SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                                    FORM 10-K
(Mark One)

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

For the Fiscal Year Ended December 31, 1999

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

For the transition period from ___________________to __________________

Commission File Number: 0-24353

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

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

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

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

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

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

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

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

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

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

                       DOCUMENTS INCORPORATED BY REFERENCE

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

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




                                     PART I

Forward-Looking Statements

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

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

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

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

     Thistle Group Holdings,  Co. (the "Company") is a Pennsylvania  corporation
organized  in March  1998 at the  direction  of  Roxborough-Manayunk  Bank  (the
"Bank")  to  acquire  all of the  capital  stock  of the  Bank.  The  Bank  is a
federally-chartered stock savings association, which was originally chartered as
a mutual  savings  association  through the  combination of 11 building and loan
associations as  Roxborough-Manayunk  Federal Savings and Loan  Association (the
"Association")  on May 3, 1939,  at which time the  Association's  accounts were
insured by the Federal  Savings and Loan  Insurance  Corporation  ("FSLIC")  and
currently the SAIF. In 1939, the Association became a member of the FHLB System.
On  December  31,  1992,  the  Association  reorganized  from a  mutual  savings
association  into a mutual  holding  company named FJF Financial,  M.H.C.  ("FJF
Financial")  and  chartered a new stock  savings bank named  Roxborough-Manayunk
Federal  Savings Bank. On October 1, 1997,  the Bank formed a middle-tier  stock
holding  company  (Thistle  Group  Holdings,  Inc.)  whereby  the Bank  became a
wholly-owned subsidiary of Thistle Group Holdings, Inc.

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


                                       1


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

     The  Company's  and the Bank's main office is located at 6060 Ridge Avenue,
Philadelphia,  Pennsylvania  19128,  and the telephone  number at that office is
(215) 483-2800.  The Bank serves the  Pennsylvania  counties of Philadelphia and
Delaware  through a network  of six  offices,  providing  a full range of retail
banking services,  with emphasis on one-to  four-family  residential  mortgages.
Upon completion of the conversion and  reorganization  the Bank changed its name
to  "Roxborough-Manayunk  Bank." At  December  31,  1999,  the Company had total
assets,  deposits,  and  stockholders'  equity of approximately  $554.8 million,
$292.6 million, and $74.7 million, respectively.

     The primary business of the Bank is attracting  customer  deposits from the
general public through its six branches and investing these  deposits,  together
with  funds  from  borrowings  and   operations,   primarily  in  single  family
residential loans,  commercial real estate loans and mortgage-backed  securities
and to a lesser extent in secured  consumer,  home  improvement  and  commercial
loans and investment  securities.  The Bank's primary regulator is the Office of
Thrift Supervision ("OTS").

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

Geographic Lending Area

     Although authorized to make real estate loans throughout the United States,
the Company's lending area generally  includes  Philadelphia,  Bucks,  Delaware,
Chester, and Montgomery Counties,  which comprise the Philadelphia  metropolitan
area.  The  Pennsylvania  real  estate  market was  generally  depressed  in the
late-1980s.  The market has shown  improvement  in the 1990s,  but  whether  the
recovery will continue is dependent upon general economic  conditions,  not just
in Pennsylvania, but in the United States as a whole. Lending Activities

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

                                       2


     Analysis of Loan  Portfolio.  The following  table sets forth selected data
relating to the  composition of the Company's loan portfolio by type of loan and
type of security on the dates indicated.


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


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

                                       3



     Residential Mortgage Loans. The Company offers first mortgage loans secured
by one-  to  four-family  residences  in the  Company's  primary  lending  area.
Typically,  such  residences  are single  family homes that serve as the primary
residence of the owner. The Company offers fixed-rate  mortgage loans with terms
of up to 30 years and adjustable-rate mortgage loans that generally adjust every
year based upon selected published  indices.  Mortgage loans originated and held
by the Company in its  portfolio  generally  include  due-on sale clauses  which
provide the Company with the contractual  right to deem the loan immediately due
and payable in the event that the borrower  transfers  ownership of the property
without the Company's consent.

     Adjustable-rate  mortgage loans buffer the risks associated with changes in
interest rates, but involve other risks because as interest rates increase,  the
underlying payments by the borrower increase,  thus increasing the potential for
default. At the same time, the marketability of the underlying collateral may be
adversely affected by higher interest rates. The Company's  adjustable-rate loan
underwriting  policy  recognizes  these inherent risks and the Company reviews a
credit  application  accordingly.  These risks have not had an adverse effect on
the Company to date. At December 31, 1999,  5.2% of the Company's  mortgage loan
portfolio consisted of adjustable-rate loans.

     Home Equity Loans and Home Equity Lines of Credit.  The Company  originates
home equity loans  secured by 1- to 4-family  residences.  Home equity loans are
originated as fixed-rate loans with terms from 1 to 15 years.  Home equity lines
are originated as variable rate loans with terms from 1 to 15 years. These loans
reprice  with The Wall  Street  Journal  Prime  Rate.  These  loans  are made on
owner-occupied,  1- to  4-family  residences  or vacation  homes.  The loans are
generally  subject to an 80% combined  loan-to-value  limitation,  including any
other outstanding mortgages or liens. Home equity loans are generally originated
for retention in the Company's loan portfolio.

