers,  our new Vice  President and Senior
Trust  Officer who has over twenty years of local  banking  experience,  we will
offer personal money  management  and  investment  services,  and retirement and
estate planning to our individual and corporate customers.

         First   Financial  Bank  has  pledged  to  keep  its   headquarters  in
Downingtown,  where it  originated  over 75 years ago.  Through the purchase and
revitalization  of  properties  surrounding  our main office,  we are working in
conjunction  with the borough's  Main Street Project to recapture the atmosphere
of America's small towns. This will also enable us to accommodate our growth, as
evidenced by our newly renovated Operations Center which houses our Checking and
Electronic Funds Departments, and our new imaging equipment.

      We were put to the test many times during the past twelve  months,  and we
met our  challenges  head on with  one  objective  in  mind:  keeping  you,  our
shareholders  and  customers,  satisfied  with  your  Company.  As we bring  one
successful  year to a close and anticipate the one which lies ahead,  we realize
that the good  will of those we serve is the  foundation  of our  success.  Once
again we take this  opportunity  to say a heartfelt  "thank you" to all who have
made it possible.

         Sincerely,

         /s/Ellen Ann Roberts
         --------------------
         Ellen Ann Roberts
         Chairman and Chief Executive Officer


         /s/Anthony J. Biondi
         --------------------
         Anthony J. Biondi
         President and Chief Operating Officer



<PAGE>
      The inception of First Financial's Preferred Realtor Program, coupled with
our creative and flexible lending plans, has encouraged Chester County builders,
developers  and  realtors  to come to us for all  their  financing  needs.  As a
result,  we have been able to assist  with the  construction  of new  houses and
office complexes  throughout our community;  we have helped families realize the
dream of owning  their own homes;  and we have been  instrumental  in aiding the
expansion of existing  companies and the start-up of new ones.  Much of this new
business  has  come  to us as a  result  of  referrals  from  people  like  Matt
DiDomenico,  whose talents include those of builder,  developer,  and realtor. A
highly  respected  customer and member of our Frazer Advisory Board,  Matt knows
it's critical to closely monitor the County's real estate market,  and he gladly
shares  his  ideas  and  opinions  with us.  This is a  perfect  example  of the
relationships we value and will continue to encourage.


[GRAPHIC-PHOTOGRAPH]
LENDING  OFFICERS  BILL EADS ,  PHILLIS  WEIDENHAMMER,  AND COLIN  MAROPIS  HAVE
DEVELOPED  A  SOLID  WORKING  RELATIONSHIP  WITH  DEVELOPER/REALTOR  MATTHEW  J.
DIDOMENICO, SR.


[GRAPHIC-PHOTOGRAPH]
FIRST  FINANCIAL  IS  FORTUNATE  TO HAVE ITS VERY OWN  HIGH-TECH  EXPERTS  --PAM
COLLINS,  KELLY  LAURENTO,  KAREN  BROWN,  AND  KAY  FALKOW  -- TO  KEEP UP WITH
UNFOLDING TECHNOLOGICAL ADVANCES.

      Tracking loans from beginning to end requires infinite attention to detail
- - as does every  other  aspect of today's  banking - through the use of the most
advanced  technology.  Keeping up with  ever-changing  and  constantly  evolving
technological  innovations will be a never-ending  process.  At First Financial,
countless  hours are spent  learning what types of products  consumers  want and
need,  then  researching the most effective ways in which we can provide them at
the lowest cost. During fiscal 1997 we introduced  several new features designed
to enhance  day-to-day cash management and streamline our customers' banking and
record keeping.

      Our First Choice Check Debit Card,  valid wherever Visa is accepted,  is a
safe  alternative to carrying a checkbook or large amounts of cash.  Bill Pay by
Phone, 


<PAGE>
which  will be in  place  this  Fall,  allows  all  banking  transactions  to be
performed by using a touch-tone phone. In the very near future we will introduce
PC Banking for those who prefer using their  computers at home or at the office.
A Cash  Management  Sweep  Account  seemed the perfect  solution for many of our
commercial checking customers, automatically "sweeping" any excess funds into an
interest-earning investment alternative account.

      Check  Imaging is one answer to the  nightmare  of  balancing a checkbook.
Imaging  not  only  makes  checkbook  maintenance  easier  and much  faster,  it
drastically reduces the amount of paper to be stored. Copies of canceled checks,
listed in numerical  order with  multiple  copies to a page,  are provided  with
monthly  statements.  Everything is three-hole punched for convenient storage in
an attractive binder, which is supplied by the Bank.

      First  Financial has made great strides in the area of technology,  but we
have much more to learn and even more to offer in the months  ahead.  One of the
keys to our success has been  providing the kind of banking our  customers  have
come to expect from the "premier bank of Chester County."

      The key to any  organization's  success,  however,  is good management:  a
thorough  knowledge  of the  business  and the 





[GRAPHIC-PHOTOGRAPH]
Carl K. Croft, President
Croft, Drozd, Barr & Company, P.C.


         It wasn't easy  finding a bank that took time to  understand  how a CPA
firm works,  but that's just what First  Financial did - they listened and asked
questions  about our operations,  with no  pre-conceived  notions.  The Bank has
always met or exceeded our  expectations,  as well as those of the clients we've
referred to them. First Financial is easily accessible, they always respond in a
timely manner,  and they never say "no" - they're always willing to try.  That's
what being a hometown bank is all about.


<PAGE>
[GRAPHIC-PHOTOGRAPH]
Ed Herd, President
Payroll On-Line


         We started our business in 1988 and quickly found that we needed a bank
that could handle electronic funds transfers. We had already gotten our mortgage
from First Financial,  so we came to them for our EFT. They were able to develop
the  process,  which was  costly in time and money for both of us at first,  but
everything  soon became  automated  and much easier to  process.  We  eventually
brought  all of our  accounts  to First  Financial,  and the  relationship  that
developed has made us stay. We've been working together ever since.


























ability to work well with staff members and  customers.  In this respect,  First
Financial Bank has a branch system that is second to none among its peers.

      Administering  the  day-to-day  operations  of a busy branch office is not
easy, so it takes a special type of manager, a true professional with experience
and skill,  to furnish  the  guidance  that  makes the office run  smoothly  and
efficiently. Handling the expected and anticipating the unexpected are only part
of what makes a good branch manager;  knowing the Bank's products and getting to
know its customers is the other. Each of our seven branches is fortunate to have
such an individual at its helm.

      Our managers have been employees of the Bank for many years;  most of them
are  lifelong  residents  of Chester  County,  giving them even more of a vested
interest  in  our  community.   They  are  very  much  involved  in  such  civic
organizations as Chambers of Commerce,  YMCAs, the March


<PAGE>
of Dimes and the United Way, and they have been  recognized  for their work with
these groups.

      These branch  managers have become key to the  development  of many of the
small business accounts on which we have been concentrating for the last several
years.  They can answer  questions  and furnish  counseling on  investments;  as
highly  trained loan  officers  they are able to create  financing  packages for
nearly all types of loan and mortgage requirements.  Having skilled managers who
are able to  handle  such an  assortment  of  business  and  personal  financial
arrangements  is unique to First Financial - it is, quite  literally,  "one-stop
shopping."

      First  Financial  demands a great deal from its managers,  but we know our
confidence is not misplaced,  and we are very proud of the  outstanding job they
are doing.



[GRAPHIC-PHOTOGRAPH]
Steve  Cunningham and Branch  Managers Ronnie Gilken,  Carol Reichard,  Michelle
Guerrero, Anne Johnson,  Celeste Moore, Vicki Banghart, and Paige Willover offer
our customers "banking - the way they want it."










[GRAPHIC-PHOTOGRAPH]
W. David Hager
Executive Director, Handi-Crafters, Inc.


         We've come a long way since our  organization  was founded in 1961, but
there's still much more to be done. It took a long time to sort out just what we
wanted  and  needed  from a  lender,  and  when we were  finally  ready to begin
interviewing  banks,  First Financial turned out to be the best of the lot. They
were not only  the  most  competitive,  they  were  also  the  kindest  and most
supportive  of our  organization.  There's  no  doubt  that  the Bank has a real
commitment to our program.















<PAGE>
[GRAPHIC-PHOTOGRAPH]
Michael J. O'Neill, President
Brian O'Neill, V.P., Fabritech Inc.


         When we decided to refinance our mortgage we tried working with another
local bank, but we felt they weren't  interested  because we're a small company.
Our accountant recommended that we call First Financial,  and we're glad we did.
Everyone was so helpful and easy to work with, and they  willingly  accommodated
our financial needs. The transaction went smoothly,  and we accomplished what we
wanted to do. Their Westtown  Branch Manager even stops by  occasionally  to see
how we're doing and make sure we're not having any  problems.  It's nice to know
that First Financial really cares.























      First   Financial's   "First  Call  Center"  is  our  latest  step  toward
hassle-free  banking.  Officially  in operation  since August 4th, the Center is
staffed  with  skilled  representatives  who can quickly  research  accounts and
respond to  inquiries  - not only from  customers,  but from our  branch  office
personnel as well. They also have the capability of opening  accounts and taking
loan  applications  over the telephone,  so several banking  transactions can be
combined  and  concluded  with just one phone call.  The Center has extended its
hours from 8 AM to 8 PM --a real  benefit  for those who can't call or come into
our offices during the normal working day. Banking  shouldn't be thought of as a
time-consuming  chore -- seeing that it isn't,  is what the First Call Center is
all about.

      "Helping  business is our  business"  is not just the theme of this year's
Annual  Report -- it has become our  practice as we have  channeled  our efforts
toward  working  more closely with the  business  community  throughout  Chester
County. One such customer is the Coatesville Area School District.  We were able
to  present  them  with  alternatives  to  some  of  their  existing   financial
arrangements  and,  thanks to our new Cash Management  Sweep Account,  eliminate
trips and telephone calls to the Bank in order to transfer funds.


<PAGE>
      We have also been  instrumental  in the development of many new businesses
because of our ability to tailor financing  packages to individual needs.  We've
also helped long-established firms with their renovation or expansion plans.

      Such has  been the case of ECS  Underwriting,  Inc.,  a  company  that has
virtually led the way in specialized  insurance  programs since its inception in
1979.  ECS is also the  owner  of four  other  businesses  -- a copy  center,  a
security company,  a warehouse,  and a limousine service -- and was in need of a
facility to house them.  They also had hopes of  constructing  a day care center
exclusively  for use by their  employees'  families.  Knowing  this would take a
great deal of careful planning and customized 




[GRAPHIC-PHOTOGRAPH]
YOU CAN JUST HEAR THE  SMILES IN THE VOICES OF FIRST CALL  CENTER  STAFF  JOANNE
BRESLIN,  JACKIE PALMER,  ROSEMARY BRADY, AND SUSAN ROSATO.  THEY'RE PART OF THE
TEAM THAT MAKES BANKING AT FIRST FINANCIAL SUCH A PLEASANT EXPERIENCE.



[GRAPHIC-PHOTOGRAPH]
ED LAWRENCE AND WARD BRACELAND JOINED FORCES WITH ECS'S DAVID M. ROSENBERG, BILL
KRONENBERG,  NAMED CEO OF THE YEAR BY THE CHESTER COUNTY CHAMBER OF BUSINESS AND
INDUSTRY, AND FRANK L. PILIERO.



financing,  CEO  William  Kronenberg  III  and  his  partners  turned  to  First
Financial.  A respected,  well-established  company  dedicated to preserving our
environment  and a  community  bank with 36  consecutive  five-star  safety  and
soundness ratings seemed the perfect combination to undertake such a project.

      Turning  dreams  into  reality is what  First  Financial  does  best.  Our
commercial  lending team will put forth their best  efforts to develop  products
that are  best-suited  to our  customers'  needs.  Their  experience  and skill,
combined with the  willingness to take time to listen and consider every option,
assure that our business will always have the same goal: helping your business.


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

General

     The Company's income on a consolidated basis is derived  substantially from
its  investment  in its  subsidiary,  the Bank.  The largest  components  of the
Company's  total income and total  expenses are  interest.  Although the Company
continues to emphasize the development of non-interest  income,  such as service
charges and loan servicing  fees,  its earnings  still remain largely  dependent
upon its net interest income,  which is determined  principally by the Company's
interest   rate  spread   (the   difference   between   the  yields   earned  on
interest-earning assets,  primarily loans and securities,  and the rates paid on
interest-bearing  liabilities,  primarily  deposits  and  borrowings),  and  the
relative  amounts of such assets and  liabilities.  During  fiscal year 1997 the
Company's  interest rate spread  averaged  3.38%  compared to 3.21% and 3.19% in
fiscal  years  1996 and 1995,  respectively.  In fiscal  1997,  the net yield on
interest-earning  assets  averaged  4.03% compared to 3.86% in 1996 and 3.73% in
1995. Fee income has also played an important  part in the Company's  profitable
operation. In fiscal 1997 service charges and fee income amounted to $977,100 as
compared to $933,000 in 1996 and $847,400 in 1995.

     The Company offers  residential and commercial real estate loans as well as
consumer  and  commercial  business  loans.  The  majority of these loans are to
customers within Chester County, Pennsylvania.  The ability of such customers to
honor  these  obligations  is  dependent,  to varying  degrees,  on the  overall
economic  performance  of this  diversified  region.  The Company  considers its
current allowance for loan losses to be adequate.

     Excluding the one-time Savings Institutions Insurance Fund ("SAIF") special
assessment,  the Company had net income of $2.76  million  for fiscal  1997,  as
compared to $2.44 million in 1996 and $2.15 million in 1995.  The pre-tax effect
of the SAIF  assessment was $1.39 million,  resulting in an after-tax  charge to
earnings of approximately  $832,000.  After recognition of this assessment,  the
Company earned net income of $1.93 million for fiscal 1997.

Asset and Liability Management

     The  principal  objective of the Company's  asset and liability  management
function is to maximize the Company's net interest  margin while  maintaining an
appropriate  level  of  risk  given  the  Company's  business  focus,  operating
environment,  capital and liquidity  requirements  and  performance  objectives.
Through such  management,  the Company seeks to reduce the  vulnerability of its
operations  to changes  in  interest  rates and to manage the ratio of  interest
rate-sensitive  assets to interest  rate-sensitive  liabilities within specified
maturities or repricing  dates.  The Company's  actions in this regard are taken
under the guidance of the Asset-Liability  Management  Committee.  Interest rate
risk  is  derived  from  timing  differences  in the  repricing  of  assets  and
liabilities,  loan prepayments,  deposit withdrawals, and differences in lending
and funding rates. One measure of interest rate risk is the gap ratio,  which is
defined as the difference between the dollar volume of  interest-earning  assets
and interest-bearing liabilities maturing or repricing within a specified period
of time as a percentage of total assets.
<PAGE>
     The  Company's  asset and  liability  management  strategy  currently is to
emphasize the  origination of  adjustable-rate  mortgages,  short-term  consumer
loans, and  floating-rate  construction  loans and commercial real estate loans.
This  strategy has greatly  reduced the  Company's  vulnerability  to changes in
interest rates. As of June 30, 1997, $129.86 million,  or 41.2% of the Company's
interest-sensitive  assets are scheduled to reprice within a one-year period and
the Company's cumulative one-year interest rate gap was negative 9.6%. The table
on the following  page  summarizes  the  appropriate  contractual  maturities or
replacement   periods   of   the   Company's    interest-earning    assets   and
interest-bearing  liabilities as of June 30, 1997. Adjustable- and floating-rate
assets are included in the period in which  interest rates are next scheduled to
adjust,  rather than in the period for which they are due, and fixed-rate  loans
are  included in the  periods in which they are  anticipated  to be repaid.  The
analysis  on the  following  page  takes  into  consideration  the timing of the
repricing but does not take into consideration any restrictions on the magnitude
of the repricing interest-sensitive assets.

