UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q

(Mark One)

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

For the quarterly period ended              September 30, 2002
                               -------------------------------------------------


                                       OR

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

For the transition period from                       to
                               ---------------------    ------------------------


                         Commission File Number 0-16668
                                                -------

                           WSFS FINANCIAL CORPORATION
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

                Delaware                               22-2866913
- ------------------------------------------    ----------------------------------
     (State or other jurisdiction of        (I.R.S. Employer Identification No.)
      incorporation or organization)


  838 Market Street, Wilmington, Delaware                       19801
- ------------------------------------------    ----------------------------------
(Address of principal executive offices)                      (Zip Code)

                                 (302) 792-6000
- --------------------------------------------------------------------------------
              (Registrant's telephone number, including area code)

         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  the  number of  shares  outstanding  of each of the  issuer's
classes of common stock, as of November 5, 2002:

Common Stock, par value $.01 per share                      9,093,622
- --------------------------------------                      ---------
         (Title of Class)                              (Shares Outstanding)





                           WSFS FINANCIAL CORPORATION

                                    FORM 10-Q

                                      INDEX


                          PART I. Financial Information



                                                                                                           Page
                                                                                                           ----
                                                                                                      
Item 1.  Financial Statements
         --------------------

           Consolidated Statement of Operations for the Three and Nine Months
           Ended September 30, 2002 and 2001 (Unaudited)......................................                3

           Consolidated Statement of Condition as of September 30, 2002
           (Unaudited) and December 31, 2001..................................................                5

           Consolidated Statement of Cash Flows for the Nine Months Ended
           September 30, 2002 and 2001 (Unaudited)............................................                6

           Notes to the Consolidated Financial Statements for the Three and Nine
           Months Ended September 30, 2002 and 2001 (Unaudited)...............................                8

Item 2.  Management's Discussion and Analysis of Financial Condition
         -----------------------------------------------------------
           and Results of Operations..........................................................               19
           -------------------------

Item 3.  Quantitative and Qualitative Disclosures About Market Risk...........................               36
         ----------------------------------------------------------

Item 4.  Disclosure Controls and Procedures..................................................                36
         ----------------------------------


                           PART II. Other Information


Item 1.  Legal Proceedings....................................................................               36
         -----------------

Item 2.  Changes in Securities and Uses of Proceeds...........................................               36
         ------------------------------------------

Item 3.  Defaults upon Senior Securities......................................................               36
         -------------------------------

Item 4.  Submission of Matters to a Vote of Security Holders..................................               36
         ---------------------------------------------------

Item 5.  Other Information....................................................................               36
         -----------------

Item 6.  Exhibits and Reports on Form 8-K.  ..................................................               36
         --------------------------------


Signatures ....................................................................................              37

Certifications Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 ......................              38



                                       2


                                           WSFS FINANCIAL CORPORATION
                                      CONSOLIDATED STATEMENT OF OPERATIONS



                                                         Three months ended September 30, Nine months ended September 30,
                                                         -------------------------------- -------------------------------
                                                                    2002        2001        2002        2001
                                                                  --------    --------    --------    --------
                                                                                   (Unaudited)
                                                                       (In Thousands, Except Per Share Data)
                                                                                        
Interest income:
     Interest and fees on loans ...............................   $ 20,443    $ 20,386    $ 60,602    $ 61,141
     Interest on mortgage-backed securities ...................      1,985       2,388       5,802       7,891
     Interest and dividends on investment securities ..........        194         282         649         864
     Interest on investments in reverse mortgages .............      1,995       3,324      13,092       8,258
     Other interest income ....................................        200         732         747       1,884
                                                                  --------    --------    --------    --------
                                                                    24,817      27,112      80,892      80,038
                                                                  --------    --------    --------    --------
Interest expense:
     Interest on deposits .....................................      2,918       5,971       9,060      21,009
     Interest on Federal Home Loan Bank advances ..............      4,545       4,234      13,676      10,788
     Interest on federal funds purchased and securities
       sold under agreements to repurchase ....................        760         907       2,011       2,550
     Interest on Trust Preferred borrowings ...................        568       1,280       2,054       3,048
     Interest on other borrowed funds .........................        127         102         327         314
                                                                  --------    --------    --------    --------
                                                                     8,918      12,494      27,128      37,709
                                                                  --------    --------    --------    --------
Net interest income ...........................................     15,899      14,618      53,764      42,329
Provision for loan losses .....................................        507         677       1,718       1,370
                                                                  --------    --------    --------    --------
Net interest income after provision for loan losses ...........     15,392      13,941      52,046      40,959
                                                                  --------    --------    --------    --------

Other income:
     Loan servicing fee income ................................        821         865       2,380       2,260
     Deposit service charges ..................................      2,224       2,165       6,435       6,266
     Credit/debit card and ATM income .........................      2,379       1,836       6,079       5,046
     Gain on sales of loans ...................................     19,612       5,532      45,025      12,532
     Other income .............................................        431         463       1,627       1,526
                                                                  --------    --------    --------    --------
                                                                    25,467      10,861      61,546      27,630
                                                                  --------    --------    --------    --------
Other expenses:
     Salaries, benefits and other compensation ................     14,411       9,169      39,249      25,245
     Equipment expense ........................................      1,233         985       3,627       2,868
     Data processing and operations expenses ..................        914         916       2,756       2,747
     Occupancy expense ........................................      1,271       1,203       3,606       3,629
     Marketing expense ........................................        433         340       1,323       1,155
     Professional fees ........................................      1,065         437       3,193       1,294
     Net costs of assets acquired through foreclosure .........        127          (6)        180          65
     ATM fraud (recovery) loss ................................        (31)        (56)       (262)        312
     In-store branch net write off ............................         --          --          --       1,114
     Other operating expense ..................................      3,406       2,535       9,077       7,963
                                                                  --------    --------    --------    --------
                                                                    22,829      15,523      62,749      46,392
                                                                  --------    --------    --------    --------
Income from continuing operations before minority interest,
  taxes and cumulative effect of change in accounting principle     18,030       9,279      50,843      22,197
Less minority interest ........................................      5,273         802      11,321         802
                                                                  --------    --------    --------    --------
Income from continuing operations before taxes and cumulative
   effect of change in accounting principle ...................     12,757       8,477      39,522      21,395
Income tax provision ..........................................      4,267       2,877      14,229       6,995
                                                                  --------    --------    --------    --------
Income from continuing operations before cumulative effect of
   change in accounting principle .............................      8,490       5,600      25,293      14,400
Cumulative effect of change in accounting principle,
   net of  tax ................................................         --          --         703          --
                                                                  --------    --------    --------    --------

Income from continuing operations .............................      8,490       5,600      25,996      14,400
Loss on wind-down of  discontinued operations, net of tax .....       (563)         --        (563)         --
Income (loss) on discontinued operations of businesses
  held-for-sale, net of tax ...................................        818         (97)        659        (471)
Gain on sale of United Asian Bank, net of tax .................        737          --         737          --
                                                                  --------    --------    --------    --------
Net income ....................................................   $  9,482    $  5,503    $ 26,829    $ 13,929
                                                                  ========    ========    ========    ========


                                       3


                                           WSFS FINANCIAL CORPORATION
                                CONSOLIDATED STATEMENT OF OPERATIONS (Continued)




                                                             Three months ended September 30, Nine months ended September 30,
                                                             -------------------------------- -------------------------------
                                                                         2002        2001        2002        2001
                                                                       --------    --------    --------    -------
                                                                                        (Unaudited)
                                                                          (In Thousands, Except Per Share Data)
                                                                                            
Basic earnings per share:
Income from continuing operations before cumulative effect of
  change in accounting principle .................................    $  0.93     $  0.60     $  2.77     $  1.48
Cumulative effect of change in accounting principle, net of tax...         --          --        0.08          --
                                                                      -------     -------     -------     -------
Income from continuing operations ................................       0.93        0.60        2.85        1.48
Loss on wind-down of discontinued operations, net of tax .........      (0.06)         --       (0.06)         --
Income (loss) on discontinued operations of businesses
  held-for-sale, net of tax ......................................       0.09       (0.01)       0.08       (0.05)
Gain on sale of United Asian Bank, net of tax ....................       0.08          --        0.08          --
                                                                      -------     -------     -------     -------
Net income .......................................................    $  1.04     $  0.59     $  2.95     $  1.43
                                                                      =======     =======     =======     =======
Diluted earnings per share:
Income from continuing operations before cumulative effect of
 change in accounting principle ..................................    $  0.89     $  0.59     $  2.67     $  1.47
Cumulative effect of change in accounting principle, net of tax...         --          --        0.08          --
                                                                      -------     -------     -------     -------
Income from continuing operations ................................       0.89        0.59        2.75        1.47
Loss on wind-down of discontinued operations, net of tax .........      (0.06)         --       (0.06)         --
Income (loss) on discontinued operations of businesses
  held-for-sale, net of tax ......................................       0.08       (0.01)       0.07       (0.05)
Gain on sale of United Asian Bank, net of tax ....................       0.08          --        0.08          --
                                                                      -------     -------     -------     -------
Net income .......................................................    $  0.99     $  0.58     $  2.84     $  1.42
                                                                      =======     =======     =======     =======



The accompanying notes are an integral part of these financial statements.