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

     The  Company  also  originates  commercial  real  estate  loans  secured by
property  located within its lending area. The Company's  commercial real estate
loans are permanent loans secured by improved property such as office buildings,
retail  stores,  industrial  facilities  and  other  non-residential  buildings.
Essentially all originated commercial real estate loans are within the Company's
lending  area.  As of December  31, 1999,  the Company had 108 loans  secured by
commercial  real estate,  totaling $19.4 million or 12.3% of the Company's total
loan portfolio,  with an average principal balance of $180,000.  None of the 108
loans had principal balances outstanding of over $2.3 million as of December 31,
1999.  The  largest

                                       4


commercial  real estate loan was secured by a hotel with an outstanding  balance
of $2.3 million on December 31, 1999. This loan represents approximately 7.7% of
the Company's  $29.9 million  multi-family  and commercial  real estate loans at
December 31, 1999.  Commercial  real estate loans are  generally  originated  in
amounts ranging from 70% to 75% of the appraised value of the mortgaged property
although  sometimes  commercial  real estate  loans are made with an 80% loan to
value ratio.  The Company makes both  adjustable and fixed-rate  commercial real
estate loans. The adjustable rate loans generally reprice every five years based
on the daily average yield on U.S.  Treasury  Securities  adjusted to a constant
maturity of five years plus a margin. They may be amortized up to 25 to 30 years
with a balloon  payment  after 10 years.  The fixed rate loans are  generally 15
year self  amortizing  loans or 5 to 10 year  balloons  with up to 25 to 30 year
amortizations.  In  making  such  loans,  the  Company  evaluates  the  mortgage
primarily on the net  operating  income  generated by the real estate to support
the debt service.  Generally,  the Company  obtains  personal  guarantees of the
principals of the borrower as  additional  security for  commercial  real estate
loans.  The Company also  considers the financial  resources and income level of
the borrower,  the borrower's experience in owning or managing similar property,
the marketability of the property and the Company's lending experience,  if any,
with the borrower.  An  origination  fee of 1% to 3% is usually  charged on such
loans. The Company generally follows the underwriting standards of the secondary
market for  multi-family  and commercial  real estate loans when analyzing these
loans and requires debt service coverage ratios of 1.15x to 1.40x,  depending on
the type of property.

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

                                       5


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

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

     Loans  Secured by  Commercial  Equipment  Leases.  The  Company  previously
invested in loans secured by commercial  equipment  leases from a single entity.
During 1996, the borrower declared bankruptcy. On December 27, 1996, the Company
entered into an agreement with the trustee for the bankruptcy  court whereby the
Company will receive  approximately 65% of the cash receipts from the collateral
principal in exchange for all rights to the collateral.  In connection with this
agreement,  the Company  charged-off $1.2 million of the outstanding balance due
from the trustee at December 31, 1996. The Company has since  discontinued  such
lending and currently has no plans to re-enter such market. At December 31, 1999
the Company had no outstanding receivable. For the year ended December 31, 1999,
the Company received an approximately $80,000 recovery on such loans.

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


                                       6


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

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

     Loan Maturity Schedules. The following table sets forth the maturity of the
Company's  loan  portfolio  at  December  31,  1999.  The table does not include
prepayments  or  scheduled  principal  repayments.   Prepayments  and  scheduled
principal repayments on loans totaled $28,790,000,  $28,509,000, and $22,489,000
for the fiscal years ended December 31, 1999, 1998, and 1997, respectively.  All
mortgage loans are shown as maturing based on contractual maturities.


                                        Multi-Family
                           Residential      and
                               and       Commercial
                           Home Equity   Real Estate Construction  Consumer Commercial   Total
                           -----------   ----------- ------------  -------- ----------   -----
                                                    (In Thousands)
                                                                    
Non-performing............  $    223       $    --     $   --        $ --     $  --    $    223
Amounts Due:
Within 3 months...........         3            76                    126       150         355
3 months to 1 Year........       108         2,499      1,680          32        --       4,319

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


                                       7


     The  following  table sets  forth the dollar  amount of all loans due after
December  31,  2000,  which have  pre-determined  interest  rates and which have
floating or adjustable interest rates.


                                                                Floating or
                                             Fixed Rates     Adjustable Rates     Total
                                             -----------     ----------------    -------
                                                              (In Thousands)
                                                                     
Residential and home equity..............     $112,018           $ 6,198        $118,216
Multi-family and commercial real estate..       18,023             9,269
Construction.............................        1,029             2,656           3,685
Consumer.................................            1               137             138
Commercial...............................        4,294             1,052           5,346
                                               -------            ------         -------
  Total..................................     $135,365           $19,312        $154,677
                                               =======            ======         =======


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

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

     In  loan  purchase  transactions,  the  Company  typically  receives  a due
diligence package that provides loan level detail on a comparative basis against
the Federal Home Loan Mortgage Corporation  ("FHLMC")  underwriting  guidelines.
All loans must be documented, including an original appraisal that substantiates
the value of the subject property at the time the loan was originated.