     Rates  of  interest  paid  on  deposits  are  priced  to  be   sufficiently
competitive in the Company's primary market area to meet its asset and liability
management  objectives and requirements.  In the past, the Company has generally
maintained a pricing program for its  certificate  accounts which entails paying
higher rates of interest on longer-term  certificates to encourage  customers to
invest in certificates of deposits for longer maturities. This strategy assisted
the Company in controlling its cost of funds and supported its goal of extending
the maturity of its liabilities. 


                                      12
<PAGE>
Operating Results

Interest Income (Taxable-Equivalent Basis)

     Interest income is analyzed on a tax-equivalent  basis, i.e., an adjustment
is made for analysis purposes only, to increase interest income by the amount of
savings of Federal  income  taxes,  which the Company  realizes by  investing in
certain tax-free municipal  securities and by making loans to certain tax-exempt
organizations.  In this way,  the  ultimate  economic  impact of  earnings  from
various assets can be more readily compared.

     Total  interest  income  increased to $22.86  million during fiscal 1997, a
$2.01 million or 9.6% increase over the comparable  prior period.  This increase
was primarily due to a $22.16 million  increase in the average  balance of loans
coupled  with a 9  basis-point  increase in the yield  earned on the loans.  The
increase in the yield is the result of the Company's  continual  effort to focus
its originations on higher-yielding loan products.  The increase in yield on the
loans was offset in part by a 44  basis-point  decrease to 5.84% in the yield on
investment securities and other investments during fiscal 1997.

     Total  interest  income  increased to $20.84  million during fiscal 1996, a
$1.65 million or 8.6% increase over the comparable  prior period.  This increase
was primarily due to a 42  basis-point  increase in the yield earned on the loan
portfolio to 8.40% and a corresponding  increase of $5.53 million in the average
balance  at June 30,  1996.  The  increase  in the  yield is the  result  of the
Company's  efforts  to focus  its  originations  on  higher-yielding  commercial
mortgages,  commercial  business  loans  and  consumer  loans  rather  than  the
lower-yielding  residential  mortgages.  To a lesser extent,  due to the smaller
balance,  the  increase in  interest  income  during  fiscal 1996 was due to the
increase  in  the  yield  on  the  Company's  investment  securities  and  other
investments by 54 basis points to 6.28% at June 30, 1996.
<PAGE>
<TABLE>
<CAPTION>
                                      Interest Rate Sensitivity Analysis at June 30, 1997
                                                    (Dollars in thousands)


                                                                 More Than       More Than       More Than          More Than
                                                              Three Months      Six Months       One Year         Three Years
                                              Three Months      Through           Through         Through           Through      
                                                or Less        Six Months         One Year       Three Years       Five Years
                                               ---------        ---------        ---------        ---------        ---------
<S>                                            <C>              <C>              <C>              <C>              <C>   
Interest-Earning Assets
  Loans (1)
    Adjustable and floating-rate
      mortgages (2) .....................      $  26,853        $  23,190        $  23,950        $  20,447        $   9,720      
    Balloons and fixed-rate mortgages (2)          4,436            2,509            4,908           23,282           23,972      
    Consumer (2)(3) .....................          7,554            1,099            2,268           10,051            8,230      
    Commercial ..........................          4,631              131              262            1,014              970      
  Securities and interest-bearing
     deposits (4) .......................         20,883            3,942            3,240            9,439            3,065      
                                               ---------        ---------        ---------        ---------        ---------
  Total interest-earning assets .........      $  64,357        $  30,871        $  34,628        $  64,233        $  45,957      
                                               ---------        ---------        ---------        ---------        ---------

Interest-Bearing Liabilities
  Savings accounts (5) ..................      $     999        $     999        $   2,002        $    --          $    --        
  NOW accounts (5) ......................            900              900            1,800             --               --        
  Money market accounts .................         29,887             --               --               --               --        
  Certificate accounts ..................         52,408           25,090           27,274           32,936           13,659      
  Securities sold under agreements
     to repurchase ......................             12             --               --               --               --        
  Borrowings ............................         17,546               46              920            4,358            5,864      
                                               ---------        ---------        ---------        ---------        ---------
  Total interest-bearing liabilities ....      $ 101,752        $  27,035        $  31,996        $  37,294        $  19,523      
                                               ---------        ---------        ---------        ---------        ---------
Cumulative excess of interest-
  earning assets to
  interest-bearing liabilities ..........      $ (37,395)       $ (33,559)       $ (30,927)       $  (3,988)       $  22,446      
                                               =========        =========        =========        =========        =========      
Cumulative ratio of interest
  rate-sensitive assets to
  interest rate-sensitive liabilities ...             63%              74%              81%              98%             110%     
                                               =========        =========        =========        =========        =========      
Cumulative difference as a
  percentage of total assets ............          (11.6%)          (10.4%)           (9.6%)           (1.2%)            6.9%     
                                               =========        =========        =========        =========        =========      

</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                               More Than               
                                              Five Years        Total  
                                              ----------        -----  
<S>                                           <C>             <C>                              
Interest-Earning Assets                    
  Loans (1)                                
    Adjustable and floating-rate           
      mortgages (2) .....................     $    --         $ 104,160  
    Balloons and fixed-rate mortgages (2)        42,959         102,066  
    Consumer (2)(3) .....................        18,141          47,343  
    Commercial ..........................           855           7,863  
  Securities and interest-bearing                                        
     deposits (4) .......................        13,310          53,879  
                                              ---------       ---------  
                                                                         
  Total interest-earning assets .........     $  75,265       $ 315,311  
                                              ---------       ---------  
                                                                         
Interest-Bearing Liabilities                                             
  Savings accounts (5) ..................     $  22,474       $  26,474  
  NOW accounts (5) ......................        24,025          27,625  
  Money market accounts .................          --            29,887  
  Certificate accounts ..................         3,904         155,271  
  Securities sold under agreements                                       
     to repurchase ......................          --                12  
  Borrowings ............................         2,047          30,781  
                                              ---------       ---------  
  Total interest-bearing liabilities ....     $  52,450       $ 270,050  
                                              ---------       ---------  
Cumulative excess of interest-
  earning assets to                                                      
  interest-bearing liabilities ..........     $  45,261       $  45,261  
                                              =========       =========  
Cumulative ratio of interest
  rate-sensitive assets to                                               
  interest rate-sensitive liabilities ...           117%            117% 
                                              =========       =========  
Cumulative difference as a
  percentage of total assets ............          14.0%           14.0% 
                                              =========       =========  
                                             


  (1)Net of undisbursed loan proceeds.
  (2)Assumes market prepayment rates.
  (3)Includes home improvement, home equity, automobile and
     other consumer loans.
  (4)Includes investment securities, mortgage-backed securities and other
     interest-bearing deposits.
  (5)Balances distributed among the various repricing time intervals based on
     historical and anticipated repricing patterns.
</TABLE>

                                       13
<PAGE>
Interest Expense

     Total  interest  expense  increased to $11.50 million during fiscal 1997, a
$620,000 or 5.7% increase  over the  comparable  prior  period.  The increase in
interest  expense is  principally  attributable  to a $15.07  million  and $5.33
million  increase in the average balances of deposits and Federal Home Loan Bank
("FHLB") advances to $223.05 million and $20.65 million,  respectively,  at June
30, 1997.  Partially  offsetting the effect of increases in the average balances
of interest-bearing  liabilities were decreases in the average rate paid on such
liabilities to 4.72% from 4.87% for the fiscal year 1997 and 1996, respectively.
Such  declines  were due, in part,  to the Bank  lowering  the rates paid on its
interest-bearing  retail checking  accounts  combined with the Bank's successful
efforts in obtaining  low-costing or no-cost  deposits in the form of commercial
business  accounts.  In  addition,  during  fiscal 1997 the Bank  shortened  the
average maturity of its FHLB advance  portfolio which  consequently  reduced the
average rate paid.

     Total  interest  expense  increased to $10.88 million during fiscal 1996, a
$1.05 million or 10.7% increase over the comparable  prior period.  The increase
in interest expense is principally  attributable to a 46 basis-point increase in
the average rate paid on the  portfolio to 4.76%,  and, to a lesser  extent,  an
$8.27 million  increase in the average balance of deposits to $208.43 million at
June 30,  1996.  The increase in the rate paid on deposits was the result of the
upward  trend in market  interest  rates in the latter  half of fiscal  1995 and
early part of fiscal 1996 which  prompted  depositors  to lock into  longer-term
time deposits. In addition,  there was a continual shift in the deposit mix from
lower-costing money market and savings accounts to higher-costing time deposits.
Partially  offsetting the increase in interest expense was the decrease of $5.31
million at June 30, 1996,  over the comparable  period in the average balance of
FHLB advances and other borrowings. The rate paid on the borrowings increased 34
basis points to 6.24% at June 30, 1996.

Net Interest Income

     Net  interest  income  is  the  difference   between   interest  income  on
interest-earning  assets and interest expense on  interest-bearing  liabilities.
Net interest income, on a fully tax equivalent basis,  increased 13.9%, or $1.39
million to $11.36 million in 1997 from $9.97 million in 1996, compared to a 6.6%
increase of $613,000  from 1995 to 1996.  Net  interest  margin,  on a fully tax
equivalent  basis, was 4.03% for the year ended 1997,  compared to 3.86% in 1996
and  3.73% in 1995.  The  increase  in net  interest  margin  from  1996 to 1997
reflects a greater increase in the yield earned on loans and securities than the
rates paid on deposits and borrowings.

Provision for Possible Loan Losses

     The Company's  provision  for possible loan losses was $523,413,  $339,800,
and  $454,700  during  the  respective  periods  of  1997  through  1995.  These
provisions  have been added to the Company's  allowance for possible loan losses
due to general economic conditions,  loan growth, and management's assessment of
the inherent risk of loss existing in the loan portfolio.  At June 30, 1997, the
allowance  for  possible  loan  losses  was $2.86  million or 1.10% of net loans
compared to $2.67 million or 1.18% of net loans at June 30, 1996.


<PAGE>
     The Company  establishes  provisions  for possible  loan losses,  which are
charged to  operations,  in order to maintain the allowance for loan losses at a
level  which is  deemed  to be  appropriate  based  upon,  among  other  things,
delinquency trends, the volume of non-performing loans, prior loss experience of
the portfolio, current economic conditions, and other relevant factors. Although
management  believes it has used the best information  available to it in making
such determinations,  and that the present allowance for possible loan losses is
adequate,  future adjustments to the allowance may be necessary,  and net income
may be adversely  affected if the circumstances  differ  substantially  from the
assumptions  used in  determining  the level of the  allowance for possible loan
losses. In addition,  various regulatory agencies,  as an integral part of their
examination  process,  periodically  review the Company's allowance for possible
losses on loans. Such agencies may require the Company to recognize additions to
the allowance based on their judgments  about  information  available to them at
the time of their examination.

Other Operating Income

     Total other  income  increased  $201,000 or 17.9% to $1.32  million for the
year ended June 30,  1997,  from the  comparable  prior  period.  An increase of
$44,000 in service  charges and fees in fiscal 1997 as the result of an increase
in commissions earned on the sale of disability and life insurance to the Bank's
loan customers, an increase in the number of safe deposit boxes rented, and fees
earned on the Bank's debit card contributed to the increase in other income. The
Bank  recognized a gain of $2,400 on the sale of real estate owned during fiscal
1997  compared to a loss of $52,000  during the prior fiscal year.  In addition,
during fiscal 1997 the Bank purchased properties  surrounding its main office in
order to expand its facilities to accommodate its growth. The rental income from


                                       14
<PAGE>
these  properties has  contributed to the increase in other income during fiscal
1997.

     Total other income increased  $78,000 or 7.5% to $1.12 million for the year
ended June 30, 1996,  from the comparable  prior period.  During fiscal 1996 the
Company  recognized  gains  on the  sale of  securities  available  for  sale of
$148,000  compared to no such gains in fiscal 1995.  However,  this increase was
partially offset in fiscal 1996 by the recognition of a $52,000 loss on the sale
of two real estate owned  properties.  An increase of $86,000 in service charges
and fees in fiscal 1996 as the result of increased fees and accounts contributed
to the increase in other income. Other income in fiscal 1995 included a $100,000
gain on the sale of land held for development.

Other Operating Expenses

     Excluding the $1.39 million  one-time SAIF assessment,  operating  expenses
totaled $7.80 million for the fiscal year 1997, an increase of $800,000 or 11.4%
over  the  prior  comparable  period.  The  one-time   assessment  was  part  of
legislation adopted to recapitalize the Savings  Association  Insurance Fund and
required the Bank to pay 65.7 cents for every $100 of  deposits.  As a result of
the special  assessment,  the Bank's federal insurance  premiums  decreased from
$0.23 per $100 of deposits  to $0.06 per $100 of  deposits  in the third  fiscal
quarter of 1997.  The Bank  anticipates  paying  this  reduced  premium  for the
foreseeable  future. This reduction in federal insurance premiums will favorably
impact  expense for fiscal 1998.  The increase in  operating  expenses  over the
prior fiscal year was primarily due to a $489,000 or 15.0%  increase in salaries
and employee benefits related to general salary increases,  additional staff for
the Bank's newest branch office, Brandywine Square, and additional staff for the
Bank's  commercial loan department.  Also  contributing to the increase in other
operating  expenses was a $196,000 or 15.1%  increase in occupancy and furniture
and equipment costs associated with the opening of the Brandywine  Square branch
in the first quarter of fiscal 1997.

     Operating  expenses  totaled  $7.00  million for the fiscal  year 1996,  an
increase of $383,000 or 5.8% over the prior comparable period. The increase over
the prior  fiscal  year was  primarily  due to a $197,000  or 6.4%  increase  in
salaries and employee  benefits related to general salary  increases,  increased
benefit costs, and a full year of expenses related to the staffing  required for
the Company's  Airport  Village  branch which opened  during  fiscal 1995.  Also
contributing to the increase in other operating expenses was a $118,000 or 10.0%
increase  in  occupancy  and  furniture  and  equipment  costs  associated  with
increased costs of maintenance  contracts on computer equipment,  the renovation
of one of the Bank's  branches,  and the  purchase  of  software  and  equipment
related to the upgrade of the computer network for the operations  department of
the Bank.

Income Taxes

     The Company  incurred  income tax expense of $757,400 during the year ended
June 30, 1997,  compared to $1.03 million during fiscal 1996. The primary reason
for the $274,700 decrease was due to reduced pre-tax earnings for fiscal 1997 as
the result of the one-time SAIF special assessment.
<PAGE>
     The Company incurred income tax expense of $1.03
million during the year ended June 30, 1996,  compared to $869,000 during fiscal
1995. The primary  reasons for the increase in income tax expense was due to the
increase in income  before  taxes in fiscal 1996 and due to the  recognition  in
fiscal  1995 of an  $82,000  Pennsylvania  tax credit  related to the  Company's
investment in its Airport Village  branch.  The branch is located in the Greater
Coatesville Area Industrial  Corridor and Enterprise Zone, which is an area that
has been designated as part of a state program in which investment, promotion of
jobs, and economic revitalization are encouraged.