                                       4


                                           WSFS FINANCIAL CORPORATION
                                       CONSOLIDATED STATEMENT OF CONDITION



                                                                            September  30,  December 31,
                                                                                 2002           2001
                                                                             -----------    -----------
                                                                                     (Unaudited)
                                                                                   (In Thousands)
                                                                                    
Assets
Cash and due from banks ..................................................   $   160,470    $   104,813
Federal funds sold and securities purchased under agreements to resell ...            --         65,779
Interest-bearing deposits in other banks .................................         1,991         28,360
Investment securities held-to-maturity ...................................        11,446         12,396
Investment securities available-for-sale .................................            --          1,798
Mortgage-backed securities held-to-maturity ..............................        45,033         70,285
Mortgage-backed securities available-for-sale ............................       111,666        291,439
Investments of business held-for-sale ....................................       317,591             --
Investment in reverse mortgages, net .....................................        32,977         33,939
Loans held-for-sale ......................................................       148,129         84,741
Loans, net of allowance for loan losses of $21,663 at September 30, 2002
  and $21,597 at December 31, 2001 .......................................     1,002,375      1,030,631
Loans of business held-for-sale, net of allowance for
   loan losses of $342 at September 30, 2002 .............................        18,390             --
Stock in Federal Home Loan Bank of Pittsburgh, at cost ...................        23,250         28,750
Assets acquired through foreclosure ......................................         1,133            432
Premises and equipment ...................................................        14,828         16,438
Accrued interest and other assets ........................................        26,435         28,824
Other assets of business held-for-sale ...................................         4,017             --
Loans, operating leases and other assets of discontinued operations ......        61,731        115,295
                                                                             -----------    -----------

Total assets .............................................................   $ 1,981,462    $ 1,913,920
                                                                             ===========    ===========

Liabilities and Stockholders' Equity

Liabilities:
Deposits:
    Noninterest-bearing demand ...........................................   $   171,554    $   171,801
    Money market and interest-bearing demand .............................        98,880        327,635
    Savings ..............................................................       297,126        313,246
    Time .................................................................       276,645        303,059
    Jumbo certificates of deposit - retail ...............................            --          9,695
                                                                             -----------    -----------
      Total retail deposits ..............................................       844,205      1,125,436
    Jumbo certificates of deposit - other ................................        23,920         12,334
    Brokered certificates of deposit .....................................            --          8,347
                                                                             -----------    -----------
      Total deposits excluding businesses held-for-sale ..................       868,125      1,146,117
    Deposits of business held-for-sale ...................................       340,155             --
                                                                             -----------    -----------
        Total deposits ...................................................     1,208,280      1,146,117

Federal funds purchased and securities sold under agreements to repurchase        84,500         45,000
Federal Home Loan Bank advances ..........................................       445,000        520,000
Trust Preferred borrowings ...............................................        50,000         50,000
Other borrowed funds .....................................................        41,341         30,480
Accrued expenses and other liabilities ...................................        19,534         16,519
Other liabilities of business held-for-sale ..............................         1,490             --
                                                                             -----------    -----------
Total liabilities ........................................................     1,850,145      1,808,116
                                                                             -----------    -----------

Minority Interest ........................................................         9,113          5,801

Stockholders' Equity:
Serial preferred stock $.01 par value, 7,500,000 shares authorized; none
    issued and outstanding ...............................................            --             --
Common stock $.01 par value, 20,000,000 shares authorized; issued
    14,838,891 at September 30, 2002 and 14,823,651 at December 31, 2001 .           148            148
Capital in excess of par value ...........................................        59,299         59,079
Accumulated other comprehensive income ...................................           924          3,146
Retained earnings ........................................................       133,508        107,950
Treasury stock at cost, 5,745,269 shares at September 30, 2002
    and 5,677,169 shares at December 31, 2001 ............................       (71,675)       (70,320)
                                                                             -----------    -----------
Total stockholders' equity ...............................................       122,204        100,003
                                                                             -----------    -----------
Total liabilities, minority interest and stockholders' equity ............   $ 1,981,462    $ 1,913,920
                                                                             ===========    ===========


The accompanying notes are an integral part of these financial statements.

                                       5


                           WSFS FINANCIAL CORPORATION
                      CONSOLIDATED STATEMENT OF CASH FLOWS



                                                                                Nine Months Ended September 30,
                                                                                -------------------------------
                                                                                     2002            2001
                                                                                 ------------   --------------
                                                                                          (Unaudited)
                                                                                         (In Thousands)
                                                                                        
Operating activities:
Net income ...................................................................   $    26,829    $    13,929
Adjustments to reconcile net income to net cash used for operating activities:
    Provision for loan, lease and residual value losses ......................         1,718          1,591
    Depreciation, accretion and amortization .................................         5,845          3,126
    Increase in accrued interest receivable and other assets .................        (3,725)        (5,941)
    Decrease in accrued interest receivable and other assets of
       businesses held-for-sale ..............................................         1,467             --
    Origination of loans held-for-sale .......................................    (1,198,829)      (383,361)
    Proceeds from sales of loans held-for-sale ...............................     1,087,173        363,966
    Increase in accrued interest payable and other liabilities ...............         3,883          2,955
    Increase in accrued interest payable and other liabilities of
       businesses held-for-sale ..............................................           297             --
    Gain on sale of segment held-for-sale ....................................        (1,229)            --
    Increase in reverse mortgage capitalized interest, net ...................       (14,253)        (8,137)
    Minority interest in net income (loss) ...................................         9,007         (1,382)
    Other, net ...............................................................           139            293
                                                                                 -----------    -----------
Net cash used for operating activities .......................................       (81,678)       (12,961)
                                                                                 -----------    -----------

Investing activities:
Net decrease (increase) in interest-bearing deposits in other banks ..........         7,374        (16,349)
Maturities of investment securities ..........................................         1,118         13,344
Sales of investment securities available-for-sale ............................         1,485            500
Repayments of mortgage-backed securities held-to-maturity ....................        24,935         24,096
Repayments of mortgage-backed securities available-for-sale ..................        33,521        152,659
Purchases of mortgage-backed securities available-for-sale ...................       (93,715)      (221,875)
Net increase in investments of businesses held-for-sale ......................       (62,520)            --
Repayments of reverse mortgages ..............................................        21,075         12,264
Disbursements for reverse mortgages ..........................................        (4,689)        (5,397)
Sales of loans ...............................................................         5,986             --
Sale of loans - United Asian Bank ............................................        15,828             --
Purchase of loans ............................................................       (28,878)        (1,105)
Net decrease (increase) in loans .............................................        57,711        (56,971)
Net decrease in loans of businesses held-for-sale ............................         4,621
Net decrease in stock of Federal Home Loan Bank of Pittsburgh ................         5,500          6,950
Receipts from investment in real estate ......................................            --            270
Sales of assets acquired through foreclosure, net ............................           420            613
Premises and equipment, net ..................................................        (2,431)        (1,254)
                                                                                 -----------    -----------
Net cash used for investing activities .......................................       (12,659)       (92,255)
                                                                                 -----------    -----------
Financing activities:
Net increase in demand and savings deposits ..................................         8,412        128,288
Net increase (decrease) in time deposits .....................................        20,627        (86,693)
Net increase in deposits of businesses held-for-sale .........................        52,705             --
Sale of deposits - United Asian Bank .........................................        (7,322)            --
Receipts from FHLB borrowings ................................................       476,000        215,000
Repayments of FHLB borrowings ................................................      (551,000)      (135,000)
Receipts from reverse repurchase agreements ..................................       200,000             --
Repayments of reverse repurchase agreements ..................................      (185,000)            --
Net increase in federal funds purchased ......................................        24,500             --
Repayments of capital leases .................................................          (170)           (89)
Dividends paid on common stock ...............................................        (1,271)        (1,175)
Issuance of common stock .....................................................           220             94
Purchase of treasury stock, net of reissuance ................................        (1,355)       (15,727)
Minority interest ............................................................        (5,695)           112
                                                                                 -----------    -----------
Net cash provided by financing activities ....................................        30,651        104,810
                                                                                 -----------    -----------

Decrease in cash and cash equivalents from continuing operations .............       (63,686)          (406)
Change in net assets from discontinued operations ............................        53,564         59,699
Cash and cash equivalents at beginning of period .............................       170,592         91,349
                                                                                 -----------    -----------
Cash and cash equivalents at end of period ...................................   $   160,470    $   150,642
                                                                                 ===========    ===========


                                       6



                           WSFS FINANCIAL CORPORATION
                CONSOLIDATED STATEMENT OF CASH FLOWS (Continued)



                                                            Nine Months Ended September 30,
                                                            -------------------------------
                                                                    2002       2001
                                                                  --------   --------
                                                                     
Supplemental Disclosure of Cash Flow Information:
Cash paid for interest ........................................   $ 29,468   $ 44,375
Cash paid for income taxes, net ...............................     17,095      3,763
Loans transferred to assets acquired through foreclosure ......      1,167        607
Net change in unrealized (losses) gains on securities
   available-for-sale, net of tax .............................     (2,222)     3,319
Investments transferred to businesses held-for-sale ...........    260,160         --
Loans, net of allowance transferred to businesses held-for-sale     36,135         --
Other assets transferred to businesses held-for-sale ..........      5,780         --
Deposits transferred to businesses held-for-sale ..............    298,170         --
Other liabilities transferred to businesses held-for-sale .....      1,193         --


The accompanying notes are an integral part of these financial statements.