     The Company  obtains from the seller a duplicate copy of each original loan
file  which  generally   includes  an  executed  loan   application,   financial
statements,  credit report,  and original title policy and mortgage note. In the
event that a residential loan package has substantial seasoning and low original
loan-to-value ratios, or the market is well beyond the Company's primary lending
area, a fee appraiser may not be employed to underwrite the appraisal reports in
the loan files.  The Company  arranges with the  seller/servicer  an on site due
diligence review to physically  review and document each loan file in a purchase
transaction.

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


                                       8


     Loans  Available For Sale.  The Company holds as available for sale certain
residential mortgage loans that have an annual yield determined by management to
be at rates not  compatible  with its asset  management  strategy.  These  loans
conform to FHLMC and FNMA  guidelines  and are readily  salable in the secondary
market.

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

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

     Origination,  Purchase and Sale of Loans.  The  following  table sets forth
total  loans  originated,   purchased,  sold,  and  repaid  during  the  periods
indicated.


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



                                       9



     Loan  Commitments.   The  Company  generally  grants  commitments  to  fund
fixed-rate  single-family  mortgage  loans  for  periods  of up to 90  days at a
specified term and interest rate.  The Company also makes loan  commitments  for
non-conforming  or  commercial  real  estate  loans  for  up to 90  days,  which
generally carry  additional  requirements  for funding.  The total amount of the
Company's  commitments  to  originate  loans as of  December  31, 1999 was $16.3
million.

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

Asset Quality

     Non-Performing  Assets and Asset  Classification.  The Company's collection
procedures provide that when a loan is 30 days or more delinquent,  the borrower
is contacted by mail and telephone and payment is requested.  If the delinquency
continues,  subsequent efforts will be made to contact the delinquent  borrower.
In  certain  instances,  the  Company  may  modify  the loan or grant a  limited
moratorium on loan  payments to enable the borrower to reorganize  his financial
affairs.  If the loan continues in a delinquent  status for 60 days, the Company
will initiate  foreclosure  proceedings.  Any property acquired as the result of
foreclosure  or by deed in lieu of  foreclosure  is classified as REO until such
time  as it is  sold  or  otherwise  disposed  of by the  Company.  When  REO is
acquired,  it is  recorded at the lower of the unpaid  principal  balance of the
related loan or its fair market  value.  Any  write-down  of the property at the
time that it is transferred  to REO is charged to the allowance for losses.  Any
subsequent write-downs are charged to operations.

     Loans are  reviewed  on a regular  basis  and are  placed on a  non-accrual
status when, in the opinion of management, the collection of additional interest
is doubtful.  The Company continues to accrue for residential  mortgage loans 90
days or more past due,  however a reserve  is set up for such  loans,  reversing
amounts previously credited to income.  Consumer loans generally are charged off
when the loan becomes 90 days or more delinquent.  Commercial  business and real
estate loans are placed on  non-accrual  status when the loan is 90 days or more
past  due.  Interest  accrued  and  unpaid  at  the  time a loan  is  placed  on
non-accrual status is charged against interest income.  Subsequent  payments are
either  applied to the  outstanding  principal  balance or  recorded as interest
income, depending on the assessment of the ultimate collectibility of the loan.

     At December 31, 1999, the Company had approximately  $460,000 of loans that
were 60-89 days delinquent, all of which were secured by residential properties.


                                       10


     The following  table sets forth  information  with respect to the Company's
non-performing  assets for the periods  indicated.  At the dates indicated,  the
Company had no accruing loans past due 90 days or more and no restructured loans
within the meaning of SFAS No. 15.


                                                              At December 31,
                                              ----------------------------------------------
                                              1999      1998       1997      1996      1995
                                              ----      ----       ----      ----      ----
                                                              (In Thousands)
                                                                      
Loans accounted for on a non-accrual basis    $   --    $   --    $   --    $   --    $   --
Accruing loans which are contractually past
  due 90 days or more:
  Residential and home equity .............   $  223    $  393    $  716    $1,357    $1,441
  Construction loans ......................       --        --       109       133
  Multi-family and commercial real estate .       --        --        --     1,533       565
  Consumer ................................       --        --        --        --
Total .....................................   $  223    $  393    $  716    $2,999    $2,139
Real estate owned .........................   $  104    $   82    $  116    $  186    $  227
                                              ======    ======    ======    ======    ======
Total non-performing assets ...............   $  327    $  475    $  832    $3,185    $2,366
                                              ======    ======    ======    ======    ======
Total non-accrual and accrual loans to
  net loans ...............................      .14%      .28%      .74%     3.04%     2.35%
                                              ======    ======    ======    ======    ======
Total non-performing assets to total assets      .07%      .09%      .30%     1.08%      .82%
                                              ======    ======    ======    ======    ======


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

     Management of the Company  regularly reviews the loan portfolio in order to
identify  potential problem loans and classifies any potential problem loan as a
special  mention,  substandard,  doubtful  or loss  asset  according  to the OTS
classification of asset regulations.