Capital Resources

     The Company's  assets totaled $323.67 million at June 30, 1997, as compared
with  $272.93  million as of June 30,  1996.  This 18.6%  increase in assets was
primarily  funded by an increase  in  deposits  of $32.54  million or 14.3% from
$228.21  million at June 30, 1996, to $260.75  million at June 30, 1997,  and an
increase  in Federal  Home Loan Bank  advances  of $16.23  million  from  $13.97
million to $30.20 million at June 30, 1996 and 1997, respectively.  The increase
in deposits and advances was used in part to fund loan  originations  during the
period,  which  contributed to an increase in net loans  receivable from $223.96
million at June 30, 1996, to $257.04 million at June 30, 1997. In addition,  the
Company's  investment  securities  held to maturity and available for sale along
with its  interest-bearing  deposits  increased  from  $39.54  million to $53.88
million at June 30, 1996 and 1997, respectively.

     Stockholders'  equity  increased to $27.06  million at June 30, 1997,  from
$25.56  million  at June 30,  1996,  as a result of net  income  earned of $1.93
million  during  fiscal  1997,  the  reduction in the  principal  balance of the
Employee  Stock  


                                       15
<PAGE>
Ownership  Plan  ("ESOP")  debt by  $177,250  (See  Note 13 of the  Notes to the
Consolidated Financial Statements), proceeds from stock options exercised during
the 1997 period of $337,000,  proceeds  totaling $85,400 from the sale of common
stock in  connection  with the Company's  Dividend  Reinvestment  Plan,  and the
recognition  of a net unrealized  gain on securities  available for sale, net of
taxes, of $99,900.  The increase in  stockholders'  equity was offset in part by
the payment of cash  dividends  of $760,500  and the  repurchase  of $348,700 of
common stock, as well as the payment of $15,900 in lieu of fractional  shares in
connection with the 5% stock dividend and five-for-four  stock split paid during
fiscal 1997.

Asset Quality

     Non-performing  assets are  comprised of  non-performing  loans and REO and
totaled $748,000 at June 30, 1997, compared to $2.34 million at June 30, 1996.

     Non-accrual  loans are loans on which the accrual of  interest  ceases when
the collection of principal or interest payments is determined to be doubtful by
management.  It is the  policy of the  Company  to  discontinue  the  accrual of
interest  when  principal or interest  payments are  delinquent  90 days or more
(unless the loan principal and interest are determined by management to be fully
secured  and in  the  process  of  collection),  or  earlier,  if the  financial
condition of the borrower raises significant  concern with regard to the ability
of the  borrower to service the debt in  accordance  with the current loan term.
Interest income is not accrued until the financial  condition and payment record
of the  borrower  once  again  demonstrate  the  ability  to  service  the debt.
Non-performing  assets to total assets and non-performing  loans to total assets
were  .23% at June  30,  1997,  compared  to .86%  and  .81% at June  30,  1996.
Management's  commitment to improving asset quality through increased collection
efforts has contributed to the decrease in non-performing loans.  Non-performing
loans of $748,000 at June 30, 1997, consisted of five residential mortgage loans
in the amount of $417,000 and $331,000 in consumer loans.

     At June 30, 1997 and 1996, the Company's classified assets, which consisted
of assets  classified as  substandard,  doubtful,  loss, and REO,  totaled $1.40
million  and $2.97  million,  respectively.  Included  in the assets  classified
substandard  at June 30,  1997,  were all loans 90 days past due and loans which
are less than 90 days  delinquent  but  inadequately  protected  by the  current
paying  capacity of the  borrower  or of the  collateral  pledged,  as well as a
well-defined weakness that may jeopardize the liquidation of the debt.




[GRAPHIC-GRAPH NON-PERFORMING ASSETS AS A PERCENT OF TOTAL ASSETS]



Liquidity and Committed Resources

     The  Company's   primary   sources  of  funds  are  deposits,   borrowings,
repayments,  prepayments and maturities of outstanding loans and mortgage-backed
securities,  sales of  assets  available  for  sale,  maturities  of  investment
securities and other short-term investments, and funds provided from operations.
While  scheduled  loan and  mortgage-backed  securities  repayments and maturing
investment  securities and  short-term  investments  are relatively  predictable
sources of funds,  deposit flows and loan prepayments are greatly  influenced by
the movement of interest rates in general,  economic conditions and competition.
The Company  manages the pricing of its  deposits to maintain a deposit  balance
deemed appropriate and desirable.  Although the Company's deposits represent the
majority of its total liabilities, the Company has also utilized other borrowing
sources,  namely FHLB  advances.  In addition to its ability to obtain  advances
from  the  FHLB  under  several  different  credit  programs,  the  Company  has
established  a line of credit  with the FHLB,  in an amount not to exceed 10% of
the Company's maximum borrowing  capacity,  which was $13.80 million at the time
the commitment was executed,  and subject to certain  conditions,  including the
holding of a  pre-determined  amount of FHLB stock as  collateral.  This line of
credit is used from time to time for  liquidity  purposes.  At June 30, 1997 and
1996, there were no balances outstanding on the line of credit.
<PAGE>
     Liquidity  management  is  both a  daily  and  long-term  function.  Excess
liquidity is generally invested in short-term investments such as FHLB overnight
deposits.  On a longer-term basis, the Company maintains a strategy of investing
in various  lending and investment  securities  products.  During the year ended
June 30,  1997,  the Company  used its sources 


                                       16
<PAGE>
of funds to primarily fund loan commitments and maintain a substantial portfolio
of investment  securities,  and to meet its ongoing  commitments to pay maturing
savings certificates and savings  withdrawals.  As of June 30, 1997, the Company
had $5.81  million in  commitments  to fund loan  originations.  The majority of
these  commitments  are  anticipated  to be  funded by  December  31,  1997.  In
addition,  as of June 30, 1997, the Company had undisbursed loans in process for
construction  loans of $10.09 million and $14.23 million in undisbursed lines of
credit.  In addition,  the Company has issued  $71,000 in commercial  letters of
credit fully secured by deposit  accounts or real estate.  The management of the
Company believes that the Company has adequate  resources,  including  principal
prepayments  and  repayments of loans and  investment  securities  and borrowing
capacity, to fund all of its commitments to the extent required.

     For  regulatory  purposes,  liquidity  is  defined  as a ratio  of cash and
certain  marketable  securities that can be readily converted into cash to total
deposits and short-term borrowings.  At June 30, 1997, liquidity for the Bank as
defined under these guidelines was 12.68%, which exceeded the regulatory minimum
requirement of 5.0%.

Impact of Inflation and Changing Prices

     The Consolidated Financial Statements and Related Notes presented elsewhere
herein have been  prepared in  accordance  with  generally  accepted  accounting
principles  ("GAAP")  which require the  measurement  of financial  position and
operating results in terms of historical dollars without  considering changes in
the relative  purchasing power of money over time due to inflation.  Unlike many
industrial  companies,  substantially  all of the assets and  liabilities of the
Company on a consolidated  basis are monetary in nature.  As a result,  interest
rates  have a more  significant  impact on the  Company's  performance  than the
general level of inflation.  Over a short period of time, interest rates may not
necessarily move in the same direction or with the same magnitude of inflation.

Other Information

Description of Stock

     The holders of the Common Stock of the Holding  Company  possess  exclusive
voting  rights in the  corporation.  Each  holder  of shares of Common  Stock is
entitled to one vote for each share  held,  in  accordance  with the charter and
bylaws,  including  voting on the election of  directors.  Of the 15.63  million
shares of Common Stock authorized by the Holding  Company,  13.55 million shares
remain unissued. In addition, none of the 5.00 million shares of Preferred Stock
authorized has been issued.

Dividend Policy

     The Board of Directors of Chester Valley  Bancorp Inc.  intends to continue
the policy of paying  dividends when the directors deem it prudent to do so. The
Board of Directors  will  consider  payment of  dividends on a quarterly  basis,
after giving  consideration to the level of the profit for the prior quarter and
other  relevant  aspects.  On August 20,  1997,  the Board of  Directors  of the
Holding Company declared an $.11 per share cash dividend and a 5% stock dividend
based on the  financial  results of the quarter  ended June 30,  1997.  The cash
dividend  will be  calculated  on shares held  before the  issuance of the stock
dividend.  During  fiscal  1997  and 1996 the  Holding  Company  paid a total of
$760,465 and $573,030,  respectively,  in cash dividends and a 5% stock dividend
in each year,  along with a five-for-four  stock split effected in the form of a
<PAGE>
dividend in fiscal 1997.  Cash dividends from the Holding  Company are dependent
upon dividends  paid to it by First  Financial,  which,  in turn, are subject to
certain  restrictions  established by federal  regulators and Pennsylvania  law.
(See Note 10 to Notes to Consolidated Financial Statements.)

Market Information

     As of  August 1,  1997,  the  Holding  Company's  Common  Stock was held by
approximately  1,600  shareholders,  including  shares held in nominee name. Any
broker or any NASDAQ  member can be contacted  for the latest  quotations of the
Holding Company's Common Stock. Upon the  reorganization  into a holding company
structure  in May 1990,  the  stock of the  Holding  Company  was  approved  for
inclusion in NASDAQ's  National  Market  System.  The Holding  Company's  NASDAQ
symbol is "CVAL".  The transfer  agent for the stock is American  Stock Transfer
and Trust Company,  New York, New York.  During fiscal 1997 and 1996 the Holding
Company paid  dividends of $.37 and $.28 per share,  respectively,  adjusted for
stock dividends and stock splits during those periods.

     The following  table (on the next page) sets forth the high and low closing
prices for the periods described. For comparability purposes, the closing prices
shown below have been adjusted to reflect the 5% stock  dividends paid in fiscal
1997 and 1996 and the five-for-four stock split paid in fiscal 1997.


                                       17
<PAGE>
Fiscal 1997                       Low                  High
- --------------------------------------------------------------------------------

     First Quarter         $     13.71            $     16.00
     Second Quarter              14.60                  16.00
     Third Quarter               16.50                  17.40
     Fourth Quarter              16.50                  21.75

Fiscal 1996                       Low                  High
- --------------------------------------------------------------------------------

     First Quarter         $     14.48           $     15.60
     Second Quarter              13.90                 15.24
     Third Quarter               13.90                 15.24
     Fourth Quarter              13.90                 14.48




[GRAPHIC-GRAPH CVAL 5 YEAR PRICE HISTORY]




Recent Accounting Pronouncements

     In October 1995 the Financial  Accounting  Standards  Board ("FASB") issued
Statement of Financial  Accounting  Standard  ("SFAS") No. 123,  "Accounting for
Stock-based  Compensation." This statement encourages the adoption of fair value
accounting for stock-based  compensation  issued to employees.  Further,  in the
event that fair value  accounting  is not adopted,  the  statement  requires pro
forma  disclosure  of net  income  and  earnings  per  share  as if  fair  value
accounting  had been  adopted.  The  Company  has not  adopted  the  fair  value
accounting  provisions  of SFAS 123 but has instead  provided  the  required pro
forma disclosures, as permitted, in the current fiscal year.

     In June 1996 the FASB issued SFAS No. 125,  "Accounting  for  Transfers and
Servicing  of  Financial  Assets  and  Extinguishments  of  Liabilities".   This
statement  provides   accounting  and  reporting  standards  for  transfers  and
servicing  of  financial  assets and  extinguishments  of  liabilities  based on
consistent  application  of a  financial-components  approach  that  focuses  on
control.  It  distinguishes  transfers of  financial  assets that are sales from
transfers that are secured borrowings. Under the financial-components  approach,
after a transfer of financial  assets,  an entity  recognizes  all financial and
servicing  assets it controls and liabilities it has incurred and  de-recognizes
financial   assets  it  no  longer  controls  and  liabilities  that  have  been
extinguished.  The  approach  focuses on the assets and  liabilities  that exist
after the  transfer.  If a transfer  does not meet the criteria for a sale,  the
transfer is accounted for as a secured borrowing with pledge of collateral.  The
Company  adopted SFAS 125  prospectively  on January 1, 1997,  and the impact on
earnings, equity, and financial condition was not material.
<PAGE>
     In February  1997 the FASB issued SFAS No. 128,  "Earnings Per Share." This
statement  establishes standards for computing and presenting earnings per share
(EPS) and applies to entities  with  publicly  held  common  stock or  potential
common stock. This statement simplifies the standards for computing earnings per
share previously found in APB Opinion No. 15, Earnings per Share, and makes them
comparable to  international  EPS  standards.  It replaces the  presentation  of
primary EPS with a presentation of basic EPS. It also requires dual presentation
of basic and diluted EPS on the face of the income  statement  for all  entities
with complex capital  structures and requires a reconciliation  of the numerator
and denominator of the basic EPS computation to the numerator and denominator of
the  diluted  EPS  computation.   This  statement  is  effective  for  financial
statements issued for periods ending after December 15, 1997,  including interim
periods;   earlier  application  is  not  permitted.   This  statement  requires
restatement of all prior period EPS data presented. Had the Company adopted SFAS
No. 128 as of June 30, 1997,  the basic  earnings per share on a pro forma basis
would have been $.94, $1.19, and $1.05 for the fiscal years ended 1997, 1996 and
1995,  respectively.  Pro forma  disclosure of diluted  earnings per share would
have been $.93,  $1.18,  and $1.04 for the fiscal  years ended 1997,  1996,  and
1995, respectively.



                                       18
<PAGE>
     In June  1997  the  FASB  issued  SFAS No.  130,  "Reporting  Comprehensive
Income." This statement  establishes  standards for the reporting and display of
comprehensive  income  and  its  components  in a full  set  of  general-purpose
financial statements.  SFAS No. 130 requires that all items that are required to
be recognized as components of  comprehensive  income be reported in a financial
statement  that is  displayed  with  the  same  prominence  as  other  financial
statements.  The statement does not require a specific format for that financial
statement but requires that an enterprise  display an amount  representing total
comprehensive income for the period in that financial statement. SFAS No. 130 is
effective for fiscal years beginning after December 15, 1997. Management has not
yet determined the impact, if any, of this statement on the Company.

     In June 1997 the FASB issued SFAS No. 131,  "Disclosures  About Segments of
an Enterprise and Related  Information." SFAS No. 131 establishes  standards for
the way that public  business  enterprises  report  information  about operating
segments in annual  financial  statements  and requires  that those  enterprises
report  selected  information  about  operating  segments  in interim  financial
reports  issued to  shareholders.  It also  establishes  standards  for  related
disclosures about products and services,  geographic areas, and major customers.
SFAS No. 131 is effective for financial  statements for periods  beginning after
December 15, 1997. Management has not yet determined the impact, if any, of this
statement on the Company.