                                       7


                          WSFS FINANCIAL CORPORATION
                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
         FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2002 AND 2001
                                   (UNAUDITED)


1.  BASIS OF PRESENTATION

    The  consolidated  financial  statements  include the accounts of the parent
company,  WSFS Capital  Trust I, WSFS and its  wholly-owned  subsidiaries,  WSFS
Investment Group, Inc. and WSFS REIT, as well as non-wholly-owned,  but majority
controlled subsidiaries, Wilmington Finance, Inc. (WF) and CustomerOne Financial
Network,  Inc.  (C1FN).  See Note 5 for further  discussion of  non-wholly-owned
subsidiaries and Note 10 for a discussion of subsequent events.

    As  discussed  in Note 3 of the  financial  statements,  the results of WSFS
Credit Corporation (WCC), the Corporation's wholly owned indirect auto financing
and leasing subsidiary,  is presented as discontinued operations,  and presented
separately for all periods.

    As discussed in Note 4 of the financial statements, in June 2002, agreements
were signed to sell C1FN and the related  interest in WSFS'  Everbank  Division.
The sale was completed in November  2002. In addition,  in June 2002 WSFS signed
an agreement for the sale of its United Asian Bank Division  (UAB).  The sale of
UAB was completed in September  2002. In accordance  with Statement of Financial
Accounting Standard (SFAS) No. 144, Accounting for the Impairment or Disposal of
Long-Lived  Assets,  the major classes of assets and  liabilities  of businesses
held for  sale are  presented  separately  on the  statement  of  condition  for
September  30, 2002 and the  statement  of cash flow for the nine  months  ended
September 30, 2002.  Income and losses from these businesses have been presented
as income (losses) of businesses held-for-sale, and presented separately for all
periods. The gain on the sale of UAB is presented separately on the statement of
operations, net of tax.

    The  consolidated   statement  of  condition  at  September  30,  2002,  the
consolidated  statement  of  operations  for the  three  and nine  months  ended
September 30, 2002 and 2001 and the consolidated statement of cash flows for the
nine months  ended  September  30, 2002 and 2001 are  unaudited  and include all
adjustments  solely of a normal recurring  nature which management  believes are
necessary for a fair presentation.  Certain  reclassifications have been made to
prior  year's  financial  statements  for  conformity  with the  current  year's
presentation.  All  significant  intercompany  transactions  are  eliminated  in
consolidation.  The results of operations for the three- and nine-month  periods
ended September 30, 2002 are not necessarily  indicative of the expected results
for the full year ending  December 31, 2002.  Such statements have been prepared
in accordance with accounting principles generally accepted in the United States
of America and applicable to the banking  industry.  The accompanying  unaudited
financial  statements  should be read in conjunction with the audited  financial
statements and notes thereto included in the Corporation's 2001 Annual Report.

                                       8


2.  EARNINGS PER SHARE

    The following table sets forth the computation of basic and diluted earnings
per share:



                                                                           For the three months       For the nine months
                                                                           ended September 30,        ended September 30,
                                                                        --------------------------------------------------------

                                                                            2002         2001          2002          2001
                                                                         ---------    ---------    ----------    ----------
                                                                                (In Thousands, except per share data)
                                                                                                   
Numerator:
- ----------
Income from continuing operations before cumulative effect of change
   in accounting principle ...........................................   $   8,490    $   5,600    $   25,293    $   14,400
Cumulative effect of change in accounting principle, net of  tax .....          --           --           703            --
                                                                         ---------    ---------    ----------    ----------
Income from continuing operations ....................................       8,490        5,600        25,996        14,400
Loss on wind-down of discontinued operations, net of tax .............        (563)          --          (563)           --
Income (loss) on discontinued operations of  businesses
   held for sale, net of tax .........................................         818          (97)          659          (471)
Gain on sale of United Asian Bank, net of tax ........................         737           --           737            --
                                                                         ---------    ---------    ----------    ----------
Net income ...........................................................   $   9,482    $   5,503    $   26,829    $   13,929
                                                                         =========    =========    ==========    ==========
Denominator:
- ------------
Denominator for basic earnings per share - weighted average shares ...       9,088        9,303         9,106         9,725
Employee stock options ...............................................         456          172           336            91
                                                                         ---------    ---------    ----------    ----------
Denominator for diluted earnings per share - adjusted weighted average
   shares and assumed exercise .......................................       9,544        9,475         9,442         9,816
                                                                         =========    =========    ==========    ==========

Earnings per share:
- -------------------

Basic:
Income from continuing operations before cumulative effect of change
  in accounting principle ............................................   $    0.93    $    0.60    $     2.77    $     1.48
Cumulative effect of change in accounting principle, net of tax ......          --           --          0.08            --
                                                                         ---------    ---------    ----------    ----------
Income from continuing operations ....................................        0.93         0.60    $     2.85          1.48
Loss on wind-down of discontinued operations, net of tax .............       (0.06)          --         (0.06)           --
Income (loss) on discontinued operations of  businesses
  held for sale, net of tax ..........................................        0.09        (0.01)         0.08         (0.05)
Gain on sale of United Asian Bank, net of tax ........................        0.08           --          0.08            --
                                                                         ---------    ---------    ----------    ----------
Net income ...........................................................   $    1.04    $    0.59    $     2.95    $     1.43
                                                                         =========    =========    ==========    ==========

Diluted:
Income from continuing operations before cumulative effect of change
  in accounting principle ............................................   $    0.89    $    0.59    $     2.67    $     1.47
Cumulative effect of change in accounting principle, net of tax ......          --           --          0.08            --
                                                                                                                 ----------
Income from continuing operations ....................................        0.89         0.59          2.75          1.47
Loss on wind-down of discontinued operations, net of tax .............       (0.06)          --         (0.06)           --
Income (loss) on discontinued operations of  businesses
  held for sale, net of tax ..........................................        0.08        (0.01)         0.07         (0.05)
Gain on sale of United Asian Bank, net of tax ........................        0.08           --          0.08            --
                                                                         ---------    ---------    ----------    ----------
Net income ...........................................................   $    0.99    $    0.58    $     2.84    $     1.42
                                                                         =========    =========    ==========    ==========

Outstanding common stock equivalents having no dilutive effect .......          --          132            --           138


3.        Discontinued Operations of a Business Segment

         The operations of WSFS Credit  Corporation  (WCC) were  discontinued in
December  2000.  Accordingly,  the  results of WCC's  operations  are treated as
Discontinued  Operations of a Business  Segment,  and shown  separately from the
results of continuing operations of the Corporation.  WCC, which had 2,860 lease
contracts and 1,206 loan  contracts at September 30, 2002, no longer accepts new
applications  but  continues  to service  existing  loans and leases until their
maturity.  Management  estimates that substantially all loan and lease contracts
will mature by the end of December 2004.

         In December  2000,  the  Corporation  established a $6.2 million pretax
reserve to absorb  expected  future net losses of WCC.  As used  vehicle  values
continued  to  deteriorate  in 2001,  $3.1  million was added to this reserve in
December of 2001 for the expected  losses in the business  during its  wind-down
period.  Actual  residual  losses  for the first  nine  months of 2002 have been
reasonably consistent with the Company's expectations at December 31, 2001.

                                       9



         In addition,  in the third quarter of 2002,  an additional  reserve for
discontinued  operations of $563,000 was  established  as a result of changes in
estimates used to calculate WCC's deferred taxes.

         Due to the  uncertainty  of a number  of  factors,  including  residual
values,  interest  rates,  credit quality and operating  costs,  this reserve is
reevaluated quarterly with adjustments, if necessary,  recorded as income/losses
on wind-down of  discontinued  operations.  At  September  30, 2002,  there were
approximately $52 million of contract residuals outstanding for which management
has  estimated  approximately  $7.4  million in future  losses.  Management  has
inherently provided for these losses through a combination of expected operating
results of WCC (excluding  residual  losses),  reserves for residual  losses and
reserves for discontinued operations.

         The  following  chart  presents the operating  leases,  loans and other
assets of discontinued operations at September 30, 2002 and December 31, 2001:



                                                  At September 30,  At December 31,
                                                       2002               2001
                                                     --------           --------
                                                         (In Thousands)
                                                                
 Vehicles under operating leases, net of reserves    $ 57,666           $102,288
 Loans ...........................................      9,091             16,131
 Other noncash assets ............................      1,639              3,241
 Less:
     Reserve for losses of discontinued operations      6,665              6,365
                                                     --------           --------

 Loans,  operating leases and other assets  of
   discontinued operations .......................   $ 61,731           $115,295
                                                     ========           ========



              The  following  table  presents  the net income from  discontinued
operations for the three and nine months ended September 30, 2002 and 2001:



                                 For the three months ended September 30,   For the nine months ended September 30,
                                 ----------------------------------------   ---------------------------------------
                                             2002       2001                           2002       2001
                                            -------    -------                        -------    -------
                                                                  (In Thousands)
                                                                                   
Interest income .........................   $   223    $   444                        $   792    $ 1,493
Allocated interest expense (1) ..........       572      2,192                          1,974      7,790
                                            -------    -------                        -------    -------
Net interest expense ....................      (349)    (1,748)                        (1,182)    (6,297)
Loan and lease servicing fee income .....        72        (29)                           292        177
Rental income on operating leases, net ..       635      1,856                          1,860      6,841
Other income ............................         1          3                              7         13
                                            -------    -------                        -------    -------
  Net revenues ..........................       359         82                            977        734
  Other operating expenses ..............       380        403                            975      1,367
                                            -------    -------                        -------    -------
Income (loss) before taxes ..............       (21)      (321)                             2       (633)
(Credit) charge to reserve  for losses on
   discontinued operations ..............        21        456                             (2)       858
Income tax provision ....................       563        135                            563        225
                                            -------    -------                        -------    -------
Income from discontinued operations .....   $  (563)   $    --                        $  (563)   $    --
                                            =======    =======                        =======    =======



(1)  Allocated   interest   expense  for   the  three  and   nine  months  ended
     September  30, 2001 was based on the  Company's  annual  average  wholesale
     borrowings  rate of 5.66% and 5.97%,  respectively,  which  approximated  a
     marginal  funding cost of this  business.  Beginning in December  2001, the
     allocated interest expense is based on a direct matched-maturity funding of
     the net non-cash assets of discontinued  operations.  The average borrowing
     rate for the three and nine months ended  September  30, 2002 was 2.97% and
     2.82%, respectively.