     OTS  regulations  provide for savings  institutions to classify their loans
and other assets as substandard,  doubtful, or loss assets. Assets classified as
substandard are those inadequately protected by the current net worth and paying
capacity of the obligor or the pledged collateral. They are characterized by the
distinct  possibility  that  the  institution  will  sustain  some  loss  if the
deficiencies  are not  corrected.  Assets  classified  as doubtful  have all the
weaknesses of those classified as substandard with the additional characteristic
that the weaknesses make  collection or liquidation in full highly  questionable
and improbable.  Assets classified as "loss" are considered uncollectible and of
such little value that their  continuance as assets without the establishment of
a specific  reserve is not  warranted.  Assets  that do not  currently  expose a
savings institution to a sufficient degree of risk to warrant classification but
do possess credit deficiencies or potential  weaknesses  deserving  management's
close attention are designated  "special mention." Special mention assets have a
potential weakness or pose an unwarranted financial risk that, if not corrected,
could weaken the asset and increase  risk in the future.  Assets  designated  as
substandard  or doubtful are recorded at fair value.  At December 31, 1999,  the
Company had  $706,000 of  classified  assets,  all of which were  classified  as
substandard and none of which were classified as loss. Furthermore,  at December
31, 1999, $2.1 million of assets were designated special mention.

         Allowance  for  Losses  on Loans  and  REO.  The  Company's  management
evaluates  the need to  establish  reserves  against  losses  on loans and other
assets each year based on  estimated  losses on  specific  loans and on any real
estate  held  for  sale or  investment  when a  finding  is made  that a loss is
estimable and probable. Such evaluation includes a review of all loans for which
full  collectibility  may not be reasonably


                                       11


assured and considers,  among other matters,  the estimated  market value of the
underlying  collateral  of  problem  loans,  prior  loss  experience,   economic
conditions  and  overall  portfolio  quality.  These  provisions  for losses are
charged against earnings in the year they are established.

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

     In  making  loans,  the  Company  recognizes  that  credit  losses  will be
experienced  and that the risk of loss will vary with,  among other things,  the
type of loan being made, the  creditworthiness  of the borrower over the term of
the loan and, in the case of a secured loan, the quality of the security for the
loan. It is the  Company's  policy to review its loan  portfolio,  in accordance
with regulatory classification  procedures, on a quarterly basis.  Additionally,
the Company maintains a program of reviewing loan  applications  prior to making
the loan and  immediately  after  loans are made in an effort to  maintain  loan
quality.

     The following  table sets forth  information  with respect to the Company's
allowance      for     loan      losses     at     the     dates      indicated:



                                                                             At December 31,
                                               ----------------------------------------------------------------------
                                                    1999          1998           1997          1996           1995
                                               -----------   ------------  -------------  ------------   ------------
                                                                          (Dollars in Thousands)
                                                                                             
Total loans outstanding, net(1)...........         $157,233      $133,908      $  96,280       $ 98,626      $100,271
                                                    =======       =======       ========       ========       =======
Average loans outstanding, net(1).........         $144,808      $110,059       $101,472       $101,726      $ 99,194
                                                    =======       =======        =======        =======      ========
Allowance balances
  (at beginning of  period)...............          $ 1,036        $  783         $  577         $  455        $  417
Provision:
  Residential.............................               25           270             37              -            24
  Commercial..............................               55
  Multi-family and commercial real estate.              160             -             83            139            27
  Consumer................................                -             -              -              -            84
Net Charge-offs (recoveries):
  Residential.............................              (42)          (17)           (86)            17            97
  Multi-family and commercial real estate.                -             -              -              -             -
  Consumer................................                -             -              -              -             -
                                                   --------         -----      ---------        -------       -------
Allowance balance (at end of period)......        $   1,234        $1,036     $      783       $    577      $    455
                                                   ========         =====      =========        =======       =======
Allowance for loan losses as a percent
  of total loans outstanding..............              .78%          .77%           .81%           .59%          .45%
Net loans charged off (recovery) as
  a percent of average loans outstanding..              .03%          .01%         (.08)%           .02%          .09%


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

                                       12


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



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

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


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

                                       13

Investment Activities

     General.  The  investment  policy of the Company,  which is  established by
senior  management  and  approved by the Board of  Directors,  is based upon its
asset and  liability  management  goals and is designed  primarily  to provide a
portfolio of high quality, diversified investments while seeking to optimize net
interest income within  acceptable  limits of safety and liquidity.  The current
investment goal is to invest  available funds in instruments  that meet specific
requirements  of  the  Company's  asset  and  liability  management  goals.  The
investment  activities of the Company consist  primarily of investments in fixed
and adjustable-rate mortgage-backed securities and U.S. Government agency bonds.
At December 31, 1999,  the Company had a  mortgage-backed  securities  portfolio
with a market value of $204.7 million,  all of which were  classified  available
for sale.  At  December  31,  1999,  the Company  had an  investment  securities
portfolio  of  approximately   $115.5  million  consisting  of  U.S.  Government
treasury, agency securities,  and municipal and equity securities,  all of which
were classified available for sale.