Summarized  Quarterly  Financial  Data For  Fiscal  1997  and  1996  (Unaudited)
(Dollars in thousands except per share data)

<TABLE>
<CAPTION>
                                                        1997                                            1996
                                   ---------------------------------------------    -------------------------------------------
                                    First        Second       Third       Fourth     First       Second      Third       Fourth
                                   Quarter       Quarter     Quarter     Quarter    Quarter      Quarter    Quarter     Quarter
                                   -------       -------     -------     -------    -------      -------    -------     -------
<S>                                <C>          <C>         <C>         <C>         <C>         <C>         <C>         <C>      
Interest income ..............     $ 5,379      $ 5,606     $ 5,570     $ 6,014     $ 5,043     $ 5,155     $ 5,188     $ 5,180
Interest expense .............       2,745        2,852       2,864       3,042       2,701       2,736       2,756       2,682
                                   -------      -------     -------     -------     -------     -------     -------     -------
Net interest income ..........       2,634        2,754       2,706       2,972       2,342       2,419       2,432       2,498
Provision for possible loan
     losses ..................          96          164          97         166          92          93          62          93
                                   -------      -------     -------     -------     -------     -------     -------     -------
Net interest income after
     provision for possible
     loan losses .............       2,538        2,590       2,609       2,806       2,250       2,326       2,370       2,405
Other income .................         369          307         296         352         333         288         233         269
Operating expenses (1) .......       3,335        1,963       1,901       1,985       1,723       1,746       1,723       1,811
                                   -------      -------     -------     -------     -------     -------     -------     -------
Income before income taxes ...        (428)         934       1,004       1,173         860         868         880         863
Income tax expense ...........        (227)         276         275         433         264         267         239         262
                                   -------      -------     -------     -------     -------     -------     -------     -------

Net income ...................     $  (201)     $   658     $   729     $   740     $   596     $   601     $   641     $   601
                                   =======      =======     =======     =======     =======     =======     =======     =======
Earnings per common share (2):
   Primary ...................     $ (0.10)     $  0.32     $  0.35     $  0.36     $  0.29     $  0.29     $  0.31     $  0.29
                                   =======      =======     =======     =======     =======     =======     =======     =======
Fully diluted ................     $ (0.10)     $  0.32     $  0.35     $  0.36     $  0.29     $  0.29     $  0.31     $  0.29
                                   =======      =======     =======     =======     =======     =======     =======     =======
<PAGE>

(1) The first  quarter of fiscal  1997  includes  the  one-time  FDIC  insurance
assessment  of $1.39  million. 
(2) Earnings per share have been restated to reflect the effects of the 5% stock
dividend  paid in September  1996 and the March 1997  five-for-four  stock split
effected in the form of a dividend.
</TABLE>
                                       19
<PAGE>
<TABLE>
<CAPTION>
Consolidated Statements Of Financial Condition
                                                                                             At June 30,
                                                                                --------------------------------
                                                                                      1997               1996
                                                                                -------------      -------------
<S>                                                                             <C>                <C>
Assets
  Cash in banks ...........................................................     $   2,609,904      $   1,527,934
  Interest-bearing deposits ...............................................         6,843,952          8,784,471
  Investment securities available for sale ................................        27,566,134          6,159,310
  Investment securities (market value June 30, 1997, $19,392,778
     June 30, 1996, $24,246,313) ..........................................        19,468,945         24,593,285
  Loans receivable, less allowance for possible loan
     losses of $2,855,003 and $2,667,104 at June 30,
     1997 and 1996,respectively ...........................................       257,040,006        223,963,171
  Loans held for sale .....................................................           105,888              ---
  Accrued interest receivable .............................................         2,107,567          1,615,579
  Real estate owned .......................................................              --              121,000
  Property and equipment - net ............................................         4,723,882          4,322,657
  Other assets ............................................................         3,206,534          1,844,522
                                                                                -------------      -------------
     Total Assets .........................................................     $ 323,672,812      $ 272,931,929
                                                                                =============      =============


Liabilities and Stockholders' Equity 

Liabilities:
  Deposits ................................................................     $ 260,750,311      $ 228,205,557
  Securities sold under agreements to repurchase ..........................            12,086              ---
  Advance payments by borrowers for
     taxes and insurance ..................................................         2,998,681          3,015,094
  Employee Stock Ownership Plan
     ("ESOP") debt ........................................................           333,490            510,740
  Federal Home Loan Bank advances .........................................        30,198,247         13,972,277
  Other borrowings ........................................................           249,165              ---
  Accrued interest payable ................................................           788,259            653,358
  Other liabilities .......................................................         1,277,962          1,010,508
                                                                                -------------      -------------
     Total Liabilities ....................................................       296,608,201        247,367,534

  Commitments and contingencies (Note 8)
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
<S>                                                                             <C>                <C>
  Stockholders' Equity:
  Preferred stock - $1.00 par value; 5,000,000 shares
     authorized; none issued
  Common stock - $1.00 par value; 15,625,000 shares
     authorized; 2,072,083 and 1,994,352 shares issued at
     June 30, 1997 and June 30, 1996, respectively ........................         2,072,083          1,994,352
  Additional paid-in capital ..............................................        12,772,488         11,261,628
  Common stock acquired by ESOP ...........................................          (333,490)          (510,740)
  Retained earnings - partially restricted ................................        12,749,503         13,109,850
  Net unrealized gain (loss) on securities available for sale, net of taxes             2,714            (97,222)
                                                                                -------------      -------------
                                                                                   27,263,298         25,757,868

Treasury  stock,  at cost  (13,213 and 14,555  shares at
  June 30, 1997 and June 30, 1996, respectively) ..........................          (198,687)          (193,473)
                                                                                -------------      -------------
     Total Stockholders' Equity ...........................................        27,064,611         25,564,395
                                                                                -------------      -------------
     Total Liabilities and Stockholders' Equity ...........................     $ 323,672,812      $ 272,931,929
                                                                                =============      =============
</TABLE>

                   Chester Valley Bancorp Inc. and Subsidiary
           See accompanying notes to consolidated financial statements

                                       20
<PAGE>
<TABLE>
<CAPTION>
Consolidated Statements Of Operations

                                                                       Year Ended June 30,
                                                            1997             1996              1995
                                                        -----------      -----------       -----------
<S>                                                     <C>              <C>               <C>
Interest Income:
  Loans ..........................................      $20,388,526      $18,317,741       $16,979,158
  Mortgage-backed securities .....................          227,293          142,163           145,681
  Interest-bearing deposits ......................          238,251          340,944           155,121
  Investment securities
     Taxable .....................................        1,104,410        1,151,633           865,539
     Non-taxable .................................          610,382          613,661           736,507
                                                        -----------      -----------       -----------
     Total interest income .......................       22,568,862       20,566,142        18,882,006
                                                        -----------      -----------       -----------

Interest Expense:
  Deposits .......................................       10,285,725        9,918,713         8,613,137
  Securities sold under agreements to repurchase .           51,801             --                --
  Short-term borrowings ..........................          382,962          199,252           598,477
  Long-term borrowings ...........................          782,218          757,481           618,088
                                                        -----------      -----------       -----------

     Total interest expense ......................       11,502,706       10,875,446         9,829,702
                                                        -----------      -----------       -----------

Net interest income ..............................       11,066,156        9,690,696         9,052,304
Provision for possible loan losses ...............          523,413          339,800           454,700
                                                        -----------      -----------       -----------
Net interest income after
  provision for possible loan losses .............       10,542,743        9,350,896         8,597,604
                                                        -----------      -----------       -----------

Other Income:
  Service charges and fees .......................          977,145          932,986           847,427
  Gain (loss) on sale of loans ...................            2,445           21,541            (1,147)
  Gain on sale of securities available for sale ..          156,451          147,978               -- 
  Gain (loss) on sale of real estate owned .......            2,407          (51,554)           12,809
  Other ..........................................          185,621           72,234           185,737
                                                        -----------      -----------       -----------

     Total other income ..........................        1,324,069        1,123,185         1,044,826
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
<S>                                                     <C>              <C>               <C>
Operating Expenses:
  Salaries and employee benefits .................        3,740,854        3,252,029         3,054,973
  Occupancy ......................................          877,793          737,670           684,264
  Furniture and equipment ........................          616,645          560,362           495,450
  Data processing ................................          605,149          532,136           544,939
  SAIF special assessment ........................        1,386,516             --                --
  Deposd insurance premiums ......................          309,689          501,231           473,269
  Other ..........................................        1,647,072        1,419,703         1,367,431
                                                        -----------      -----------       -----------

     Total operating expenses ....................        9,183,718        7,003,131         6,620,326
                                                        -----------      -----------       -----------
  Income before income taxes .....................        2,683,094        3,470,950         3,022,104
  Income tax expense .............................          757,434        1,032,104           869,158
                                                        -----------      -----------       -----------

     Net Income ..................................      $ 1,925,660      $ 2,438,846       $ 2,152,946
                                                        ===========      ===========       ===========

Earnings per common share (1):
  Primary ........................................      $      0.93      $      1.18      $       1.04
  Fully diluted ..................................      $      0.93      $      1.18      $       1.04

Weighted average number of shares outstanding (1):
  Primary ........................................        2,061,557        2,073,044         2,074,477
  Fully diluted ..................................        2,064,711        2,074,141         2,074,915

</TABLE>
(1)  Earnings  per share  and  weighted  average  shares  outstanding  have been
restated to reflect the effects of the 5% stock dividends paid in September 1996
and 1995, and the March 1997 five-for-four stock split effected in the form of a
dividend.

                   Chester Valley Bancorp Inc. and Subsidiary
          See accompanying notes to consolidated financial statements.

                                     21
<PAGE>
Consolidated Statements of Changes in Stockholders' Equity
<TABLE>
<CAPTION>

                                                                                        Net Unrealized
                                                               Common                     Gain (Loss)
                                             Additional        Stock                     on Securities                  Total       
                               Common         Paid-in         Acquired       Retained      Available     Treasury    Stockholders'  
                               Stock          Capital         by ESOP        Earnings      for Sale       Stock         Equity      
                               -----          -------         -------        --------      --------       -----         ------  
<S>                         <C>           <C>               <C>           <C>                 <C>       <C>           <C>
Balance at
  June 30, 1994 .........   $1,851,980    $  8,587,046      $ (859,812)   $ 12,477,409        $ --      $(186,595)    $ 21,870,028
Net income ..............                                                    2,152,946                                   2,152,946
Cash dividends paid .....                                                     (471,346)                                   (471,346)
Pnncipal payments
  on ESOP debt ..........                                      167,901                                                     167,901
Issuance of stock
  dividend ..............       51,527       1,301,493                      (1,476,489)                   123,469             --
Cash payment for
  fractional shares .....                                                      (10,027)                                    (10,027)
Stock options
  exercised .............        4,489         (20,733)                                                   133,351          117,107
Sale of common stock
  under the dividend
  reinvestment plan .....        5,450         129,815                                                     64,678          199,943
Stock repurchased as
  treasury stock ........                                                                                (242,140)        (242,140)
                            ----------    ------------      ----------    ------------       --------   ---------      ----------- 
Balance at
  June 30, 1995 .........    1,913,446       9,997,621        (691,911)     12,672,493          --       (107,237)      23,784,412
Net income ..............                                                    2,438,846                                   2,438,846
Cash dividends paid .....                                                     (573,030)                                   (573,030)
Pnncipal payments
  on ESOP debt ..........                                      181,171                                                     181,171
Issuance of stock
  dividend ..............       74,110       1,343,244                      (1,417,354)                                       --
Cash payment for
  fractional shares .....                                                      (11,105)                                    (11,105)
Stock options
  exercised .............        4,342        (110,681)                                                   201,675           95,336
Sale of common stock
  under the dividend
  reinvestment plan .....        2,454          31,444                                                    213,l15          247,013
Stock repurchased as
  treasury stock ........                                                                                (501,026)        (501,026)
Change in unrealized gain
  (loss) on securities
  available for sale ....                                                                     (97,222)                     (97,222)
                            ----------    ------------      ----------    ------------       --------   ---------      -----------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
<S>                         <C>           <C>               <C>           <C>                 <C>       <C>           <C>
Balance at
  June 30, 1996 .........    1,994,352      11,261,628        (510,740)     13,109,850        (97,222)   (193,473)      25,564,395
Net income ..............                                                    1,925,660                                   1,925,660
Cash dividends paid .....                                                     (760,465)                                   (760,465)
Principal payments
  on ESOP debt ..........                                      177,250                                                     177,250
Issuance of stock
  dividend ..............       77,731       1,438,024                      (1,515,755)                                       --
Cash payment for
  fractional shares .....                       (6,140)                         (9,787)                                    (15,927)
Stock options
   exercised ............                       78,958                                                    258,083          337,041
Sale of common stock
  under the dividend
  reinvestment plan .....                           18                                                     85,382           85,400
Stock repurchased as
  treasury stock ........                                                                                (348,679)        (348,679)
Change in unrealized gain
  (loss) on securities
  available for sale ....                                                                      99,936                       99,936
                            ----------    ------------      ----------    ------------       --------   ---------      ----------- 
Balance at
  June 30, 1997 .........   $2,072,083    $ 12,772,488      $ (333,490)   $ 12,749,503       $  2,714   $(198,687)     $ 27,064,611
                            ==========    ============      ==========    ============       ========   =========      ============


                   Chester Valley Bancorp Inc. and Subsidiary
          See accompanying notes to consolidated financial statements.
</TABLE>
                                     22
<PAGE>
<TABLE>
<CAPTION>
Consolidated Statements Of Cash Flows

                                                                                                     Year Ended June 30,
                                                                                    -----------------------------------------------
                                                                                         1997              1996             1995
                                                                                    ------------     ------------     ------------
<S>                                                                                 <C>             <C>              <C>
Cash flows from operating activties:
Net income .....................................................................    $ 1 ,925,660    $   2,438,846    $   2,152,946
Add (deduct) items not affecting cash flows from operating activities
 Depreciation ..................................................................         567,589          548,367          504,372
 Provision for possible loan losses ............................................         523,413          339,800          454,700
 Increase in deferred income taxes .............................................        (140,485)         (84,385)         (35,373)
 Gain on sale of securities available for sale .................................        (156,451)        (147,978)            --
 Loss(gain)on sale of loans ....................................................          (2,445)         (21,541)           1,147
 Loss (gain) on sale of real estate owned ......................................          (2,407)          51,554          (12,809)
 Gain on sale of land held for development .....................................            --               --           (100,000)
 Gain on disposal of property and equipment ....................................            --               --            (10,786)
 Amortization of net deferred loan fees ........................................        (537,548)        (530,570)        (629,686)
 Amortization of discounts and premiums ........................................           6,742            3,474           21,441
 Increase in accrued interest receivable .......................................        (491,988)        (143,137)        (211,162)
 Increase in other assets ......................................................      (1,221,527)        (178,794)         (94,811)
 Increase in other liabilities .................................................         267,454           71,010          203,769
 Increase (decrease) in accrued interest payable ...............................         134,901          (38,852)         147,403
                                                                                    ------------     ------------     ------------ 
Net cash flows from operating activities .......................................         872,908        2,307,794        2,391,151
                                                                                    ------------     ------------     ------------ 