                                       10



4.         INVESTMENTS IN NON-WHOLLY-OWNED SUBSIDIARIES

         The  Corporation   consolidates  two   non-wholly-owned   subsidiaries,
CustomerOne Financial Network, Inc. (C1FN) and Wilmington Finance, Inc. (WF).

         C1FN  provides  direct-to-customer  marketing,  servicing  and Internet
development and technology  management for branchless financial services.  Since
the fourth  quarter of 1999,  WSFS and C1FN have been  engaged in a joint effort
through a division of WSFS,  Everbank,  to provide branchless financial services
on a national level.  Consistent with the manner in which the segment is managed
and operated,  information in this report labelled "C1FN"  generally  represents
the  profoma  combined  results  of  C1FN  and  WSFS'  Everbank   Division  (the
C1FN/Everbank  segment).  WSFS originally  invested $5.5 million,  which through
cumulative  operating losses,  has diminished to a book value of $1.5 million at
September 30, 2002 including  approximately $1 million in goodwill. At September
30, 2002,  WSFS had a 28% ownership  interest in C1FN but had a 51%  controlling
interest  through  a  voting  trust.   Therefore,   the  results  of  C1FN  were
consolidated  into WSFS.  C1FN was charged a service fee by WSFS of $1.5 million
and $2.5 million for the three months and nine months ended  September 30, 2002,
respectively,  compared to $120,000 and $360,000 for the  comparable  periods in
2001. This service fee is partially eliminated in consolidation.

         In June 2002,  WSFS  entered into an  agreement  with a privately  held
holding company of a federally  chartered  savings bank for the sale of C1FN and
related  interests  in WSFS'  Everbank  Division.  On  November  5,  2002,  WSFS
completed the sale of its interest in  C1FN/Everbank.  See Notes 9 and 10 to the
financial statements for further discussion.

         WF is a 51% owned  subsidiary of WSFS and began  operations in December
1999.  At September 30, 2002,  WSFS held warrants to purchase an additional  14%
ownership interest in WF for $855,000. WF is a mortgage banker generally dealing
in  higher-grade  subprime loans. WF solicits and originates its loans primarily
as  a  result  of  referrals  through  independent  mortgage  brokers,  although
direct-to-consumer   originations   accounted   for   6.4%  and  5.8%  of  total
originations   for  the  three  and  nine  months  ended   September  30,  2002,
respectively, compared to 3.05% and 5.25% for the respective periods in 2001. WF
originates  all loans and sells its  originations  to investors,  typically well
known  regional  banks  or  national  finance   companies,   on  a  whole  loan,
servicing-released  basis for cash premiums only (no securitizations).  Mortgage
loans  are  sold  with  very  limited   recourse   beyond  the  standard  market
representations and warranties.

         WF has a  centralized  secondary  market  function  which  analyzes the
product  needs  of  the  various  end  investors,  consolidates  the  investors'
underwriting  guidelines  into the  product  parameters  that WF  offers  to its
brokers and ultimately sells WF's originations to the end investors. Between the
time loans are originated  and sold,  they are warehoused on WF's balance sheet.
WSFS provides  temporary  financing  for the loans  through a warehouse  line of
credit with an adjustable  rate  generally  based on the one-month  FHLB Advance
rate plus a margin.  This line of credit  is  limited  to $135  million  but can
increase to $200 million on a temporary  basis.  At September  30, 2002, $ 141.2
million  was  outstanding  on this  line.  The  average  age of unsold  loans at
September 30, 2002 was 10 days  compared to 11 days at September  30, 2001.  The
percentage of loans in the warehouse that were 45 days old or greater were 3% at
September  30,  2002 and 0.8% at  September  30,  2001.  WF's  total  assets  at
September 30, 2002 and 2001 were $166 million and $52 million, respectively. For
the three and nine months ended  September  30, 2002,  WF added $3.4 million and
$7.2 million,  respectively,  to the net income of the Corporation,  compared to
$720,000 and $1.7 million for the  respective  periods in 2001. At September 30,
2002, WSFS also held $3.0 million in preferred stock of WF. WSFS purchased $1.95
million of WF loans during the nine months ended September 30, 2002, as compared
to $22.9  million  for the same  period  in 2001.  See Note 10 of the  financial
statements for a discussion of subsequent events.

                                       11


         The following table provides certain additional WF production and sales
statistics for the periods indicated:



                                     For the Three Months Ended September 30,      For the Nine Months Ended September 30,
                                     ----------------------------------------      ---------------------------------------
                                               2002            2001                          2002            2001
                                           ----------      ----------                   ------------      ----------
                                                                  (Dollars in Thousands)
                                                                                           
Origination Dollars                        $  486,845      $  150,363                   $  1,126,840      $  369,694
Origination Units                               3,636            1259                          8,892            3054
Average mortgage balance                   $      133      $      119                   $        127      $      121
Weighted average note rate                       7.95 %          8.80 %                         8.28 %          8.78 %
Weighted average CLTV 1                            84 %            82 %                           83 %            81 %
Weighted average credit score                     633             639                            645             632
Percentage of second liens                          6 %             9 %                            7 %             8 %
Sales                                       $ 433,444      $  142,268                   $  1,062,623      $  347,710
Sales margin                                     4.51 %          3.94 %                         4.21 %          3.87 %
Average days of loan in warehouse                  24              29                             25              30



1  Combined  Loan-To-Value  represents the mortgage amount plus any senior liens
   (or junior liens if also  originated by WF) divided by the appraised value of
   the property.

         On November 7, 2002,  WSFS  announced  that a definitive  agreement was
signed with American General  Finance,  Inc. for the sale of WF. See Note 10 for
further discussion.

5.       ACCOUNTING FOR DERIVATIVE INSTRUMENTS AND HEDGING

         The Corporation has an interest-rate  cap with a notional amount of $50
million,  which limits 3-month LIBOR to 6% for the ten years ending  December 1,
2008.  The cap is being  used to hedge the cash  flows on $50  million  in trust
preferred  floating  rate debt.  The cap was recorded at the date of purchase in
other assets, at a cost of $2.4 million.

         Prior to July 1, 2002 the fair market value  (FMV),  which at inception
was equal to the cost,  had two  components:  the  intrinsic  value and the time
value of the option. The cap was marked-to-market quarterly, with changes in the
intrinsic  value of the cap,  net of tax,  included in a separate  component  of
other comprehensive  income and changes in the time value of the option included
directly  in  interest  expense as required  under SFAS 133.  In  addition,  the
ineffective portion, if any, was expensed in the period in which ineffectiveness
is determined. It has been determined that the hedge is highly effective and can
reasonably be expected to remain so.

         On July 1,  2002,  as a result  of a change  in the  guidance  from the
Financial Accounting Standards Board, the Corporation  dedesignated the original
cash flow hedge and redesignated the interest rate cap so that the entire change
in the market  value of the cap is included in other  comprehensive  income.  On
July 1, 2002, $29,000, which represented the intrinsic value of the dedesignated
cap,  remained in other  comprehensive  income.  This  amount will be  amortized
straight line into interest  expense over the remaining life of the cap. As part
of redesignating the new cash flow hedge, the method of assessing  effectiveness
was  changed to be based on the total  changes in the  interest  rate cap's cash
flows,  and not  just  the  changes  in  intrinsic  value,  as was the  basis of
assessing effectiveness under the dedesignated hedging relationship. As a result
of the  change in the  methodology  for  assessing  effectiveness,  the  hedging
relationship  is  considered  to be perfectly  effective  and can  reasonably be
expected to remain so. Therefore,  all of the changes in the interest rate cap's
fair value are recorded in other comprehensive income.

         On July 1, 2002,  which was the inception of the  redesignated  hedging
relationship,  the fair  value of the  interest  rate cap,  (which  consists  of
multiple  "caplets"),  was $1.6  million  and this amount was  allocated  to the
respective  "caplets"  on a fair  value  basis.  The  change in each  "caplet's"
respective   allocated   fair  value  amount  is   reclassified   out  of  other
comprehensive  income  and into  interest  expense  when  each of the  quarterly
interest  payments  are  made  on  the  trust  preferred  debt.  No  amount  was
transferred  into  interest  expense  during the third quarter of 2002 since the
related  "caplet" had a FMV of zero  allocated to it. The  redesignation  of the
cash flow hedge provides a more systematic method for amortizing the cost of the
cap against earnings.