     Mortgage-Backed  Securities.  The Company  also  purchases  mortgage-backed
securities  guaranteed by Government National Mortgage  Association ("GNMA") and
FNMA and issued by the FHLMC which are secured by fixed-rate and adjustable-rate
mortgages. GNMA mortgage-backed  securities are pass-through certificates issued
and backed by the GNMA and are secured by interests in pools of mortgages  which
are fully  insured by the Federal  Housing  Administration  ("FHA") or partially
guaranteed  by  the   Department   of  Veterans'   Affairs   ("VA").   The  FNMA
mortgage-backed  securities consist of pass-through certificates and real estate
mortgage  investment  conduits  ("REMICs").   FHLMC  mortgage-backed  securities
consist of both REMICs and  pass-through  certificates  issued and guaranteed by
the FHLMC and secured by interests in pools of conventional mortgages originated
by savings institutions.  As of December 31, 1999, the Company's mortgage-backed
securities  amounted to $204.7 million,  or 36.9% of total assets,  all of which
are currently classified as available for sale.

     REMICs held by the Company at December 31, 1999 consisted of  floating-rate
tranche,  in the  amount  of  $1.3  million.  The  interest  rate  of all of the
Company's floating-rate  securities adjusts monthly and provides the institution
with net interest  margin  protection  in an  increasing  market  interest  rate
environment.  The  securities  are backed by  mortgages  on one- to  four-family
residential  real  estate and have  contractual  maturities  up to 30 years.  At
December  31,  1999,  none of these  securities  are  deemed  to be "High  Risk"
according  to  Federal  Financial  Institutions  Examination  Council  ("FFIEC")
guidelines  which have been adopted by the OTS.  The  securities  are  primarily
companion  tranche to "PACs" and "TACs".  PACs and TACs  (Planned  and  Targeted
Amortization  Classes) are designed to provide a specific principal and interest
cash-flow.  Principal  payments that are received in excess of the amount needed
for the PACs and TACs is allocated to the companion  tranche.  When the PACs and
TACs are  repaid  in  full,  all  principal  is then  used to pay the  companion
tranche.

     Investment  Securities.   Income  from  investment  securities  provides  a
significant source of income for the Company.  The Company maintains a portfolio
of  investment  securities  such  as  U.S.  government  and  agency  securities,
non-governmental  securities,  municipal bonds,  debt and equity  investments in
financial services firms, FHLB stock and interest-bearing  deposits, in addition
to the Company's  mortgage-backed  securities portfolio. The Company is required
by federal  regulation to maintain a minimum percentage of its liquidity base in
the form of  qualifying  long  and  short-term  liquid  assets.  Currently,  the
liquidity requirement is 4.0%. In addition,  longer-term  corporate,  agency and
government  debt  securities  may be held  subject to similar  creditworthiness,
ratings and maturity criteria. As of December 31, 1999, the Company's, liquidity
ratio was 13.53%.  The balance of short-term  security  investments in excess of
regulatory  requirements  reflects  management's  response to the  significantly
increasing  percentage  of savings  deposits


                                       14


with short  maturities.  It is the intention of  management to maintain  shorter
maturities  in the Company's  investment  portfolio in order to better match the
interest  rate  sensitivities  of its assets and  liabilities.  However,  during
periods of rapidly declining  interest rates, the yield on such investments also
declines at a faster rate than does the yield on long-term investments.

     Investment  decisions are made within policy guidelines  established by the
Board of Directors and the Asset/Liability Committee.

     The  following  table  sets  forth  the fair  value or  amortized  cost (as
applicable) of the Company's investment portfolio,  short-term investments,  and
FHLB stock at the dates  indicated.  The amounts for securities held to maturity
are listed at amortized  cost;  amounts for  securities  available  for sale are
listed at approximate market value.

     Investment  Portfolio.  The following  table sets forth the carrying  value
(market value or amortized  cost,  as  applicable)  of the Company's  investment
securities portfolio,  short-term  investments,  FHLB stock, and mortgage-backed
securities at the dates indicated.

                                                   At December 31,
                                           ----------------------------
                                              1999       1998      1997
                                              ----       ----      ----
Investment Securities:
 U.S. Treasury Securities..............    $     --   $  5,032  $  5,403
 FHLB and FHLMC bonds (1)..............      13,661     10,154    17,284
 Other agencies(1) (2).................      45,192      8,178     4,168
 Municipal bonds(1)....................      37,129     30,765     8,034
 Mutual funds(3).......................       1,345      1,285     1,222
 Capital trust securities(3)(4)........      11,340     11,647     1,060
 Subordinated debt(3)(4)...............         750        750       250
                                            -------    -------   -------
   Total investment securities.........     109,417     67,811    37,061
                                            -------    -------   -------
Interest-bearing deposits..............      17,703     21,614    15,312
Federal funds sold.....................          --      2,000     2,000
FHLB of Pittsburgh stock...............       8,844      5,344     1,701
Mortgage-backed securities(3)..........     204,706    229,883   111,486
Equity investments(3)(4)...............       6,046      6,592     1,166
                                            -------    -------   -------
   Total Investments...................    $346,716   $333,244  $168,726
                                            =======    =======   =======

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


                                       15


     Investment  Portfolio  Maturities.  The following  table sets forth certain
information   regarding  the  carrying  values,   weighted  average  yields  and
maturities  of the  Company's  investment  securities  portfolio at December 31,
1999.