Cash flows from investment activities:
 Capital expenditures ..........................................................        (968,814)        (408,052)        (631,903)
 Proceeds from sale of property and equipment ..................................            --               --            145,736
 Net increase in loans .........................................................     (34,923,710)      (5,937,167)     (27,959,616)
 Proceeds from sale of loans ...................................................       1,257,348        2,866,072        1,072,988
 Principal receipts on mortgage-backed securities ..............................         269,641          362,721          273,942
 Proceeds from real estate owned ...............................................         571,834          312,121        1,150,793
 Disbursements for real estate owned ...........................................            --               --            (14,089)
 Increase in investment-land held for development ..............................            --               --            (18,831)
 Purchase of investment securities .............................................        (115,645)      (7,013,176)     (19,718,522)
 Proceeds from maturities and calls of investment securities ...................       4,968,273        5,144,040       25,213,205
 Purchase of securities available for sale .....................................    (124,134,642)     (84,940,233)            --
 Proceeds from sale of securities available for sale ...........................     103,031,326       81,976,223             --
 Decrease in securities purchased under agreements to resell, net ..............            --               --             12,216
                                                                                    ------------     ------------     ------------ 
Net cash flows in investment activities ........................................     (50,044,389)      (7,637,451)     (20,474,081)
                                                                                    ------------     ------------     ------------ 
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
<S>                                                                                 <C>             <C>              <C>
Cash flows from financing activities:
 Net increase in deposits before interest credited .............................      23,847,975        1,753,642        5,989,372
 Interest credited to deposits .................................................       8,696,779        8,471,186        7,189,084
 Proceeds from securities sold under agreements to repurchase ..................          12,086             --               --
 Proceeds from FHLB advances ...................................................      29,914,500        2,247,800        7,753,364
 Repayments of FHLB advances ...................................................     (13,688,530)      (3,372,897)      (5,022,195)
 Proceeds from other borrowings ................................................         249,165             --               --
 Net increase (decrease) in advance payments by borrowers for
   taxes and insurance .........................................................         (16,413)        (159,026)         401,177
 Cash dividends on common stock ................................................        (760,465)        (573,030)        (471,346)
 Repayments of principal on ESOP debt ..........................................        (177,250)        (181,171)        (167,901)
 Stock repurchased as treasury stock ...........................................        (348,679)        (501,026)        (242,140)
 Payment for fractional shares .................................................         (15,927)         (11,105)         (10,027)
 Stock options exercised .......................................................         337,041           95,336          117,107
 Reduction of common stock acquired by ESOP ....................................         177,250          181,171          167,901
 Sale of common stock under the dividend reinvestment plan .....................          85,400          247,013          199,943
                                                                                    ------------     ------------     ------------ 
Net cash flows from financing activities .......................................      48,312,932        8,197,893       15,904,339
                                                                                    ------------     ------------     ------------ 

Net increase (decrease) in cash                                                         (858,549)       2,868,236       (2,178,591)

 Cash and cash equivalents:                                                        
                                                                                    
 Beginning of period ...........................................................      10,312,405        7,444,169        9,622,760
                                                                                    ------------     ------------     ------------
 End of period .................................................................   $   9,453,856    $  10,312,405    $   7,444,169
                                                                                   =============    =============    =============
Supplemental disclosures:                                                          
 Cash payments during the year for
                                                                                   
  Taxes ........................................................................   $     757,000    $   1,196,000    $     640,000
                                                                                   =============    =============    =============
  Interest .....................................................................   $  11,367,805    $  10,919,771    $   9,682,299
                                                                                   =============    =============    =============
Non cash items:                                                                    
                                                                                   
Acquistion of real estate in settlement of loans ...............................   $     448,427    $     328,000    $     396,000
                                                                                   =============    =============    =============
Stock dividend issued ..........................................................   $   1,515,755    $   1,417,354    $   1,476,489
                                                                                   =============    =============    =============
Transfer of investment securities to investment securities available for sale ..   $        --      $   3,191,864    $        --  
                                                                                   =============    =============    =============
Net unrealized gain (loss) on investment securities available for sale .........   $     151,721    $    (147,307)   $        --  
                                                                                   =============    =============    =============
Tax effect on unrealized gain (loss) on investment securities available for sale   $      51,791    $     (50,085)   $        --  
                                                                                   =============    =============    =============
</TABLE>
                   Chester Valley Bancorp Inc. and Subsidiary                   
          See accompanying notes to consolidated financial statements.

                                       23

<PAGE>
Notes To Consolidated Financial Statements


1 - Summary of Significant Accounting Policies

Business

      Chester  Valley  Bancorp Inc. (the "Holding  Company") is a unitary thrift
holding  company,  incorporated  in the  Commonwealth  of Pennsylvania in August
1989.  The  business of Chester  Valley  Bancorp Inc.  and its  subsidiary  (the
"Company") consists of the operations of First Financial Bank ("First Financial"
or the "Bank"),  a  Pennsylvania-chartered  stock  savings and loan  association
founded  in  1922.  The  Bank  provides  a wide  range of  banking  services  to
individual and corporate  customers  through its branch banks in Chester County,
Pennsylvania.  All of the  branches are full  service and offer  commercial  and
retail  products.  These products include checking  accounts  (non-interest  and
interest-bearing),  savings  accounts,  certificates of deposit,  commercial and
installment  loans, real estate mortgages,  and home equity loans. The Bank also
offers ancillary services that complement these products. The Bank is subject to
competition  from other financial  institutions and other companies that provide
financial services. The Company is subject to the regulations of certain federal
and state  agencies and  undergoes  periodic  examinations  by those  regulatory
authorities.

Principles of Consolidation and Presentation

      The accompanying consolidated financial statements include the accounts of
Chester Valley Bancorp Inc., its wholly-owned  subsidiary,  First Financial Bank
and its wholly-owned subsidiary,  D&S Service Corp., which owns D&F Projects and
Wildman  Projects,  Inc.,  both of  which  are  wholly-owned  subsidiaries.  All
material  inter-company  balances  and  transactions  have  been  eliminated  in
consolidation.  Prior period amounts are reclassified  when necessary to conform
with the current year's presentation.

      The Company follows  accounting  principles and reporting  practices which
are in accordance with generally accepted  accounting  principles.  In preparing
the consolidated 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 financial  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 owned.  Management  believes that the allowance for
loan  losses  and the  valuation  of real  estate  owned are  adequate.  Various
regulatory  agencies,   as  an  integral  part  of  their  examination  process,
periodically  review the Company's  allowance for loan losses and  valuations of
real estate owned. Such agencies may require the Bank to recognize  additions to
the allowance or adjustments to the valuations  based on their  judgments  about
information available to them at the time of their examination.

Cash and Cash Equivalents

      For the purpose of the  consolidated  statements  of cash flows,  cash and
cash  equivalents  include cash and  interest-bearing  deposits with an original
maturity of generally three months or less.
<PAGE>
Investment Securities

      The Company divides its securities portfolio into three segments: (a) held
to maturity; (b) available for sale; and (c) trading.  Securities in the held to
maturity category are accounted for at amortized cost.  Trading  securities,  if
any, are  accounted  for at quoted  market  prices with changes in market values
being recorded as gain or loss in the income statement. All other securities are
included in the  available for sale category and are accounted for at fair value
with unrealized gains or losses, net of taxes, being reflected as adjustments to
equity.

      Investment  securities  held for investment are carried at cost,  adjusted
for  amortization  of premiums and  accretion of discounts  using a method which
approximates  a level yield,  based on the Company's  intent and ability to hold
the  securities  until  maturity.  At the time of purchase,  the Company makes a
determination on whether or not it will hold the investments to maturity,  based
upon an  evaluation  of the  probability  of the  occurrence  of future  events.
Investment  securities  which the Company  believes  may be involved in interest
rate risk, liquidity, or other asset/liability  management decisions which might
reasonably  result  in such  securities  not  being  held  until  maturity,  are
classified as available for sale. If investment securities are sold, any gain or
loss is  determined  by specific  identification  and reflected in the operating
results for the period.

Allowance for Possible Loan Losses

      The  allowance  for  possible  loan losses is  maintained  at a level that
management  considers  adequate to provide for  potential  losses  based upon an
evaluation  of known  and  inherent  risks in the loan  portfolio.  Management's
evaluation  is based upon an analysis of the  portfolio,  past loss  experience,
current economic  conditions and other relevant  factors.  While management uses
the best information  available to make such  evaluations,  such evaluations are
highly  subjective,  and future adjustments to the allowance may be necessary if
conditions  differ  substantially  from  the  assumptions  used  in  making  the
evaluations.  In addition,  various regulatory agencies,  as an integral part of
their  examination  process,  periodically  review the  Company's  allowance for
losses on loans. Such agencies may require the Company to recognize additions to
the allowance based on their judgments  about  information  available to them at
the time of their  examination.  The allowance is increased by the provision for
possible  loan losses  which is charged to  operations.  Loan losses are charged
directly  against the allowance and recoveries on previously  charged-off  loans
are added to the allowance.


                                       24
<PAGE>
      For purposes of applying the measurement  criteria for impaired loans, the
Company excludes large groups of smaller-balance  homogeneous  loans,  primarily
consisting  of  residential  real  estate  loans and  consumer  loans as well as
commercial loans with balances of less than $100,000.  For applicable loans, the
Company  evaluates  the  need for  impairment  recognition  when a loan  becomes
non-accrual  or earlier if,  based on  management's  assessment  of the relevant
facts and circumstances,  it is probable that the Bank will be unable to collect
all proceeds due according to the contractual  terms of the loan  agreement.  At
and during the  twelve-month  periods ended June 30, 1997 and 1996, the recorded
investment  in impaired  loans was not material.  The  Company's  policy for the
recognition of interest  income on impaired loans is the same as for non-accrual
loans  discussed  below.  Impaired  loans  are  charged  off  when  the  Company
determines that  foreclosure is probable and the fair value of the collateral is
less than the recorded investment of the impaired loan.

Loans, Loan Origination Fees and Uncollected Interest

      Loans  (other  than  loans  held for  sale)  are  recorded  at cost net of
unearned  discounts,  deferred  fees and  allowances.  Discounts and premiums on
purchased  loans are  amortized  using the  interest  method over the  remaining
contractual  life  of the  portfolio,  adjusted  for  actual  prepayments.  Loan
origination fees and certain direct origination costs are deferred and amortized
over the life of the related loans as an adjustment of the yield on the loans.

      Uncollected  interest  receivable on loans is accrued to income as earned.
Non-accrual  loans are loans on which the accrual of interest has ceased because
the collection of principal or interest payments is determined to be doubtful by
management.  It is the  policy of the  Company  to  discontinue  the  accrual of
interest  when  principal or interest  payments are  delinquent  90 days or more
(unless the loan principal and interest are determined by management to be fully
secured and in the process of collection), or earlier if the financial condition
of the  borrower  raises  significant  concern with regard to the ability of the
borrower to service the debt in accordance with the current loan term.  Interest
income on such loans is not accrued  until the  financial  condition and payment
record of the borrower once again demonstrate the ability to service the debt.

Loans Held for Sale

      The Company periodically  identifies certain loans as held for sale at the
time of origination. These loans consist primarily of fixed-rate,  single-family
residential  mortgage  loans  which  meet the  underwriting  characteristics  of
certain government-sponsored enterprises (conforming loans). Loans held for sale
are carried at the lower of  aggregate  cost or fair value,  with any  resulting
unrealized  loss  included  in other  income for the period.  Realized  gains or
losses are included in other income for the period.

Real Estate Owned ("REO")

      Real estate acquired through foreclosure or by deed in lieu of foreclosure
is  classified  as REO.  REO is carried at the lower of cost (lesser of carrying
value of the loan or fair value of the property at date of  acquisition) or fair
value less selling expenses. Costs relating to the development or improvement of
the property are capitalized; holding costs are charged to expense.

Property and Equipment

      Property and equipment are stated at cost, less accumulated  depreciation.
Depreciation  is computed  using the  straight-line  method  over the  estimated
useful lives of the assets.  When assets are retired or  otherwise  disposed of,
<PAGE>
the cost and related accumulated depreciation are removed from the accounts. The
cost of  maintenance  and repairs is charged to expense as incurred and renewals
and betterments are capitalized.

Deferred Income Taxes

      The  Company  accounts  for  income  taxes  under the asset and  liability
method.  Deferred tax assets and  liabilities  are recognized for the future tax
consequences   attributable  to  differences  between  the  financial  statement
carrying  amounts of existing assets and  liabilities  and their  respective tax
bases and operating loss and tax credit  carryforwards.  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.

Earnings Per Common Share and Common Equivalent Share

      Earnings  per share have been  calculated  based on the  weighted  average
number of shares of common  and common  equivalent  shares  outstanding  for the
respective  periods.  Stock options are considered  common stock equivalents and
are included in the  computation of the number of  outstanding  shares using the
treasury  stock  method.   Earnings  per  share  and  weighted   average  shares
outstanding  have been adjusted to reflect the effects of the 5% stock dividends
paid in September  1996 and 1995 and the March 1997  five-for-four  stock split,
effected in the form of a dividend.


                                       25
<PAGE>
2 - Investment Securities

Investment secunties are summarized as follows:
<TABLE>
<CAPTION>
                                                                            At June 30,
                           --------------------------------------------------------------------------------------------------------
                                                        1997                                              1996
                           ---------------------------------------------------- ---------------------------------------------------
                                        Gross          Gross         Estimated                    Gross         Gross     Estimated
                          Amortized    Unrealized   Unrealized        Market       Amortized    Unrealized    Unrealized    Market
                             Cost        Gains        Losses          Value          Cost         Gains         Losses      Value
                             ----        -----        ------          -----          ----         -----         ------      -----
<S>                     <C>             <C>         <C>          <C>            <C>              <C>       <C>          <C>
Held to Maturity
U.S. Government
  agency notes
  and bonds ..........  $  5,500,000   $  9,426     $(148,931)   $  5,360,495   $  5,500,000     $  7,500  $ (352,500)  $ 5,165,000 
                                                                                                                                   
Federal Home                                                                                                                       
  Loan Bank                                                                                                                        
  of Pittsburgh stock      1,510,000       --            --         1,510,000      1,414,100         --            --     1,414,100
                                                                                                                                   
Municipal notes                                                                                                                     
  and bonds ..........    10,986,072     66,856       (44,250)     11,008,678     15,950,020       70,816    (109,448)   15,911,388
                                                                                                                                   
Mortgage-Backed                                                                                                                    
   securities ........     1,472,841     40,240          --         1,513,081      1,729,133       26,290        --       1,755,423
                                                                                                                                   
Other ................            32        492          --               524             32          370        --             402
                        ------------   --------     ---------    ------------   -------------    --------  ----------   ----------- 
Total held to maturity  $ 19,468,945   $117,014     $(193,181)   $ 19,392,778   $ 24,593,285     $114,976  $ (461,948)  $24,246,313
                        ============   ========     =========    ============   ============     ========  ==========   ===========
                                                                                                                                   
                                                                                                                                   
Available for sale                                                                                                                 
U.S. Government agency                                                                                                              
 notes and bonds .....  $ 18,286,172   $ 17,839     $ (87,210)   $ 18,216,801   $  6,194,593     $ 39,505  $ (184,898)  $ 6,049,200
                                                                                                                                   
Municipal notes                                                                                                                    
 and bonds ...........     4,119,956     19,995       (11,988)      4,127,963         82,274         --        (1,524)       8O,750
Mortgage-Backed                                                                                                                    
 securities ..........     5,019,306     34,925          --         5,054,231           --           --          --            --  
Equity securities ....       136,280     30,859          --           167,139         29,750         --          (390)       29,360
                        ------------   --------     ---------    ------------   -------------    --------  ----------   ----------- 
Total available                                                                                                                    
  for sale ...........  $ 27,561,714   $103,618     $ (99,198)   $ 27,566,134   $  6,306,617     $ 39,505  $ (186,812)  $ 6,159,310
                        ============   ========     =========    ============   ============     ========  ==========   ===========
</TABLE>
<PAGE>
The amortized cost and estimated  market value of investment  securities at June
30, 1997, by contractual maturity, are shown below

<TABLE>
<CAPTION>
                                                              Estimated      Weighted
                                               Amortized       Market        Average
                                                 Cost           Value         Yield
                                                 ----           -----         -----
<S>                                         <C>             <C>                <C>    
Held to Maturity
 Due in one year or less ..............     $ 4,441,422     $ 4,449,782        6.15 %
 Due afte one year through five years .       7,025,180       7,059,239        6.39
 Due after five years through ten years       2,100,000       2,046,903        6.61
 Due after ten years ..................       4,392,311       4,326,330        7.08
 No stated maturity ...................       1,510,032       1,510,524        6.38
                                            -----------     -----------        ----
Total held to maturity ................     $19,468,945     $19,392,778        6.51%
                                            ===========     ===========        ==== 

Available for Sale
 Due in one year or less ..............     $    45,000     $    45,116        6.87 %
 Due after one year through five years        9,631,085       9,632,881        7.43
 Due after five years through ten years       6,812,708       6,772,735        7.29
 Due after ten years ..................      10,936,641      10,948,263        7.87
 No stated maturity ...................         136,280         167,139        3.31
                                            -----------     -----------        ----

Total available for sale ..............     $27,561,714     $27,566,134        7.55%
                                            ===========     ===========        ==== 
</TABLE>


Expected  maturities may differ from contractual  maturities  because  borrowers
generally  have  the  right to call or  prepay  obligations  without  prepayment
penalties.