                                       12


         Management  is not  aware  of  any  events  that  would  result  in the
reclassification  into earnings of gains and losses that are currently  reported
in accumulated other comprehensive  income except for those discussed above. The
fair value is estimated using a standard option model.

         Everbank enters into short-term  forward exchange  contracts to provide
an effective fair value hedge on the foreign currency  denominated deposits from
fluctuations that may occur in world currency markets. At September 30, 2002 and
2001,  Everbank had entered into such contracts with notional  amounts of $113.3
million and $56.6 million, respectively.  During the Nine months ended September
30, 2002 and 2001,  the expense  associated  with these  hedging  contracts  was
almost  entirely  offset by  changes  in the fair  value of the  world  currency
denominated deposits. There was no material impact on other income.

     The  following  depicts  the change in fair market  value of the  Company's
derivatives:



                                                            2002                                     2001
                                            --------------------------------------    ----------------------------------------
                                               At                          At            At
                                            January 1,     Change    September 30,    January 1,    Change       September 30,
                                            ----------     ------    -------------    ----------    ------       -------------
                                                                     (In Thousands)
                                                                                              
       Interest Rate Cap:
       ------------------

       Intrinsic value - dedesignated cap    $    589     $   (589)    $     --        $   193     $   (190)      $      3 (1)
       Time value - dedesignated cap....        1,945       (1,945)          --          1,804         (259)(2)      1,545
       Redesignated cap..................          --          835          835(1)          --           --             --
                                             -------      -------      --------        -------     --------       --------
       Total.............................    $ 2,534      $ (1,699)     $   835        $ 1,997     $   (449)      $  1,548
                                             =======      =======      ========        =======     ========       ========

       Foreign Exchange Contracts
       --------------------------

       Time Value..................          $  (395)     $    1,666    $  1,271       $ 1,385     $  (1,003)     $    382
                                             =======      ==========    ========       =======     =========      ========


(1)  Included in other comprehensive income, net of taxes.
(2)  Included  in  interest   expense  on  the  hedged  item  (trust   preferred
     borrowings).


6.       COMPREHENSIVE INCOME

         The following  schedule  reconciles  net income to total  comprehensive
income as required by SFAS No. 130:



                                                       For the three months             For the nine months
                                                       ended September 30,              ended September 30,
                                                      ---------------------             ---------------------
                                                        2002        2001                  2002        2001
                                                      --------    --------              --------    --------

                                                                                      
Net income ........................................   $  9,482    $  5,503              $ 26,829    $ 13,929

Other Comprehensive Income:

Net unrealized holding (losses) gains on securities
    available-for-sale arising during the period,
    net of taxes ..................................       (443)      1,569                  (270)      3,443

Net unrealized  holding losses arising during the
    period on derivatives used for cash flow hedge,
    net of taxes ..................................       (559)       (535)                 (913)       (124)

Reclassification adjustment for gains included in
     net income, net of taxes .....................     (1,025)         --                (1,039)         --
                                                      --------    --------              --------    --------

Total comprehensive income ........................   $  7,455    $  6,537              $ 24,607    $ 17,248
                                                      ========    ========              ========    ========


                                       13


7.   TAXES ON INCOME

         The  Corporation  accounts for income taxes in accordance with SFAS No.
109, which requires the recording of deferred  income taxes that reflect the net
tax effects of temporary  differences between the carrying amounts of assets and
liabilities for financial reporting purposes and the amounts used for income tax
purposes.  Management has assessed  valuation  allowances on the deferred income
taxes due to, among other things,  limitations  imposed by Internal Revenue Code
and  uncertainties,  including the timing of settlement and realization of these
differences.

         On  August  16,  2002  the  Internal  Revenue  Service   concluded  the
examination  of the  Corporation's  federal  income  tax  returns  for the years
through  December  31,  2000.  The income tax  provision  for the three and nine
months ended  September 30, 2002, was reduced by $894,000  primarily as a result
of the favorable resolution.

8.  SEGMENT INFORMATION

         Under the definition of SFAS No. 131,  Disclosures About Segments of an
Enterprise and Related  Information,  the Corporation had two operating segments
during the three and nine months ended September 30, 2002 and 2001: WSFS and WF.
WF  is  not  wholly-owned,  but  is  a  majority-controlled   subsidiary.  As  a
majority-controlled   subsidiary,  it  is  included  in  consolidated  financial
statements,  including segment  reporting.  Generally,  reportable  segments are
business units that are managed separately,  operate under different regulations
and offer  different  services  to  distinct  customer  bases.  The  Corporation
evaluates  performance  based on pretax ordinary income and allocates  resources
based on these results.

         The WSFS segment provides financial products to consumer and commercial
customers within its geographical  footprint  through its branch network.  WF, a
51% owned subsidiary,  is engaged in sub-prime home equity mortgage banking.  WF
conducts  activity on a national level and aggregates  loans  primarily  through
brokers and sells them to  investors.  Because C1FN is  classified as a business
held-for-sale, it is no longer considered a segment. For a further discussion of
C1FN, see Notes 9 and 10 of the financial  statements.  For a further discussion
of WF, see Note 10 of the financial statements.

                                       14





         Segment  information  for the three and nine months ended September 30,
2002 follows:



                                                               For the three months ended September 30,
                                            --------------------------------------------------------------------------
                                                              2002                                2001
                                            ------------------------------------  ------------------------------------
                                                                           (In Thousands)

                                                 WSFS          WF        Total         WSFS        WF         Total
                                                 ----          --        -----         ----        --         -----
                                                                                       
External customer revenues:
     Interest income                          $ 22,304      $ 2,513   $  24,817     $ 26,090    $ 1,022    $   27,112
     Other income                                5,958       19,509      25,467        5,262      5,599        10,861
                                              ---------     --------  ----------    ---------   --------   -----------
Total external customer revenues                28,262       22,022      50,284       31,352      6,621        37,973
                                              ---------     --------  ----------    ---------   --------   -----------
Intersegment revenues:
     Interest income                               874            7         881          526          7           533
     Other income                                    -           34          34            -          -             -
                                              ---------     --------  ----------    ---------   --------   -----------
Total Intersegment revenues                        874           41         915          526          7           533
                                              ---------     --------  ----------    ---------   --------   -----------

Total revenue                                   29,136       22,063      51,199       31,878      6,628        38,506

External customer expenses:
     Interest expense                            8,918            -       8,918       12,494          -        12,494
     Other expenses                             11,980       10,248      22,228       11,322      4,008        15,330
     Other depreciation and amortization           928          180       1,108          778         92           870
                                              ---------     --------  ----------    ---------   --------   -----------
Total external customer expenses                21,826       10,428      32,254       24,594      4,100        28,694
                                              ---------     --------  ----------    ---------   --------   -----------

Intersegment expenses:
     Interest expense                                7          874         881            7        526           533
     Other expenses                                 34            -          34            -          -             -
                                              ---------     --------  ----------    ---------   --------   -----------
Total Intersegment expenses                         41          874         915            7        526           533

Total expenses                                  21,867       11,302      33,169       24,601      4,626        29,227
                                              ---------     --------  ----------    ---------   --------   -----------
Income from continuing operations before
minority interest and taxes                   $  7,269      $10,761   $  18,030     $  7,277    $ 2,002    $    9,279
                                              ---------     --------  ----------    ---------   --------   -----------

Less minority interest                                                    5,273                                   802

Income tax provision                                                      4,267                                 2,877

Loss on wind-down of discontinued                                          (563)                                    -
operations, net of tax

Income (loss) on discontinued operations                                    818                                   (97)
of business held-for-sale, net of tax

Gain on sale of United Asian Bank, net of tax                               737                                     -
                                                                      ----------                           -----------
Consolidated net income                                               $   9,482                            $    5,503
                                                                      ==========                           ===========


                                       15




                                                       For nine months ended September 30,
                                      -----------------------------------------------------------------------
                                                     2002                                2001
                                      ----------------------------------- -----------------------------------
                                                                  (In Thousands)
                                         WSFS          WF       Total          WSFS        WF        Total
                                         ----          --       -----          ----        --        -----
                                                                               
External customer revenues:
     Interest income                    $ 74,652    $ 6,240    $ 80,892       $ 77,615   $ 2,423    $ 80,038
     Other income                         16,722     44,824      61,546         14,682    12,948      27,630
                                       ---------   --------   ---------      ---------   -------    --------
Total external customer revenues          91,374     51,064     142,438         92,297    15,371     107,668
                                       ---------   --------   ---------      ---------   -------    --------

Intersegment revenues:
     Interest income                       2,081         18       2,099          1,477        43       1,520
     Other income                              -        112         112              -       320         320
                                       ---------   --------   ---------      ---------   -------    --------
Total intersegment revenues                2,081        130       2,211          1,477       363       1,840
                                       ---------   --------   ---------      ---------   -------    --------
Total revenue                             93,455     51,194     144,649         93,774    15,734     109,508

External customer expenses:
     Interest expense                     27,128          -      27,128         37,709         -      37,709
     Other expenses                       35,768     25,542      61,310         34,534    10,345      44,879
     Other depreciation and
       amortization                        2,689        468       3,157          2,647       236       2,883
                                       ---------   --------   ---------      ---------   -------    --------
Total external customer expenses          65,585     26,010      91,595         74,890    10,581      85,471
                                       ---------   --------   ---------      ---------   -------    --------