                                                                  As of December 31, 1999
                             One Year or Less   One to Five Years  Five to Ten Years More than Ten Years Total Investment Securities
                            ------------------  -----------------  ----------------- ------------------- ---------------------------
                             Carrying   Average Carrying Average   Carrying Average  Carrying  Average   Carrying  Average  Market
                              Value      Yield   Value    Yield     Value    Yield    Value    Yield      Value    Yield    Value
                              -----      -----   -----    -----     -----    -----    -----    -----      -----    -----    -----
                                                                                        
FHLB bonds and notes........$    --         --   $ --      --%   $    --       --%    $13,661     7.29%   $13,661   7.29%  $13,661
Other agencies(1)...........    687       5.25%    --      --      5,799     6.82%     38,706     7.03%    45,192   7.00%   45,192
Municipal bonds(2)..........     --         --     --      --         --               37,129     5.02%    37,129   5.02%   37,129
Subordinated debt ..........     --         --     --      --        750     8.25%         --       --%       750   8.25%      750
Capital securities..........     --         --     --      --      2,385     8.29%      8,955     8.90%    11,340   8.76%   11,340
Mutual funds................  1,345       4.56%    --      --         --       --          --       --%     1,345   4.56%    1,345
Mortgage-backed securities:
  GNMA pass-through.........     --         --     --      --        329     9.25%    108,634     6.59%   108,963   6.60%  108,963
  FNMA pass-through.........     --         --     --      --         --       --      73,806     6.68%    73,806   6.68%   73,806
  FHLMC pass-through........     --         --    314    9.00%     5,160     8.69%     15,142     7.10%    20,616   7.52%   20,616
  FHLMC REMICs..............     --         --     --      --         --       --       1,321     5.97%     1,321   5.97%    1,321
                              -----              ----             ------               ------             -------          -------
  Total..................... $2,032       4.79%  $314    9.00%   $14,423     7.86%   $297,354     6.60%  $314,123   6.65% $314,123
                              =====       ====    ===    ====     ======     ====     =======     ====    =======   ====   =======

- --------------------
(1)  Consists of FNMA and FHLMC debentures and certificates of deposit.
(2)  Tax exempt securities are presented on a coupon basis.


                                       16



     Unrealized  holding gains and losses for trading securities are included in
earnings.  Unrealized  gains and losses for  available-for-sale  securities  are
excluded  from  earnings  and  reported  net of income  tax effect as a separate
component of stockholders' equity until realized. Investments classified as held
to maturity are accounted for at amortized cost.

Sources of Funds

     General. Deposits are the primary source of the Company's funds for lending
and other  investment  purposes.  In addition to deposits,  the Company  derives
funds  from  loan  and  mortgage-backed  securities  principal  repayments,  and
proceeds  from the sale of  loans,  mortgage-backed  securities  and  investment
securities.  Loan and  mortgage-backed  securities  principal  repayments  are a
relatively  stable  source of funds,  while  deposit  inflows are  significantly
influenced by general interest rates and money market conditions. Borrowings may
be used on a short-term  basis to compensate for reductions in the  availability
of funds from other  sources.  They also may be used on a longer-term  basis for
general business purposes.

     Deposits. The Company offers a wide variety of deposit accounts, although a
majority of such deposits are in fixed-term,  market-rate  certificate accounts.
Deposit account terms vary, primarily as to the required minimum balance amount,
the amount of time that the funds  must  remain on  deposit  and the  applicable
interest rate.

     The  Company  also  offers  standardized   individual  retirement  accounts
("IRAs"),  as  well  as  qualified  defined  master  plans  for  self-  employed
individuals.  IRAs  are  marketed  in the form of all of the  available  savings
deposits and certificates.

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

     The Company  pays  interest  rates on its  certificate  accounts  which are
competitive  in its market.  Interest  rates on deposits are reviewed  weekly by
management  based on a combination of factors,  including the need for funds and
local competition.

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

                                       17



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




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

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


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


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

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


                                       18


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



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


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

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

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


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

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


                                       19



Borrowings

     Deposits  are the  primary  source of funds of the  Company's  lending  and
investment activities and for its general business purposes. The Bank may obtain
advances from the FHLB of Pittsburgh to supplement its supply of lendable funds.
Advances  from the FHLB of Pittsburgh  are typically  secured by a pledge of the
Bank's  stock in the FHLB of  Pittsburgh  and a portion of the  Company's  first
mortgage  loans and certain  other  assets.  During  1999 and 1998,  the Company
utilized FHLB  borrowings to leverage its balance  sheet.  The Bank, if the need
arises,  may also access the FRB  discount  window to  supplement  its supply of
lendable  funds and to meet  deposit  withdrawal  requirements.  At December 31,
1999,  the Bank had $175.0  million  in  advances  outstanding  from the FHLB of
Pittsburgh  at fixed rates of interest,  all of which were matched to a specific
investment at a positive  interest rate spread.  Most of these advances  provide
for a prepayment penalty. At December 31, 1999, the Company had other borrowings
of $3.0 million from an unaffiliated  lender.  The borrowing  carries a variable
interest rate which was 7.5% at December 31, 1999.