      The weighted  average  yield,  based on amortized  cost, is presented on a
taxable equivalent basis using the Federal marginal rate of 34% adjusted for the
20% interest expense disallowance (27.2%).

      In December 1995 the Company transferred $3.19 million of held-to-maturity
securities  to available  for sale,  resulting  in an increase in  stockholders'
equity at such date for the  unrealized  gain on securities  available for sale,
net of  taxes,  of  $50,000.  This  transfer  was in  accordance  with a special
reassessment provision contained within a Special Report issued by the Financial
Accounting Standards Board ("FASB").

      Proceeds  from sales of  investment  securities  available for sale during
fiscal 1997 were  $103.03  million.  Gross gains of $162,284 and gross losses of
$5,833 were realized on those sales.

      Proceeds  from sales of  investment  securities  available for sale during
fiscal 1996 were $81.98  million.  Gross gains of $148,437  and gross  losses of
$459 were realized on those sales. There were no sales of investment  securities
during fiscal 1995.

      Accrued  interest  receivable  on  investments  amounted to  $719,746  and
$404,050  at June 30,  1997 and 1996,  respectively.  At June 30,  1997,  $22.43
million of  investment  securities  were held in  safekeeping  as  security in a
public funds pool and pledged as collateral for Municipal  savings deposits with
the Bank.


                                       26
<PAGE>
      3 - Loans Receivable


Loans receivable are summarized as follows:
<TABLE>
<CAPTION>
                                                           At June 30,
                                                    1997               1996
                                               -------------      -------------  
<S>                                            <C>                <C>
First mortgage loans:
     Residential .........................     $ 159,430,494      $ 148,530,238
     Construction-residential ............         9,872,749          9,494,481
     Land acquisition and  development ...         6,763,084          5,120,837
     Commercial ..........................        33,981,099         22,552,425
     Construction-commercial .............         6,271,147          2,412,535
Commercial business.......................         7,863,000          5,700,921
Consumer .................................        47,343,185         41,486,173
                                               -------------      -------------  
Total loans ..............................       271,524,758        235,297,610


Less:
     Undisbursed loan proceeds:
       Construction-residential ..........        (6,598,504)        (6,211,241)
       Construction-commercial ...........        (3,493,774)          (922,721)
     Deferred loan fees ..................        (1,537,471)        (1,533,373)
     Allowance for possible loan losses ..        (2,855,003)        (2,667,104)
                                               -------------      -------------  
                                               $ 257,040,006      $ 223,963,171
                                               =============      =============
</TABLE>

      Accrued interest receivable on loans amounted to $1,387,821 and $1,199,865
at June 30, 1997 and 1996,  respectively.  At June 30, 1997, 1996, and 1995, the
Company serviced loans for others of $24.89 million,  $22.21 million, and $21.84
million, respectively.

      The  aggregate  amount  of  loans  by the  Company  to its  directors  and
executive  officers  was  $438,300  and  $494,800  at June 30,  1997  and  1996,
respectively.  These  loans  were made in the  ordinary  course of  business  at
substantially the same terms and conditions as those with other borrowers.

      The total amount of  non-performing  loans at June 30, 1997,  was $748,000
compared to $2.22  million at June 30, 1996. If these  non-performing  loans had
been current in accordance  with their original  terms and had been  outstanding
throughout the period,  the gross interest  income for fiscal 1997 and 1996 that
would have been  recorded  for these loans was $71,400  and  $210,400.  Interest
income on these non-performing loans included in income for fiscal 1997 and 1996
amounted to $35,200 and $91,900,  respectively. At June 30, 1997, and throughout
fiscal  1997,  there  were no loans  for which  impairment  was  required  to be
recognized.
<PAGE>
The activity in the allowance for possible loan losses was as follows:

<TABLE>
<CAPTION>
                                                       Year Ended June 30,
                                        ---------------------------------------------
                                            1997             1996             1995
                                        -----------      -----------      -----------
<S>                                     <C>              <C>              <C>
Balance, beginning of period ......     $ 2,667,104      $ 2,448,510      $ 2,199,004
Provision for possible loan losses          523,413          339,800          454,700
Loans charged off .................        (377,923)        (146,097)        (328,896)
Recoveries ........................          42,409           24,891          123,702
                                        -----------      -----------      -----------
Balance, end of period ............     $ 2,855,003      $ 2,667,104      $ 2,448,510
                                        ===========      ===========      ===========

</TABLE>


                                       27
<PAGE>
4 - Property And Equipment


Property and equipment by major classification are summarized as follows:
<TABLE>
<CAPTION>
                                                            At June 30,
                                                 ------------------------------
                                                      1997               1996
                                                 -----------        -----------
<S>                                              <C>                <C>
Land .....................................       $   772,826        $   772,826
Buildings and Improvements ...............         4,040,882          3,699,684
Furniture, Fixtures and Equipment ........         2,875,806          2,292,652
                                                 -----------        -----------
Total ....................................         7,689,514          6,765,162
Less Accumulated Depreciation ............        (2,965,632)        (2,442,505)
                                                 -----------        -----------
Net ......................................       $ 4,723,882        $ 4,322,657
                                                 ===========        ===========
</TABLE>

5 - Deposits


Deposits consist of the following major classifications:
<TABLE>
<CAPTION>
                                                                            At June 30,
                                         -------------------------------------------------------------------------------
                                                            1997                                    1996
                                         ---------------------------------------  --------------------------------------
                                         Weighted                        Percent  Weighted                       Percent
                                          Average                          Of      Average                         Of
                                            Rate          Amount          Total      Rate         Amount          Total
                                            ----          ------          -----      ----         ------          -----
<S>                                         <C>       <C>               <C>          <C>      <C>                <C>
Non-interest-bearing ...............          --%     $ 21,493,230         8.2%        --%    $ 18,652,563         8.2%

Interest-bearing:
   NOW checking accounts ...........        1.98        27,624,884        10.6       1.82       22,331,663         9.8
   Money market deposit accounts ...        3.78        29,886,639        11.5       3.33       23,856,479        10.5
   Savings accounts ................        2.90        26,473,939        10.2       2.90       25,070,311        10.9
   Certificates less than $100,000 .        5.58       124,636,389        47.8       5.57      116,157,982        50.9
   Certificates $100,000 and greater        5.73        30,635,230        11.7       5.72       22,136,559         9.7
                                           -----      ------------       -----       ----     ------------       -----
   Total interest-bearing ..........        4.66       239,257,081        91.8       4.61      209,552,994        91.8
                                           -----      ------------       -----       ----     ------------       -----

Total deposits .....................        4.28%     $260,750,311       100.0%      4.24%    $228,205,557       100.0%
                                           =====      ============       =====       ====     ============       =====
</TABLE>
<PAGE>
While the certificates  frequently are renewed at maturity rather than paid out,
a  summary  of  certificates  by  contractual  maturity  at June 30,  1997 is as
follows:
<TABLE>
<CAPTION>

           Years Ending June 30,                       Amount
           ---------------------                       ------
<S>                                              <C>
                   1998                          $  104,191,001
                   1999                              17,505,120
                   2000                              15,307,646
                   2001                               6,493,981
                   2002                               7,226,634
                   2003 and thereafter                4,547,237
                                                 --------------
                                                 $  155,271,619
                                                 ==============
</TABLE>

Interest expense on deposits is comprised of the following:
<TABLE>
<CAPTION>
                                                  Year Ended June 30,
                                     -------------------------------------------
                                          1997            1996           1995
                                     -----------     -----------     -----------
<S>                                  <C>             <C>             <C>
NOW Checking Accounts ..........     $   461,510     $   449,329     $   465,476
Money Market Deposit Accounts ..         875,546         814,901       1,173,848
Savings Accounts ...............         719,751         724,771         828,844
Certificates Less than $100,000        6,639,858       6,307,763       4,821,032
Certificates $100,000 & Greater        1,589,060       1,621,949       1,323,937
                                     -----------     -----------     -----------
Total ..........................     $10,285,725     $ 9,918,713     $ 8,613,137
                                     ===========     ===========     ===========
</TABLE>

                                       28
<PAGE>
6 - Advances From Federal Home Loan Bank Of Pittsburgh ("FHLBP")


      Under  terms of its  collateral  agreement  with the  FHLBP,  the  Company
maintains  otherwise  unencumbered  qualifying  assets  (principally  1-4-family
residential  mortgage loans and U.S. Government & Agency notes and bonds) in the
amount of at least as much as its advances from the FHLBP.  The Company's  FHLBP
stock is also pledged to secure these advances.  At June 30, 1997 and 1996, such
advances mature as follows:
<TABLE>
<CAPTION>
                        Weighted
                        Average           June 30,
Due by June 30,          Rate               1997
- ---------------          ----               ----
<S>                      <C>           <C>
1998                     5.92%         $18,386,650

1999                     5.63            2,646,595

2000                     7.28            1,531,147

2001                     5.80            4,026,281

2002                     6.09            1,816,269

Thereafter               6.23            1,791,306
                         ----          -----------
Total FHLBP advances     5.97%         $30,198,247
                         ====          ===========
<CAPTION>

                        Weighted
                        Average           June 30,
Due by June 30,          Rate               1996
- ---------------          ----               ----
<S>                      <C>           <C>
1997                     6.13%         $ 2,088,530

1998                     6.07            1,886,651

1999                     5.63            2,646,594

2000                     7.28            1,531,147

2001                     5.80            4,026,281

Thereafter               6.22            1,793,074
                         ----          -----------
Total FHLBP advances     6.07%         $13,972,277
                         ====          ===========

</TABLE>

      The Company has  available  an  annually  renewable  line of credit not to
exceed 10% of the Company's maximum borrowing  capacity which was $13.80 million
at the time the  commitment  was executed.  The Company,  from time to time, has
used the line of  credit to meet  liquidity  needs.  At June 30,  1997 and 1996,
there were no balances outstanding on the line of credit.
<PAGE>
7 - Income Taxes

The provision (and benefit) for income taxes is summarized as follows:
<TABLE>
<CAPTION>
                                                                      Year Ended June 30,
                                                        ---------------------------------------------
                                                             1997              1996            1995
                                                        -----------      -----------      -----------
<S>                                                     <C>              <C>              <C>
Current:
     Federal ......................................     $   753,774      $   918,389      $   792,135
     State ........................................         144,145          198,100          112,396
Deferred - Federal ................................        (140,485)         (84,385)         (35,373)
                                                        -----------      -----------      -----------
Total .............................................     $   757,434      $ 1,032,104      $   869,158
                                                        ===========      ===========      ===========
</TABLE>


      The provision for income taxes differs from the statutory  rate due to the
following:

<TABLE>
<CAPTION>
                                                                      Year Ended June 30,
                                                        ---------------------------------------------
                                                             1997              1996            1995
                                                        -----------      -----------      -----------
<S>                                                     <C>              <C>              <C>
Federal income taxes at statutory rate ............     $   912,252      $ 1,180,123      $ 1,027,515
Tax exempt interest, net ..........................        (222,162)        (211,440)        (247,977)
State taxes net of Federal benefit ................          95,136          130,746           74,181
Other, net ........................................         (27,792)         (67,325)          15,439
                                                        -----------      -----------      -----------
Total .............................................     $   757,434      $ 1,032,104      $   869,158
                                                        ===========      ===========      ===========
</TABLE>
                                       29
<PAGE>
The deferred tax assets and liabilities at June 30, 1997 and 1996, consisted of
the following:
<TABLE>
<CAPTION>
                                                            At June 30,
                                                     ---------------------------
                                                         1997             1996
                                                     ----------       ----------
<S>                                                  <C>              <C>
Deferred tax assets:
     Allowance for possible loan losses ......       $  970,701       $  906,815
     Deferred loan fees ......................          102,487           82,968
     Net unrealized  loss on securities
        available for sale ...................             --             50,085
     Uncollected interest ....................           69,275           61,510
     Other ...................................           13,245           38,268
                                                     ----------       ----------
Gross deferred tax assets ....................        1,155,708        1,139,646

Deferred tax liabilities:
     Tax bad debt reserves ...................          171,302          218,101
     Loan discount ...........................          143,441          157,295
     Depreciation ............................           30,890           44,575
     Net unrealized gain on securities
       available for sale ....................            1,706             --  
                                                     ----------       ----------
Gross deferred tax liabilities ...............          347,339          419,971
                                                     ----------       ----------
Net deferred tax assets ......................       $  808,369       $  719,675
                                                     ==========       ==========
                                                     
                                                     
                                                     
                                                     
</TABLE>

      The  realizability  of deferred tax assets is dependent  upon a variety of
factors,  including the  generation of future taxable  income,  the existence of
taxes paid and  recoverable,  the reversal of deferred tax  liabilities  and tax
planning strategies.  Based upon these and other factors, management believes it
is more  likely  than not that the Company  will  realize the  benefits of these
deferred tax assets.

      The Small Business Job  Protection Act of 1996 ("Act"),  enacted on August
20, 1996,  provides for the repeal of the tax bad debt deduction  computed under
the percentage of taxable income method. The repeal of the use of this method is
effective for tax years beginning  after December 31, 1995.  Prior to the change
in law, the Bank had qualified under the provisions of the Internal Revenue Code
which  permitted  it to deduct from taxable  income an  allowance  for bad debts
based on 8% of taxable income.

      Upon  repeal,  the Bank is  required  to  recapture  into  income,  over a
six-year  period,  the portion of its tax bad debt reserves that exceed its base
year reserves (i.e., tax reserves for tax years beginning before 1988). The base
year tax  reserves,  which may be subject  to  recapture  if the Bank  ceases to
qualify as a bank for federal income tax purposes,  are restricted  with respect
to certain  distributions.  The Bank's  total tax bad debt  reserves at June 30,
<PAGE>
1997, are  approximately  $3.14 million,  of which $2.64 million  represents the
base year  amount  and  $504,000  is  subject  to  recapture.  The  Company  has
previously  recorded a deferred tax  liability for the excess base year reserves
to be  recaptured;  therefore,  this  recapture will not impact the statement of
operations.