Intersegment expenses:
     Interest expense                         18      2,081       2,099             43     1,477       1,520
     Other expenses                          112          -         112            320         -         320
                                       ---------   --------   ---------      ---------   -------    --------
Total intersegment expenses                  130      2,081       2,211            363     1,477       1,840
                                       ---------   --------   ---------      ---------   -------    --------

Total expenses                            65,715     28,091      93,806         75,253    12,058      87,311

Income from continuing operations
  before minority interest, taxes and
  cumulative effect of change in
  accounting principle                 $  27,740   $ 23,103   $  50,843      $  18,521   $ 3,676    $ 22,197
                                       ---------   --------   ---------      ---------   -------    --------

Less minority interest                                           11,321                                  802
Income tax provision                                             14,229                                6,995
Cumulative effect of change in accounting
 principle, net of tax                                              703                                    -
Loss on  wind-down of discontinued                                 (563)                                   -
operations, net of tax
Income (loss) from discontinued
  operations of business held for
  sale, net of tax                                                  659                                 (471)
Gain on Sale of United Asian Bank,
  net of tax                                                        737                                    -
                                                              ---------                             --------
Consolidated net income                                       $  26,829                             $ 13,929
                                                              =========                             ========





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

                                            At September 30, 2002                At September 30, 2001
                                       ---------------------------------   -----------------------------------
                                                                   (In Thousands)
                                           WSFS           WF        Total          WSFS(1)         WF         Total
                                           ----           --        -----          ----            --         -----

                                                                                        
Mortgage backed securities             $  156,699     $       -  $  156,699      $  144,693      $      -   $  144,693

Investments of businesses held for     $  317,591     $       -  $  317,591      $  265,776      $      -   $  265,776

Segment Assets                         $1,975,705     $ 165,972  $2,141,677      $1,868,254      $ 52,162   $1,920,416
Elimination intersegment receivables                               (160,215)                                   (57,250)
                                                                 ----------
Consolidated assets                                              $1,981,462                                 $1,863,166
                                                                 ==========                                 ==========

Total deposits                         $1,208,280     $       -  $1,208,280      $1,152,289      $      -   $1,152,289

Segment liabilities                    $1,851,282     $ 148,539  $1,999,821      $1,908,420      $ 48,742   $1,957,162

Elimination intersegment liabilities                               (149,676)                                  (196,188)
                                                                 ----------                                 ----------
Consolidated liabilities                                         $1,850,145                                 $1,760,974
                                                                 ==========                                 ==========

Capital expenditures                   $    1,830     $   1,024  $    2,854      $    1,680      $    436   $    2,116



(1)  For comparative purposes,  the 2001 balances for C1FN have been included in
     WSFS.

                                       16


9.       BUSINESSES HELD FOR SALE

         In June 2002,  agreements  were  signed with a  privately-held  holding
company of a federally  chartered  savings bank for the sale of C1FN and related
interests in WSFS' Everbank  Division.  Consistent  with the manner in which the
segment is managed and  operated,  information  in this report  labelled  "C1FN"
generally  represents  the profoma  combined  results of C1FN and WSFS' Everbank
Division (the C1FN/Everbank segment).

         Everbank was started with C1FN in the fourth quarter of 1999 as a joint
initiative in internet and branchless banking. Under the terms of its management
agreement with WSFS,  C1FN had the right to acquire the deposits and business of
Everbank if C1FN obtained its own depository institution charter. In April 2002,
C1FN concluded that it was likely that sufficient capital could not be raised on
a timely basis and withdrew its application to the Office of Thrift  Supervision
(OTS) for a separate thrift charter.  In June 2002, the above agreements of sale
were signed. On November 5, 2002, WSFS completed the sale of C1FN/Everbank.  See
Note 10 of the financial statements for a further discussion.

         In addition, in June 2002, WSFS signed an agreement for the sale of its
United  Asian Bank  Division  (UAB).  UAB was  started in April 2000 as a single
branch to serve the Korean and Asian  communities  of Elkins Park,  Pennsylvania
and the surrounding area. The sale, which was completed in September of 2002 and
resulted in an after tax gain of $737,000, included $8.6 million in deposits and
$15.8  million  in loans in  addition  to  branch  fixed  assets  and the  lease
obligations.

         These transactions are consistent with recent strategic actions of WSFS
to simplify its operations and better focus  resources and capital on WSFS' core
bank.

         In  accordance  with SFAS No. 144,  Accounting  for the  Impairment  or
Disposal of Long-Lived  Assets,  the major classes of assets and  liabilities of
C1FN/Everbank  are  presented  separately  on the  statement  of condition as of
September  30,2002.  Gains/losses  from these  businesses have been presented as
gains/losses  of  businesses  held-for-sale,  and presented  separately  for all
periods. The gain on the sale of UAB is presented separately on the statement of
operations, net of tax. The average balance sheet is presented with total assets
and liabilities of businesses held-for sale displayed separately.


      The following table presents the net income from businesses  held-for-sale
for the three and nine months ended September 30, 2002 and 2001:




                                   For the Three Months Ended  September  30, 2002   For the Three Months Ended  September  30, 2001
                                   -----------------------------------------------   -----------------------------------------------
                                              C1FN       UAB   Consolidated                   C1FN        UAB   Consolidated
                                            -------    ------- ------------                  -------    ------- ------------
                                                                          (In Thousands)
                                                                                               
Interest income .........................   $ 2,225    $   330    $ 2,555                    $ 3,686    $   250    $ 3,936
Interest expense ........................     1,549         22      1,571                      2,462         42      2,504
                                            -------    -------    -------                    -------    -------    -------
  Net interest income ...................       676        308        984                      1,224        208      1,432
Provision for loan losses ...............        90         18        108                        119        (50)        69
                                            -------    -------    -------                    -------    -------    -------
Net interest income after provision for
    loan losses .........................       586        290        876                      1,105        258      1,363
Other income ............................     2,999          8      3,007                        814         37        851
Other expenses ..........................     2,841        334      3,175                      2,754        312      3,066
                                            -------    -------    -------                    -------    -------    -------
Income before minority interest and taxes       744        (36)       708                       (835)       (17)      (852)
Minority interest .......................      (622)        --       (622)                      (685)      --         (685)
                                            -------    -------    -------                    -------    -------    -------
Income before taxes .....................     1,366        (36)     1,330                       (150)       (17)      (167)
Tax expense (benefit) ...................       526        (14)       512                        (63)        (7)       (70)
                                            -------    -------    -------                    -------    -------    -------
Net income ..............................   $   840    $   (22)   $   818                    $   (87)   $   (10)   $   (97)
                                            =======    =======    =======                    =======    =======    =======


                                       17





                                    For the Nine Months  Ended  September  30, 2002   For the Nine Months Ended  September  30, 2001
                                             --------------------------------------   ----------------------------------------------
                                               C1FN      UAB      Consolidated               C1FN         UAB    Consolidated
                                            --------- ----------  ------------            ---------    --------  ------------
                                                                            (In Thousands)
                                                                                               
Interest income .........................   $  8,022    $    949    $  8,971               $ 10,985    $    658    $ 11,643
Interest expense ........................      4,315          86       4,401                  7,733         143       7,876
                                            --------    --------    --------               --------    --------    --------
  Net interest income ...................      3,707         863       4,570                  3,252         515       3,767
Provision for loan losses ...............        197          57         254                    213           8         221
                                            --------    --------    --------               --------    --------    --------
Net interest income after provision for
    loan losses .........................      3,510         806       4,316                  3,039         507       3,546
Other income ............................      5,255          51       5,306                  2,100          81       2,181
Other expenses ..........................      9,810       1,059      10,869                  7,846         858       8,704
                                            --------    --------    --------               --------    --------    --------
Income before minority interest and taxes     (1,045)       (202)     (1,247)                (2,707)       (270)     (2,977)
Minority interest .......................     (2,314)         --      (2,314)                (2,184)         --      (2,184)
                                            --------    --------    --------               --------    --------    --------
Income before taxes .....................      1,269        (202)      1,067                   (523)       (270)       (793)
Tax expense (benefit) ...................        488         (80)        408                   (214)       (108)       (322)
                                            --------    --------    --------               --------    --------    --------
Net income ..............................   $    781    $   (122)   $    659               $   (309)   $   (162)   $   (471)
                                            ========    ========    ========               ========    ========    ========



10.      SUBSEQUENT EVENTS

         On November 5, 2002,  WSFS completed the  previously  announced sale of
its  C1FN/Everbank  branchless  national  banking  segment to  Alliance  Capital
Partners,  Inc.,  the  privately-held  parent  company of First Alliance Bank, a
federally chartered savings bank.

         This  transaction  included  total assets of $342.8  million,  of which
$14.2 million were loans.  Deposits were $340.1 million.  As  anticipated,  WSFS
expects  to record a modest  gain in the  fourth  quarter  2002  related  to the
operation and sale of this segment.

         In  addition,  on November 7, 2002,  WSFS  announced  that a definitive
agreement has been signed with American  General  Finance,  Inc. for the sale of
WSFS' majority-owned subsidiary, Wilmington Finance, Inc.