     The following  table sets forth certain  information as to FHLB advances at
the dates  indicated.  Included  in the table  below is a  $1,884,000  Community
Investment  Program loan ("CIP") from the FHLB of Pittsburgh used to finance the
Bank's low income housing project to a developer/manager of Section 8 housing.

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


Subsidiaries and Joint Venture Activity

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

     The Bank is permitted to invest up to 2% of its assets in the capital stock
of,  or  secured  or  unsecured  loans  to,  subsidiary  corporations,  with  an
additional  investment  of 1% of  assets  when  such  additional  investment  is
utilized primarily for community development  purposes.  Under such limitations,
as of December 31, 1999, the Bank was  authorized to invest up to  approximately
$11.1 million in the stock of, or loans to, service corporations (based upon the
2%  limitation).  As of  December  31,  1999,  the net book  value of the Bank's
investment  in stock,  unsecured  loans,  and  conforming  loans in its  service
corporations was $137,000.


                                       20


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

Personnel

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

Competition

     The Company faces strong competition in its attraction of savings deposits,
which are its primary  source of funds for lending,  and in the  origination  of
real estate loans.  The  Company's  competition  for savings  deposits and loans
historically  has come from  other  thrift  institutions  and  commercial  banks
located in the  Company's  market area.  The Company also competes with mortgage
banking  companies for real estate  loans,  and faces  competition  for investor
funds from  short-term  money market  securities  and corporate  and  government
securities.

     The Company's market area generally includes Philadelphia, Bucks, Delaware,
Chester and Montgomery  Counties,  which comprise the Philadelphia  metropolitan
area. The Company's  primary lending area consists of the Roxborough,  Manayunk,
Overbrook and Andorra  neighborhoods  located in the far  northwest  sections of
Philadelphia  and  South  Philadelphia.  The  Company  has no  significant  loan
concentrations in any one part of its primary lending area.

     The Company competes for loans by charging  competitive  interest rates and
loan fees,  remaining  efficient  and  providing a wide range of services to its
customers.  The Company  offers all consumer  banking  services such as checking
accounts,  certificates of deposit,  retirement accounts,  consumer and mortgage
loans and ancillary services such as safe deposit boxes,  convenient offices and
drive-up facilities,  automated teller machines and overdraft protection.  These
services  help the  Company  compete  for  deposits,  in  addition  to  offering
competitive rates on deposits.

     Legislative and regulatory  measures have significantly  expanded the range
of services  which  savings  institutions  can offer the public,  such as demand
deposits,  trust services,  and consumer and commercial lending.  These changes,
combined with increasingly sophisticated depositors, have dramatically increased
competition  for savings dollars among savings  institutions  and other types of
investment  entities,  as well as with  commercial  banks in  regard  to  loans,
checking  accounts and other types of  financial  services.  In addition,  large
conglomerates and investment banking firms have entered the market for financial
services.  The competition between commercial banks and savings  institutions is
also  increased  by  allowing  banks to acquire  healthy  savings  institutions,
imposing  similar  capital  requirements on banks and savings  institutions  and
placing  certain  investment  and  other  regulatory   restrictions  on  savings
institutions  which are similar to those imposed on banks.  Thus, in the future,
the Company, like other savings institutions, will face increased competition to
provide savings and lending services and, in order to remain  competitive,  will
have to be innovative and knowledgeable about its market, as well as to continue
to exert effective controls over its costs.


                                       21


Regulation

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

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

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

Regulation of the Company

     General.  The Company is required to register and file reports with the OTS
and is subject to regulation and  examination  by the OTS. In addition,  the OTS
has  enforcement  authority  over the  Company and any  non-savings  institution
subsidiaries.  This will permit the OTS to restrict or prohibit  activities that
it  determines  to be a serious risk to the Bank.  This  regulation  is intended
primarily  for  the  protection  of  depositors  and  not  for  the  benefit  of
stockholders.

     QTL Test. Since the Company owns only one savings  institution,  it is able
to diversify its operations into activities not related to banking,  but only so
long as the Bank  satisfies the QTL test. If the Company  controls more than one
savings institution,  it would lose the ability to diversify its operations into
nonbanking related activities,  unless such other savings institutions each also
qualify as a QTL or were acquired in a supervised acquisition.

     Restrictions on Acquisitions. The Company must obtain approval from the OTS
before  acquiring  control of any other  SAIF-insured  savings  institution.  No
person may acquire control of a federally  insured savings  institution  without
providing  at least 60 days  written  notice  to the OTS and  giving  the OTS an
opportunity to disapprove the proposed acquisition.

                                       22


Regulation of the Bank

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

     The OTS, in  conjunction  with the FDIC,  regularly  examines  the Bank and
prepares  reports for the  consideration of the Bank's Board of Directors on any
deficiencies that they find in the Bank's  operations.  The Bank's  relationship
with its depositors and borrowers is also regulated to a great extent by federal
law,  especially  in such matters as the  ownership of savings  accounts and the
form and content of the Bank's mortgage documents.