8- Commitments And Contingencies


Financial instruments with off-balance-sheet risk:

      The Company is a party to  financial  instruments  with  off-balance-sheet
risk in the  normal  course  of  business  to meet  the  financing  needs of its
customers  and to reduce its own  exposure to  fluctuations  in interest  rates.
Commitments to originate loans amounted to $5.81 million as of June 30, 1997, of
which $3.43 million was for variable-rate  loans. The balance of the commitments
represent  fixed-rate  loans with interest rates ranging from 6.825% to 10.375%.
At June 30, 1997, the Company had undisbursed  loans in process for construction
loans of $10.09 million and $14.23 million in  undisbursed  lines of credit.  In
addition,  the Company has issued $71,000 in commercial  letters of credit fully
secured by deposit accounts or real estate.

Concentration of credit risk:

      The Company is  principally a local lender and therefore has a significant
concentration  of  residential  and  commercial  real  estate  loans  as well as
consumer and  commercial  business loans to borrowers who reside in and/or which
are   collateralized  by  real  estate  located  primarily  in  Chester  County,
Pennsylvania.  The  ability of such  customers  to honor  these  obligations  is
dependent,  to varying  degrees,  on the overall  economic  performance  of this
diversified region.

Other commitments:

      The Bank has  entered  into  operating  leases  for  several of its branch
facilities.  The minimum  annual rental  payments under these leases at June 30,
1997, are as follows:

<TABLE>
<CAPTION>
            Year                 Minimum Lease Payments
            ----                 ----------------------
<S>                                   <C>
            1998                      $   341,969
            1999                          341,969
            2000                          231,613
            2001                          163,608
            2002                          153,335
            2003 and after              1,232,501
</TABLE>
        Rent  expense  under  these  leases for each of the years ended June 30,
1997, 1996, and 1995, was $383,476, $285,259, and $263,026, respectively.


                                       30
<PAGE>
9 - Affiliated Transactions

      During  fiscal  1997,  1996 and 1995 the  Company  entered  into  separate
agreements  with two directors of the Company for the improvement and renovation
of certain of the Bank's  offices,  for the  inspection  services  performed  in
connection  with  loans  and for the  review of  appraisals.  The  Company  also
contracted  with one of these  directors  during fiscal 1997,  1996 and 1995 for
performance of routine maintenance and repair at all of the Bank's offices.  The
Board of Directors  approved the agreements with both  directors,  one a general
contractor  and the other an  architect.  The total  paid was  $26,638  in 1997,
$78,695 in 1996, and $42,080 in 1995.

      A director of the  Company is a principal  in a law firm which the Company
retained during fiscal years 1997, 1996, and 1995, and which the Company intends
to retain during fiscal year 1998.  During the year ended December 31, 1996, the
amount of legal fees paid to the law firm did not exceed 5% of that firm's gross
revenues for such fiscal year.

      A director of the Company is an executive officer, director, and principal
of an  investment  banking  firm from  which the  Company  purchased  investment
securities  during fiscal years 1997,  1996,  and 1995.  The Company  intends to
continue the business relationship during fiscal 1998. During fiscal 1997, 1996,
and 1995, the purchases of investment  securities  from the  investment  banking
firm  amounted  to  $119.11  million,   $83.19  million,   and  $28.34  million,
respectively,  and were purchased at market rates and on terms no more favorable
to the investment banking firm than those obtainable on an arm's-length basis.

      A  director  of the  Company  is a director  and  president  of a mortgage
banking firm from which the Company purchased single-family residential mortgage
loans  during  fiscal years 1997,  1996,  and 1995,  and the Company  intends to
continue the business  relationship during fiscal year 1998. During fiscal 1997,
1996, and 1995,  the purchases of loans from the mortgage  banking firm amounted
to $16.32 million, $3.61 million, and $7.50 million, respectively,  with fees of
$135,061, $49,543, and $114,600,  respectively, paid to the firm. The loans were
purchased  at market rates and terms no more  favorable to the mortgage  banking
firm than those obtainable on an arm's-length basis.

      10 - Stockholders' Equity


      At the time of its conversion from a state-chartered mutual association to
a state-chartered capital stock association,  the Bank established a liquidation
account in an amount equal to $4,845,000 at September 30, 1986. The  liquidation
account is maintained for the benefit of eligible  savings  account  holders who
have  maintained  their  savings  account in the Bank after  conversion.  In the
unlikely event of a complete  liquidation,  each eligible savings account holder
will be  entitled to receive a  liquidation  distribution  from the  liquidation
account,  in the amount of the then  current  adjusted  sub-account  balance for
savings  accounts held,  before any  liquidation  distribution  may be made with
respect to capital stock.

      Except for the  repurchase  of stock and payment of dividends by the Bank,
the  existence  of  the  liquidation  account  does  not  restrict  the  use  or
application  of such  net  worth.  The  Company  may not  declare  or pay a cash
dividend on, or repurchase,  any of its common stock if the effect thereof would
cause the net worth of the Bank to be reduced  below either the amount  required
for the liquidation account or the net worth requirements  imposed by the Office
of Thrift Supervision.
<PAGE>
      In September  1996 and 1995 the Company paid 5% common stock  dividends in
the  amounts of 77,731 and 74,110  shares,  respectively,  from  authorized  but
unissued common stock with fractional  shares paid in the form of cash. In March
1997 the Company  paid a  five-for-four  stock  split  effected in the form of a
dividend in the amount of 414,188  shares,  with  fractional  shares paid in the
form of cash.

      In fiscal 1997 and 1996 the Company  repurchased 18,885 and 26,942 shares,
respectively,  of  its  common  stock  at  a  cost  of  $348,679  and  $501,026,
respectively, and designated the repurchased stock as treasury stock.

                                       31
<PAGE>
11 - Regulatory Capital

      The Bank is required by  regulations  of the Office of Thrift  Supervision
("OTS") to  maintain  minimum  levels of capital as  measured  by three  ratios.
Savings  institutions  are currently  required to maintain a minimum  regulatory
tangible capital equal to 1.5% of adjusted total assets, minimum core capital of
3% of  adjusted  total  assets,  and  risk-based  capital  equal  to 8% of total
risk-weighted  assets.  At June  30,  1997  and  1996,  the  Bank  exceeded  all
regulatory capital requirements.  The following sets forth the reconciliation of
the Bank's  compliance  with each of the  regualtory  capital  requirements  (in
thousands):
<TABLE>
<CAPTION>
                                                      June 30, 1997                                   June 30, 1996
                                        -------------------------------------------     -------------------------------------------
                                          Tangible         Core          Risk-based       Tangible         Core          Risk-based
                                          Capital         Capital          Capital        Capital         Capital          Capital
                                          -------         -------          -------        -------         -------          -------
<S>                                     <C>             <C>             <C>             <C>             <C>             <C>
Total Regulatory Capital ..........     $   26,750      $   26,750      $   29,057      $   25,301      $   25,301      $   27,348
Minimum Required Regulatory Capital          4,855           9,710          15,689           4,095           8,191          13,243
                                        ----------      ----------      ----------      ----------      ----------      ----------
Excess Regulatory Capital .........     $   21,895      $   17,040      $   13,368      $   21,206      $   17,110      $   14,105
                                        ==========      ==========      ==========      ==========      ==========      ==========
Regulatory Capital as a
   Percentage of Assets ...........           8.26%           8.26%          14.82%           9.27%           9.27%          16.52%
Minimum Capital Required as a
   Percentage of Assets ...........           1.50            3.00            8.00            1.50            3.00            8.00
                                        ----------      ----------      ----------      ----------      ----------      ----------
Excess Regulatory Capital as a
   Percentage of Assets ...........           6.76%           5.26%           6.82%           7.77%           6.27%           8.52%
                                        ==========      ==========      ==========      ==========      ==========      ==========
</TABLE>
 

     The Bank is not under any agreement with the regulatory  authorities nor is
it aware of any current  recommendations by the regulatory authorities which, if
they were to be implemented,  would have a material effect on liquidity, capital
resources or operations of the Company.

12- Fair Value Of Financial Instruments

      The  Company  is  required  to  disclose  estimated  fair  values  for its
financial instruments.

Limitations

      Estimates of fair value are made at a specific point in time,  based upon,
where  available,  relevant  market prices and  information  about the financial
instrument.  Such  estimates  do not include any premium or discount  that could
result from  offering for sale at one time the  Company's  entire  holdings of a
particular  financial  instrument.  For a  substantial  portion of the Company's
financial  instruments,  no quoted market exists.  Therefore,  estimates of fair
value are  necessarily  based on a number of  significant  assumptions  (many of
<PAGE>
which  involve  events  outside the  control of  management).  Such  assumptions
include assessments of current economic  conditions,  perceived risks associated
with these financial  instruments and their  counterparts,  future expected loss
experience  and  other  factors.  Given  the  uncertainties   surrounding  these
assumptions,  the reported fair values  represent  estimates only, and therefore
cannot  be  compared  to the  historical  accounting  model.  Use  of  different
assumptions or  methodologies  are likely to result in  significantly  different
fair value estimates.

      The estimated fair values presented neither include nor give effect to the
values  associated with the Company's  banking,  or other  businesses,  existing
customer relationships,  extensive branch banking network, property,  equipment,
goodwill or certain tax  implications  related to the  realization of unrealized
gains or losses.  Also, the fair value of non-interest  bearing demand deposits,
savings  and NOW  accounts  and money  market  deposit  accounts is equal to the
carrying amount because these deposits have no stated maturity.  Obviously, this
approach to estimating fair value excludes the significant  benefit that results
from the low-cost funding provided by such deposit  liabilities,  as compared to
alternative sources of funding.  As a consequence,  the fair value of individual
assets  and  liabilities  may not be  reflective  of the fair value of a banking
organization that is a going concern.

      The following methods and assumptions were used to estimate the fair value
of each major classification of financial instruments at June 30, 1997 and 1996:

Cash and cash equivalents:

      Current carrying amounts approximate estimated fair value.

Investment securities and securities available for sale:

      Current quoted market prices were used to determine fair value.


                                       32
<PAGE>
12- Fair Value Of Financial Instruments (continued)
Loans:

      Fair values were estimated for portfolios of loans with similar  financial
characteristics.  Loans were  segregated  by type,  and each loan  category  was
further  segmented by fixed- and  adjustable-rate  interest terms. The estimated
fair value of the segregated portfolios was calculated by discounting cash flows
through the  estimated  maturity and  prepayment  speeds  while using  estimated
market  discount rates that  reflected  credit and interest risk inherent in the
loans.  The estimate of the maturities  and  prepayment  speeds was based on the
Company's historical  experience.  Cash flows were discounted using market rates
adjusted for portfolio differences.

Investment in Federal Home Loan Bank:

      Current carrying amounts approximate estimated fair value.

Interest receivable:

      Current carrying amounts approximate estimated fair value.

Deposits with no stated  maturity  which consist of NOW, money market and saving
accounts:

      Current carrying amounts approximate estimated fair value.

Certificates:

      Fair value was estimated by discounting the  contractual  cash flows using
current  market rates  offered in the  Company's  market area for deposits  with
comparable terms and maturities.

Borrowed Funds:

      The fair value of borrowings was estimated using rates currently available
to the Company for debt with similar terms and remaining maturities.

Interest payable:
      Current carrying amounts approximate estimated fair value.

Commitments to extend credit:

      The majority of the Company's  commitments  to extend credit carry current
market  interest  rates if converted  to loans.  Because  commitments  to extend
credit are generally  unassignable  by either the Company or the borrower,  they
only have  value to the  Company  and the  borrower.  The  estimated  fair value
approximates the recorded deferred fee amounts.
<PAGE>
      The carrying amounts and estimated fair values of the Company's  financial
instruments were as follows (in thousands):
<TABLE>
<CAPTION>
                                                                 At June 30,
                                             -------------------------------------------------
                                                     1997                       1996
                                             ----------------------     ----------------------
                                             Carrying    Estimated      Carrying    Estimated
                                              Amount     Fair Value      Amount     Fair Value
                                             -------     ----------     -------     ----------
<S>                                          <C>          <C>          <C>          <C>
Financial Assets: ......................  
Cash and cash equivalents ..............       $  9,454     $  9,454     $ 10,312     $ 10,312   
Investment securities available for sale         27,566       27,566        6,159        6,159   
Investment securities ..................         17,959       17,883       23,179       22,832   
Loans receivable, net ..................        257,146      257,708      223,963      224,867   
Investment in Federal Home Loan Bank ...          1,510        1,510        1,414        1,414   
Interest receivable.....................          2,108        2,108        1,616        1,616   
                                               --------     --------     --------     --------  
     Total financial assets                    $315,743     $316,229     $266,643     $267,200   
                                               ========     ========     ========     ========   
                                                                                                 
Financial Liabilities:                                                                           
Deposits with no stated maturity                                                                 
   which consist of Non-interest                                                          
   Checking, NOW, Money Market and         
   Savings Accounts ....................       $105,479     $105,479     $ 89,911     $ 89,911  
Certificates ...........................        155,271      156,215      138,295      138,816         
Borrowed funds..........................         30,793       30,693       14,483       14,178                           
Interest payable .......................            788          788          653          653 
                                               --------     --------     --------     --------                     
     Total financial liabilities........       $292,331     $293,175     $243,342     $243,558   
                                               ========     ========     ========     ========   
</TABLE>
                                       33
<PAGE>                                 
13 - Employee Benefits

Stock Compensation Program

      In October 1993 a previous stock compensation  program (the "Program") was
discontinued  and was  replaced  by the  Company's  1993 Stock  Option Plan (the
"Plan").  No further options,  stock  appreciation  rights or performance  share
awards may be granted under the Program; however, outstanding options previously
granted  under the  Program  have not been  affected.  An  aggregate  of 108,527
authorized but unissued shares of common stock of the Company,  adjusted for the
5% stock  dividends  in  September  1996,  1995 and  1994,  and the  March  1997
five-for-four stock split, were reserved for issuance under the Plan. Under both
the  Program  and the Plan,  the option  price per share for  incentive  options
granted  may not be less than the fair market  value of the common  stock on the
date of grant.  All options that had been granted  under the Program have either
been exercised or have lapsed.  Options may be granted under the Plan during the
ten year period ending 2003 and options  granted under the Plan are  exercisable
up to ten years from the date of grant.  Rights to  exercise  options  under the
Plan may be limited by imposition  of vesting  schedules at the time the options
are granted.

      The  following  table is a summary of option  transactions  since June 30,
1994.  These options and option prices for the years 1995,  1996,  and 1997 have
been adjusted to reflect the stock dividends in fiscal 1995,  1996, and 1997 and
the stock split in fiscal 1997:
<TABLE>
<CAPTION>
                                                                              Year Ended June 30,
                                            ----------------------------------------------------------------------------------------
                                                     1997                            1996                             1995
                                            -------------------------      ---------------------------     -------------------------
                                                          Weighted                        Weighted                       Weighted
                                                          Average                         Average                         Average
                                            Shares     Exercise Price      Shares       Exercise Price     Shares     Exercise Price
                                            ------     --------------      ------       --------------     ------     --------------
<S>                                        <C>             <C>             <C>              <C>           <C>             <C>
Outstanding at beginning of year            83,854         $12.40           95,892          $10.64         58,971         $ 5.23
Granted                                     12,538          14.07           10,749           14.70         62,229          14.13
Exercised                                  (17,709)          5.61          (19,809)           4.81        (21,691)          5.40
Forfeited                                   (7,821)         14.29           (2,978)          14.38         (3,617)         14.17
                                           -------                         -------                        ------- 
Outstanding at end of year                  70,862          14.19           83,854           12.40         95,892          10.64
Exercisable at end of year                  32,042                          27,938                         32,401
Weighted-average fair value
of options granted during fiscal 1997        $4.69
</TABLE>

      The  Black-Scholes   option-pricing   model  was  used  to  determine  the
grant-date fair-value of options in fiscal 1997. Significant assumptions used in
the  model  included  a  weighted  average  risk  free  rate of return of 6.49%;
expected option life of 6 years;  expected stock price  volatility of 28.86% and
expected dividends of 2.10%.