         The sale  price is based on a premium to book  value at  closing.  WSFS
expects  its share of the total  transaction  proceeds to be  approximately  $78
million.  WSFS  expects to  recognize  a gain on the sale of  approximately  $42
million after tax, or $4.40 per WSFS share.  At September 30, 2002 WF had assets
of  approximately   $166  million,   consisting   primarily  of  mortgage  loans
held-for-sale.  Over the 12 months ended  September 30, 2002 WSFS has recognized
$8.1 million, or $0.86 per WSFS share as its portion of the profitability of WF.

         The WF transaction is expected to close in early 2003 and is subject to
customary  closing  conditions.  Since  the  sale  came  as  the  result  of  an
unsolicited offer, WF was not classified as a business held-for-sale.

                                       18




ITEM 2.  WSFS FINANCIAL CORPORATION MANAGEMENT'S DISCUSSION AND ANALYSIS OF
- ------   FINANCIAL CONDITION AND RESULTS OF OPERATIONS

GENERAL

         WSFS Financial Corporation (Company or Corporation) is a thrift holding
company  headquartered  in  Wilmington,   Delaware.  Substantially  all  of  the
Corporation's  assets  are  held  by its  subsidiary,  Wilmington  Savings  Fund
Society,  FSB  (WSFS).  Founded  in 1832,  WSFS is one of the  oldest  financial
institutions  in the  country.  As a federal  savings  bank,  which was formerly
chartered as a state mutual  savings bank,  WSFS enjoys  broader  revenue powers
than most savings  banks.  WSFS has served the residents of the Delaware  Valley
for 170 years. WSFS is the largest thrift institution  headquartered in Delaware
and among the four largest  financial  institutions in the state on the basis of
total deposits  traditionally  garnered  in-market.  The  Corporation's  primary
market  area  is  the  mid-Atlantic   region  of  the  United  States  which  is
characterized by a diversified  manufacturing and service economy. The long-term
goal of the Corporation is to maintain its  high-performing  financial  services
company  status by  focusing on its core  banking  business  while  occasionally
developing  profitable  niches  in  highly-synergistic  businesses  that  have a
strategic fit.


         WSFS provides  residential and commercial  real estate,  commercial and
consumer  lending  services,  as  well  as  cash  management  services.  Lending
activities are funded primarily with retail deposit services and borrowings.  At
September  30,  2002 there were 21 retail  banking  offices  located in northern
Delaware and  southeastern  Pennsylvania  through which WSFS  conducted  banking
operations.  In January  2002,  for strategic  reasons,  WSFS  transferred  five
in-store  branch  offices  that were  outside of its core  footprint  to another
financial  institution.  Deposits  are  insured  to their  legal  maximum by the
Federal Deposit Insurance Corporation (FDIC).

         The  Corporation  has two  consolidated  subsidiaries,  WSFS  and  WSFS
Capital  Trust  I,  and no  unconsolidated  subsidiaries  or  off-balance  sheet
entities.  Fully-owned  subsidiaries  of WSFS  include  WSFS Credit  Corporation
(WCC),  which was engaged  primarily in indirect  motor  vehicle  leasing;  WSFS
Investment Group, Inc., which markets various third party insurance products and
securities  through the WSFS'  branch  system and WSFS REIT,  which is currently
inactive.  In  addition  to  the  wholly-owned  subsidiaries,   the  Corporation
consolidates two non-wholly-owned  subsidiaries,  CustomerOne Financial Network,
Inc.  (C1FN)  and  Wilmington  Finance,  Inc.  (WF).  See  Notes 4 and 10 of the
financial statements for a further discussion.

         As reported  previously,  WSFS  continues  its  strategy to refocus its
capital and resources on its core community banking operation,  primarily in the
Delaware market. As a result,  Management regularly reviews business investments
and asset portfolios to determine whether continued investment in those lines of
business or assets are in the best interest of WSFS and its  stockholders.  As a
result of such reviews in the recent past, the Corporation has  discontinued the
operations   of  its  indirect   automobile   finance   business   (WSFS  Credit
Corporation),  exited non-core  branches in Pennsylvania  sold the C1FN/Everbank
national  branchless  banking segment,  and on November 7, 2002, entered into an
agreement to sell its mortgage banking subsidiary,  Wilmington Finance,  Inc. As
part of this  strategic  focus,  management  continues to review  investments in
various  businesses,  operating lines, and assets,  and may determine to exit or
sell interest in such  businesses,  operating  lines and assets.  Such sales, if
they were to occur, may result in WSFS incurring  losses or gains,  which may be
material in amount.

                                       19


FINANCIAL CONDITION, CAPITAL RESOURCES AND LIQUIDITY

Financial Condition

      Total assets  increased $67.5 million during the first nine months of 2002
to $2.0 billion at September 30, 2002.  The majority of this growth  occurred in
cash and investments,  including investments of businesses held-for-sale,  which
grew $76.1 million during the year. In addition,  loans held-for-sale  increased
$63.4 million during the nine months ended September 30, 2002, resulting from an
increase in loan originations at the Corporations  mortgage banking  subsidiary,
Wilmington National,  Inc. These increases were partially offset by decreases of
$53.6  million  in  operating  leases,  loans and other  assets of  discontinued
operations,  due to run-off in the WCC loan and lease  portfolios.  In addition,
$15.8 million of loans were sold as part of the UAB Sale.

    Total  liabilities  increased  $42.0 million  between  December 31, 2001 and
September 30, 2002, to $1.9 billion.  Deposits  (including  deposits of business
held-for-sale) increased $62.2 million during the first nine months of 2002, net
of the $8.5 million decline resulting from the sale of UAB. Partially offsetting
this increase was the maturity of $8.3 million in brokered deposits.

Capital Resources

    Stockholders'  equity  increased $22.2 million between December 31, 2001 and
September 30, 2002.  This increase  reflects net income of $26.8 million for the
first nine months of 2002,  partially offset by the purchase of 73,100 shares of
treasury  stock for $1.4 million  ($19.38 per share  average).  At September 30,
2002, the Corporation  held 5,745,269 shares of its common stock in its treasury
at a cost of $71.7 million. In addition, the Corporation declared cash dividends
totaling  $1.3 million  during the nine months  ended  September  30, 2002.  The
increase in stockholders'  equity was also partially offset by a decline of $2.2
million  in other  comprehensive  income  resulting  primarily  from the sale of
mortgage-backed  securities  and the  decline in the fair value of the  interest
rate cap.

    Below  is a  table  presenting  the  Bank's  consolidated  capital  position
relative  to the  minimum  regulatory  requirements  as of  September  30,  2002
(dollars in thousands):



                                                                                                    To be Well-Capitalized
                                                   Consolidated               For Capital           Under Prompt Corrective
                                                   Bank Capital             Adequacy Purposes         Action Provisions
                                           --------------------------     ----------------------   --------------------------
                                                              % of                       % of                      % of
                                              Amount          Assets        Amount      Assets        Amount      Assets
                                              ------         --------       ------     ---------     --------    --------

Total Capital
                                                                                               
  (to Risk-Weighted Assets) ........         $183,066          14.16%      $103,413       8.00%      $129,267      10.00%
Core Capital (to Adjusted
  Tangible Assets)..................          172,560           8.66         79,690       4.00         99,612       5.00
Tangible Capital (to Tangible
  Assets) ..........................          172,560           8.66         29,884       1.50            N/A        N/A
Tier 1 Capital (to Risk-Weighted
  Assets)...........................          172,560          13.35          N/A          N/A         77,560       6.00



         Under Office of Thrift Supervision (OTS) capital  regulations,  savings
institutions such as the Bank must maintain  "tangible" capital equal to 1.5% of
adjusted  total assets,  "core"  capital equal to 4.0% of adjusted total assets,
"Tier  1"  capital  equal  to  4.0% of  risk  weighted  assets  and  "total"  or
"risk-based"  capital (a combination of core and "supplementary"  capital) equal
to 8.0% of risk-weighted  assets.  Failure to meet minimum capital  requirements
can initiate certain  mandatory  actions and possibly  additional  discretionary
actions by regulators  that, if undertaken,  could have a direct material effect
on the  Bank's  financial  statements.  At  September  30,  2002 the Bank was in
compliance   with   regulatory   capital   requirements   and   was   deemed   a
"well-capitalized" institution.

                                       20


    Liquidity

    The OTS requires institutions such as WSFS to maintain adequate liquidity to
assure safe and sound operation. At September 30, 2002, WSFS' liquidity ratio of
cash and qualified assets to net withdrawable deposits and borrowings due within
one year was 18.4% compared to 10.8% at December 31, 2001.  Liquidity was higher
than usual at December 31, 2001 as a result of prefunding certain borrowings for
January 2002.  The September  30, 2002  liquidity was unusually  high due to the
sale of mortgage-backed  securities at Everbank and the subsequent investment in
short-term notes and increased deposits at banks.  Management monitors liquidity
daily  and  maintains  funding  sources  to  meet  unforeseen  changes  in  cash
requirements.   The  Corporation's   primary  financing  sources  are  deposits,
repayments of loans and investment  securities,  sales of loans,  borrowings and
net earnings. In addition, the Corporation's  liquidity needs can be met through
the use of its  borrowing  capacity  from  the FHLB of  Pittsburgh,  the sale of
certain  securities and the pledging of certain loans for other lines of credit.
Management  believes all these  sources are  sufficient to maintain the required
and prudent levels of liquidity.