     The  Bank  must  file  reports  with the OTS and the  FDIC  concerning  its
activities  and  financial  condition,   in  addition  to  obtaining  regulatory
approvals  prior to entering into certain  transactions  such as mergers with or
acquisitions  of other savings  institutions.  This  regulation and  supervision
establishes a comprehensive  framework of activities in which an institution can
engage  and  is  intended  primarily  for  the  protection  of  depositors.  The
regulatory structure also gives the regulatory  authorities extensive discretion
in connection with their supervisory and enforcement  activities and examination
policies,  including  policies with respect to the  classification of assets and
the  establishment of adequate loan loss reserves for regulatory  purposes.  Any
change in such  regulations,  whether by the OTS, the FDIC or the Congress could
have a material adverse impact on the Company, the Bank and their operations.

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

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

     Current OTS regulations impose  limitations upon all capital  distributions
by savings  institutions,  such as cash  dividends,  payments to  repurchase  or
otherwise acquire its shares, payments to shareholders of another institution in
a cash-out  merger and other  distributions  charged against  capital.  The rule
establishes  three tiers of  institutions,  based primarily on an  institution's
capital level. An institution that exceeds all  requirements  before and after a
proposed capital distribution ("Tier 1 institution") and has not been advised by
the OTS that it is in need of more than the normal  supervision can, after prior
notice, but without the approval of the OTS, make capital distributions during a
calendar  year equal to the net income to date during the calendar year plus the
retained  net  income  of  the  preceding  two  years.  Any  additional  capital
distributions  require prior regulatory  approval.  As of December 31, 1999, the
Bank was a Tier 1  institution.  In the event the Bank's  capital fell below its
requirement  or the OTS  notified  it that  it was in need of more  than  normal
supervision,   the  Bank's  ability  to  make  capital  distributions  could  be
restricted.  In

                                       23


addition,  the  OTS  could  prohibit  a  proposed  capital  distribution  by any
institution,  which would otherwise be permitted by the  regulation,  if the OTS
determines  that  such  distribution  would  constitute  an  unsafe  or  unsound
practice.

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

     Qualified Thrift Lender Test.  Savings  institutions are required to meet a
qualified thrift lender ("QTL") test. If the Bank maintains an appropriate level
of Qualified Thrift  Investments  (primarily  residential  mortgages and related
investments,   including  certain   mortgage-backed   securities)  ("QTIs")  and
otherwise  qualifies  as a  QTL,  it  will  continue  to  enjoy  full  borrowing
privileges from the FHLB of Pittsburgh.  The required  percentage of QTIs is 65%
of portfolio  assets (defined as all assets minus  intangible  assets,  property
used by the  institution  in conducting  its business and liquid assets equal to
20% of total assets).  Certain assets are subject to a percentage  limitation of
20% of portfolio assets. In addition, savings associations may include shares of
stock of the FHLBs,  FNMA and FHLMC as qualifying QTIs. As of December 31, 1999,
the Bank was in compliance  with its QTL  requirement  with 68.14% of its assets
invested in QTIs.

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

     Federal  Home  Loan  Bank  System.  The  Bank is a  member  of the  FHLB of
Pittsburgh,  which  is  one of 12  regional  FHLBs  that  administers  the  home
financing credit function of savings associations. Each FHLB serves as a reserve
or  central  bank for its  members  within  its  assigned  region.  It is funded
primarily from proceeds derived from the sale of consolidated obligations of the
FHLB  System.  It makes loans to members  (i.e.,  advances) in  accordance  with
policies and procedures established by the Board of Directors of the FHLB.

     As a member,  the Bank is required to purchase  and  maintain  stock in the
FHLB of  Pittsburgh  in an amount equal to at least 1% of its  aggregate  unpaid
residential  mortgage loans, home purchase  contracts or similar  obligations at
the beginning of each year.

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

     Regulatory Capital  Requirements.  OTS capital  regulations require savings
institutions to meet three capital standards: (1) tangible capital equal to 1.5%
of total  adjusted  assets,  (2) a leverage  ratio (core capital) equal to 4% of
total adjusted assets and (3) a risk-based capital  requirement equal to 8.0% of
total risk-weighted assets. The Bank met these capital standards at December 31,
1999.


                                       24


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

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

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

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


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

     The Company's and Bank's executive offices are located at 6060 Ridge Avenue
in  Philadelphia,  Pennsylvania.  The Bank  conducts  its  business  through six
offices,  all of which are located in the Philadelphia,  Pennsylvania  area. The
following table sets forth the location of each of the Bank's offices,  the year
the office was first  acquired and the net book value of each  office.  The Bank
owns five of its six office locations.

                                       25

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

7568 Ridge Avenue                 Owned       1962               7
Philadelphia, PA  19128

8345 Ridge Avenue                 Owned       1974              95
Philadelphia, PA  19128

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

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

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

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

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

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

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

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

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


                                       26


                                     Part II

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

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

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

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

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

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

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

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

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

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

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

         None.
                                    Part III


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

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

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

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

                                       27



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

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

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

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

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

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

                                     Part IV

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

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

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

                  2.       Schedules omitted as they are not applicable.

                  3.       Exhibits

                           The  following Exhibits are filed as part of this
                           report:

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


                                       28



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

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

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



                                   SIGNATURES

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

                                      THISTLE GROUP HOLDINGS, CO.




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

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




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




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





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



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