     In October 1995, the FASB issued SFAS No. 123,  "Accounting for Stock-based
Compensation".  This statement encourages, but does not require, the adoption of
fair-value accounting for stock-based compensation to employees. The Company, as
permitted, has elected not to adopt the fair value accounting provisions of SFAS
123,   and  has  instead   continued   to  apply  APB  Opinion  25  and  related
Interpretations  in  accounting  for plans and  provide  the  required  proforma
disclosures  of SFAS 123. Had the grant-date  fair-value  provisions of SFAS 123
<PAGE>

been adopted,  the Company would have recognized $22,400 in compensation expense
related to its Option Plan in fiscal 1997.  As a result,  proforma net income of
the Company  would have been  $1,903,260  and proforma  earnings per share would
have been $.92 for the year ended June 30, 1997.

     The  effects on  proforma  net income and EPS of  applying  the  disclosure
requirement of SFAS 123 in fiscal 1997 may not be  representative  of the future
proforma  effects  on net income and EPS due to the  vesting  provisions  of the
options and future awards that are available to be granted.

Employee Stock Ownership Plan

      The Bank  established  an ESOP for all employees of the Bank with at least
one year of credited  service.  Benefits  become 20% vested after three years of
service, increasing to 100% after seven years. Forfeitures are reallocated among
remaining  participating  employees.  Vested benefits are generally payable upon
retirement,  disability or separation  from service.  The ESOP is subject to the
requirements of the Employee Retirement Income Security Act of 1974, as amended,
and the regulations of the Internal Revenue Service and the Department of Labor.
The ESOP is funded by the Bank's  contributions,  and all  contributions to date
have been used to pay  principal,  interest and other fees  associated  with the
ESOP's loan  referred to below.  Benefits to  participants  are normally paid in
whole shares of common stock.

      The ESOP  borrowed  funds to acquire the initial  78,125  shares of common
stock at $5.76 per share,  adjusted for the subsequent  stock splits effected in
the form of dividends.  The ESOP  purchased an additional  101,544 shares of the
common stock at a weighted  average price of $8.69 per share,  also adjusted for
the subsequent  stock splits effected in the form of dividends.  Funds necessary
to purchase such shares were borrowed from an  independent  third-party  lender.
The Company has not guaranteed the debt but anticipates  contributing sufficient
funds to the ESOP

                                       34
<PAGE>
to enable it to meet its debt service requirements. The outstanding loan balance
has been reflected as a liability and a reduction of stockholders' equity in the
consolidated statements of financial condition.  Shares purchased with such loan
proceeds are held in a suspense account for allocation among members as the loan
is repaid.  Contributions  to the ESOP and  shares  released  from the  suspense
account are allocated  among members on the basis of  compensation  and years of
service.  A total of 17,732,  19,974, and 17,884 shares were allocated in fiscal
1997, 1996, and 1995, respectively.

      Contributions  by the  Bank to the  ESOP in  fiscal  1997,  1996  and 1995
amounted to $181,240, $194,039 and $195,543,  respectively,  and are included in
the accompanying  consolidated statements of operations in salaries and employee
benefits.  Interest  expense paid during 1997, 1996 and 1995 by the ESOP for the
loan amounted to $34,298, $46,693, and $58,056, respectively.

      The interest  rate on the ESOP loan is fixed at 7.50% until  maturity with
interest  expense being computed on the unpaid principal  balance.  As principal
payments  are made by the ESOP,  the  corresponding  liability  is  reduced  and
stockholders' equity is increased. Principal payments and cash dividends paid on
the common  stock held by the ESOP in fiscal  1997  amounted  to  $177,250,  and
remaining principal payments are scheduled as follows:


        Fiscal Year                       Amount
        -----------                       ------

           1998                          $186,872
           1999                           146,618
                                         --------
          Total                          $333,490


      At June 30,  1997,  the ESOP had  pledged  94,117  shares  of  unallocated
Company stock held by it as collateral for the debt.

Incentive Compensation Program

      The Company currently maintains an incentive  compensation program for its
officers  and key  employees.  The  incentive  program  provides  cash awards to
members of the  management  group  based upon an  individual's  base  salary and
success in reaching specified pre-established objectives during the fiscal year,
provided the Company reaches a certain base amount in net income.  During fiscal
1997, 1996 and 1995, $79,380, $29,175 and $6,000 were expensed for this purpose.

Pension Plan

      The Company has a  noncontributory  defined  benefit pension plan which is
fully  funded  through a  multi-employer  investment  trust  covering  qualified
salaried employees. Costs recognized for the years ended June 30, 1997, 1996 and
1995, totaled $4,953, $34,124, and $67,249,  respectively.  Information relative
to the financial  status of the  Company's  portion of the Plan is not currently
available.
<PAGE>
14 - Recent Accounting Pronouncements


      In February 1997 the FASB issued SFAS No. 128,  "Earnings Per Share." This
statement  establishes standards for computing and presenting earnings per share
(EPS) and applies to entities  with  publicly  held  common  stock or  potential
common stock. This statement simplifies the standards for computing earnings per
share previously found in APB Opinion No. 15, Earnings per Share, and makes them
comparable to  international  EPS  standards.  It replaces the  presentation  of
primary EPS with a presentation of basic EPS. It also requires dual presentation
of basic and diluted EPS on the face of the income  statement  for all  entities
with complex capital  structures and requires a reconciliation  of the numerator
and denominator of the basic EPS computation to the numerator and denominator of
the  diluted  EPS  computation.   This  statement  is  effective  for  financial
statements issued for periods ending after December 15, 1997,  including interim
periods;   earlier  application  is  not  permitted.   This  statement  requires
restatement of all prior period EPS data presented. Had the Company adopted SFAS
No. 128 as of June 30, 1997,  the basic  earnings per share on a pro forma basis
would have been $.94, $1.19, and $1.05 for the fiscal years ended 1997, 1996 and
1995,  respectively.  Pro forma  disclosure of diluted  earnings per share would
have been $.93,  $1.18,  and $1.04 for the fiscal  years ended 1997,  1996,  and
1995, respectively.

      In June  1997  the FASB  issued  SFAS No.  130,  "Reporting  Comprehensive
Income." This statement  establishes  standards for the reporting and display of
comprehensive  income  and  its  components  in a full  set  of  general-purpose
financial statements.  SFAS No. 130 requires that all items that are required to
be recognized as components of  comprehensive  income be reported in a financial
statement  that is  displayed  with  the  same  prominence  as  other  financial
statements.  The statement does not require a specific format for that financial
statement but requires that an enterprise  display an amount  representing total
comprehensive income for the period in that financial statement. SFAS No. 130 is
effective for fiscal years beginning after December 15, 1997. Management has not
yet determined the impact, if any, of this statement on the Company.

      In June 1997 the FASB issued SFAS No. 131,  "Disclosures About Segments of
an Enterprise and Related  Information." SFAS No. 131 establishes  standards for
the way that public  business  enterprises  report  information  about operating
segments in annual  financial  statements  and requires  that those  enterprises
report  selected  information  about  operating  segments  in interim  financial
reports  issued to  shareholders.  It also  establishes  standards  for  related
disclosures about products and services,  geographic areas, and major customers.
SFAS No. 131 is effective for financial  statements for periods  beginning after
December 15, 1997. Management has not yet determined the impact, if any, of this
statement on the Company.


                                       35
<PAGE>
15 -  Parent Company Financial Information

Financial information of Chester Valley Bancorp Inc. (parent company only) as
 follows:
<TABLE>
<CAPTION>
Statements of Financial Condition
                                                                    At June 30,
                                                         ------------------------------
                                                              1997              1996
                                                         ------------      ------------
<S>                                                      <C>               <C>               
Assets
     On deposit with subsidiary ....................     $    309,154      $    354,777
     Investment in subsidiary ......................       27,085,593        25,717,004
     Other assets ..................................            3,354             3,354
                                                         ------------      ------------
          Total Assets .............................     $ 27,398,101      $ 26,075,135
                                                         ============      ============
Liabilities
     ESOP debt .....................................     $    333,490      $    510,740
                                                         ------------      ------------
          Total Liabilities ........................          333,490           510,740

Stockholders' Equity ...............................       27,064,611        25,564,395
                                                         ------------      ------------
          Total Liabilities and Stockholders' Equity     $ 27,398,101      $ 26,075,135
                                                         ============      ============
<CAPTION>

Statements of Operations                                                  Year Ended June 30,
                                                         ------------------------------------------------
                                                               1997              1996             1995
                                                         ------------      ------------      ------------
<S>                                                      <C>               <C>               <C>
Income
     Distributed income from subsidiary ............     $    750,000      $    900,000      $       --
     Interest income ...............................           16,598            10,500            16,922
     Equity in undistributed income of subsidiaries         1,176,407         1,534,100         2,144,978
                                                         ------------      ------------      ------------
Expense
     Other Expense .................................           17,345             5,754             8,954
                                                         ------------      ------------      ------------
         Net Income ................................     $  1,925,660      $  2,438,846      $  2,152,946
                                                         ============      ============      ============
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Statements of Cash Flows                                                  Year Ended June 30,            
                                                         ------------------------------------------------
                                                              1997              1996             1995   
Operating activities:                                    ------------      ------------      ------------
<S>                                                      <C>               <C>               <C>
  Net income .......................................     $  1,925,660      $  2,438,846      $  2,152,946
  Add (deduct) items not affecting cash flows
     from operating activities:
     Equity in undistributed income of subsidiary ..       (1,176,407)       (1,534,100)       (2,144,978)
     Decrease in other liabilities .................             --                 (10)             --
     Reduction of common stock acquired by ESOP ....          177,250           181,171           167,901
                                                         ------------      ------------      ------------
  Net cash flows from operating activities .........          926,503         1,085,907           175,869
                                                         ------------      ------------      ------------
Financing activities:
     Income tax benefit on exercise of stock options          (92,246)             --                --
     Cash dividends on common stock ................         (760,465)         (573,030)         (471,346)
     Payment for fractional shares .................          (15,927)          (11,105)          (10,027)
     Stock repurchased as treasury stock ...........         (348,679)         (501,026)         (242,140)
     Repayments of principal on ESOP debt ..........         (177,250)         (181,171)         (167,901)
     Proceeds from exercise of stock options .......          337,041            95,336           117,107
     Proceeds from sale of common stock under
         the dividend reinvestment plan ............           85,400           247,013           199,943
                                                         ------------      ------------      ------------
     Net cash flows used in financing activities ...         (972,126)         (923,983)         (574,364)
                                                         ------------      ------------      ------------
Net increase (decrease) in cash ....................          (45,623)          161,924          (398,495)
Cash and cash equivalents:
     Beginning of period ...........................          354,777           192,853           591,348
                                                         ------------      ------------      ------------
     End of period .................................     $    309,154      $    354,777      $    192,853
                                                         ============      ============      ============
Non-cash items:
     Net unrealized gain (loss) on investment
         securities available for sale,
         net of taxes ..............................     $     99,936      $    (97,222)     $       --
                                                         ============      ============      ============
</TABLE>
                                       36
<PAGE>
Independent Auditors' Report

{GRAPHIC-LOGO] Peat Marwick LLP


      To the Board of Directors and Stockholders of
      Chester Valley Bancorp Inc:


      We have  audited the  accompanying  consolidated  statements  of financial
condition of Chester  Valley Bancorp Inc. and subsidiary as of June 30, 1997 and
1996,  and  the  related  consolidated  statements  of  operations,  changes  in
stockholders'  equity,  and cash  flows for each of the years in the  three-year
period ended June 30, 1997.  These  consolidated  financial  statements  are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these consolidated financial statements based on our audits.

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

      In our opinion,  the consolidated  financial  statements referred to above
present  fairly,  in all material  respects,  the financial  position of Chester
Valley Bancorp Inc. and subsidiary as of June 30, 1997 and 1996, and the results
of their operations and their cash flows for each of the years in the three-year
period ended June 30, 1997, in conformity  with  generally  accepted  accounting
principles.



/s/KPMG Peat Marwick LLP
- ------------------------
KPMG Peat Marwick LLP

Philadelphia, Pennsylvania
July 25, 1997


                                       37

                         CONSENT OF INDEPENDENT AUDITORS



The Board of Directors
Chester Valley Bancorp Inc:


We consent to  incorporation  by reference in the  registration  statements  No.
33-50032 on Form S-8 and No. 33-72210 on Form S-3 of Chester Valley Bancorp Inc.
of our report dated July 25, 1997,  relating to the  consolidated  statements of
financial condition of Chester Valley Bancorp Inc. and subsidiary as of June 30,
1997 and 1996, and the related consolidated statements of operations, changes in
stockholders'  equity,  and cash  flows for each of the years in the  three-year
period ended June 30, 1997,  which appears in the June 30, 1997 annual report on
Form 10-KSB of Chester Valley Bancorp Inc.



/s/KPMG Peat Marwick LLP



Philadelphia PA
September 26, 1997

<TABLE> <S> <C>

<ARTICLE> 9
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          JUN-30-1997
<PERIOD-END>                               JUN-30-1997
<CASH>                                       2,609,904
<INT-BEARING-DEPOSITS>                       6,843,952
<FED-FUNDS-SOLD>                                     0
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                 27,566,134
<INVESTMENTS-CARRYING>                      19,468,945
<INVESTMENTS-MARKET>                        19,392,778
<LOANS>                                    259,895,009
<ALLOWANCE>                                  2,855,003
<TOTAL-ASSETS>                             323,672,812
<DEPOSITS>                                 260,750,311
<SHORT-TERM>                                18,573,522
<LIABILITIES-OTHER>                          5,076,938
<LONG-TERM>                                 12,207,380
                                0
                                          0
<COMMON>                                     2,072,083
<OTHER-SE>                                  24,992,528
<TOTAL-LIABILITIES-AND-EQUITY>             323,672,812
<INTEREST-LOAN>                             20,388,526
<INTEREST-INVEST>                            1,942,085
<INTEREST-OTHER>                               238,251
<INTEREST-TOTAL>                            22,568,862
<INTEREST-DEPOSIT>                          10,285,725
<INTEREST-EXPENSE>                          11,502,706
<INTEREST-INCOME-NET>                       11,066,156
<LOAN-LOSSES>                                  523,413
<SECURITIES-GAINS>                             156,451
<EXPENSE-OTHER>                              9,183,718
<INCOME-PRETAX>                              2,683,094
<INCOME-PRE-EXTRAORDINARY>                   2,683,094
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                 1,925,660
<EPS-PRIMARY>                                      .93
<EPS-DILUTED>                                      .93
<YIELD-ACTUAL>                                    4.03
<LOANS-NON>                                    748,000
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                              1,395,840
<ALLOWANCE-OPEN>                             2,667,104
<CHARGE-OFFS>                                  377,923
<RECOVERIES>                                    42,409
<ALLOWANCE-CLOSE>                            2,855,003
<ALLOWANCE-DOMESTIC>                         1,222,854
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                      1,632,149
        

</TABLE>


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