INVESTMENT IN REVERSE MORTGAGES

         Reverse  mortgage  loans are contracts  that require the lender to make
monthly advances throughout the borrower's life or until the borrower relocates,
prepays or the home is sold,  at which time the loan  becomes  due and  payable.
Because reverse mortgages are nonrecourse  obligations,  the loan repayments are
generally  limited to the sale  proceeds of the  borrower's  residence,  and the
mortgage balance consists of cash advanced, interest compounded over the life of
the loan and a premium which represents a portion of the shared  appreciation in
the home's value, if any, or a percentage of the value of the residence.

         The  Corporation  had a net  investment  in reverse  mortgages of $33.0
million at September 30, 2002.  The  Corporation  accounts for its investment in
reverse mortgages in accordance with the October 1, 1992 Securities and Exchange
Commission  staff  memorandum  entitled   "Accounting  for  Pools  of  Uninsured
Residential Real Estate Contracts." The memorandum  requires grouping individual
reverse  mortgages  into "pools" and  recognizing  income based on the estimated
effective yield of the pool. The  Corporation's  investment in reverse mortgages
is grouped into two pools based on  geography  and  origination  date (the "1993
Pool" and the "1994  Pool").  In  computing  the  effective  yield of each,  the
Corporation  must project cash flows of the pool using actuarial  projections of
the life  expectancy of the  individual  contract  holders,  other  estimates of
timing of cash flows and changes in the collateral  value of the  residence.  At
each reporting  date, a new economic  forecast is made of the cash flows of each
pool of reverse mortgages.  The effective yield of each pool is recomputed,  and
income is adjusted  retroactively  and prospectively to reflect the revised rate
of return.  Because of this  quasi-market-value-based  accounting,  the recorded
value of reverse  mortgage assets include  significant risk associated with both
estimations  and real estate market  conditions,  and therefore  income can vary
significantly from reporting period to reporting period.

         As  indicated,  a projection of future net cash flows  requires  making
assumptions and estimates about current values and future  appreciation of house
values,  mortality rates and mobility rates. Assumptions are also made to factor
the time it  takes to  liquidate  the  receivable  after a  maturity  event  has
occurred.  These  assumptions  are  made at a point  in time  and are  based  on
historical experiences and expected economic conditions. It should be noted that
reverse  mortgages  are a relatively  new product and  therefore  only a limited
amount of historical data exists on which to base future  expectations.  As with
any estimates  about the future,  these  assumptions  are  subjective,  and will
change as market conditions or the portfolio experience  dictates.  Accordingly,
actual results may differ materially from the assumptions used in the model.

         Based on the  estimate  of the  future  net cash  flows as of the third
quarter,  a charge  of $0.2  million  against  interest  income  was  recognized
(cumulative  "catch  up"  adjustment.)  This  was due to the  actual  cash  flow
experience as well as slower repayment rates (death and moveout) than previously
predicted  by the  Corporation's  cash  flow  model.  In the third  quarter  the
Corporation made no changes to the assumptions regarding future repayment rates,
future home  appreciation  rates, and collection  times. The yield for the third
quarter of 2002 was 23%, reasonably consistent with previous expectations of the
long term yield on the portfolio.

         As  discussed,  the book value of reverse  mortgages  is sensitive to a
number of factors  including  the  Corporation's  estimate of the  following key
variables:

                                       21


o        Current Collateral Value
o        Future Collateral Appreciation Rate
o        Repayment Rate
o        Collection Time

         Listed below is a discussion of each factor  impacting future cash flow
estimates,   noting  current  assumptions,   historical  experience  and,  where
appropriate,  management's  best estimate of the  sensitivity  of the value to a
change in the  assumption.  Indications of sensitivity  are presented in tabular
form.  The market value  sensitivities  to combined  changes in the  assumptions
listed below may not necessarily be additive due to the  interdependency  of the
variables.  The data  provided  in the tables are not meant to capture  the full
range of possibilities  of changes in value given changes in assumptions.  Also,
these sensitivities may not have a linear extrapolation beyond the sensitivities
provided.  Sensitivity  tables  provided  herein are based on the  Corporation's
internal  models and, as such, are subject to risks  associated  with internally
generated models.  Finally,  any summation of value may not be indicative of the
value that could be obtained in a sale between a willing buyer and seller.

         Current Collateral Value Estimates

         To  assess  the  current  market  value  of  the  collateral  as of the
reporting date, the Corporation utilizes an "18-month look-back" approach, which
calculates the compounded annualized appreciation rates since origination on the
homes that were actually sold and collected during the previous 18-month period.
This rate is used as a proxy for, and is applied to the remaining  houses in the
pool. The most recent 18-month  look-back  calculated a 3.06% compounded  annual
growth  rate of  appreciation  for the 1994 Pool and a 1.82%  compounded  annual
growth rate of  appreciation  for 1993 Pool. The  Corporation  has experienced a
substantial  improvement  over the last few  quarters in the estimate of current
collateral  values  from the  "18-month  look-back"  approach as a result of the
recent strong  residential  housing  market.  In the third quarter,  the Company
performed  drive-by  appraisals  on reverse  mortgage  collateral.  The  results
suggest current  collateral values which, in aggregate,  may be significantly in
excess of the "18-month look back" method.  However,  in its internal  modeling,
WSFS  continues  to use the  "18-month  look back"  method for  consistency  and
because  WSFS has no  empirical  data to evaluate  the  accuracy of the drive-by
appraisals.  The following table  illustrates the proforma pre-tax change to the
carrying value of the reverse  mortgages when the estimate of collateral  values
at September 30, 2002 is adjusted by the noted percentages.




                                           Proforma Adjustment to
                                       Reverse Mortgage Carrying Value
    Change in Current          ------------------------------------------------
    Collateral Values            1993 Pool        1994 Pool          Total
- ------------------------------ -------------- ------------------ --------------
                                            (Dollars in Millions)

           -3%                    $ (.4)              $(.6)         $(1.0)
           -2%                      (.3)               (.4)           (.7)
           -1%                      (.2)               (.2)           (.4)
           +1%                       .2                 .2             .4
           +2%                       .3                 .4             .7
           +3%                       .4                 .6            1.0
          +10%                      1.5                2.0            3.5



         Future Collateral Appreciation Rate Estimates

         To estimate future home appreciation  rates, third party  macroeconomic
forecasting  firms are utilized in addition to the  Corporation's own historical
experience  relative to the overall market.  Over the long term, the Corporation
estimates that the 1994 Pool will  appreciate at  approximately  1% per year and
the  1993  Pool  at 0% per  year.  In  the  short  term,  the

                                       22


Corporation  uses  assessments of the economic  factors that  influence  housing
prices to determine  appreciation  rates.  Based on current economic factors and
outside forecasting  sources,  the Corporation is currently  forecasting no (0%)
appreciation in the first year forward,  a market value decline in year 2 of 5%,
and a market value decline in year 3 of 3% for both pools.  The following  table
shows the proforma  adjustments to carrying value when applying a parallel shift
to the current appreciation rate estimates in all future years.



                                             Proforma Adjustment to
                                          Reverse Mortgage Carrying Value
     Change in Annual            -----------------------------------------------
     Appreciation Rates           1993 Pool        1994 Pool          Total
- -------------------------------- ------------- ------------------ --------------
                                              (Dollars in Millions)

             -3%                      $ (2.3)            $ (2.0)         $ (4.3)
             -2%                        (1.5)              (1.4)           (2.9)
             -1%                         (.8)               (.7)           (1.5)
             +1%                          .8                 .7             1.5
             +2%                         1.7                1.4             3.1
             +3%                         2.5                2.2             4.7



         Repayment Rate Estimates

         Repayment  rates are a  combination  of  mortality  rates and  mobility
(moveout) rates and together  constitute  loan "maturity  events." For mortality
rates the Corporation  uses 85% of the 1980 U.S. Census Bureau  mortality tables
based on the ages of  homeowners  in the  portfolio.  For  mobility  rates,  the
Corporation uses its historical experience.  The Corporation's recent historical
experience (average of last 5 years' experience)  indicates a 12.9% total annual
repayment  rate for the 1993 pool and 11.8% total annual  repayment rate for the
1994 pool.  Based on this experience the Corporation  estimates future repayment
rates of 13% and 11.5%,  respectively.  A given  change in the annual  estimated
repayment rate would result in an adjustment to the carrying value as follows:


                                    Proforma Adjustment to
                                Reverse Mortgage Carrying Value
   Change in Annual     ------------------------------------------------
   Repayment Rate        1993 Pool        1994 Pool          Total
 ---------------------- ------------- ------------------ ---------------
                                     (Dollars in Millions)

         -3%                  $ (1.7)            $ (4.4)         $ (6.1)
         -2%                    (1.1)              (2.9)           (4.0)
         -1%                     (.5)              (1.4)           (1.9)
         +1%                      .5                1.4             1.9
         +2%                     1.0                2.6             3.6
         +3%                     1.5                3.9             5.4

                                       23


         Collection Time Estimates

         Collection  time  represents  the time it takes to receive cash after a
maturity event. The Corporation's  historical experience,  measured monthly, has
predominantly varied between seven and thirteen months.  Recent experience shows
a favorable  trend as a result of the strong housing market.  The  Corporation's
current  estimates  are eight  months  for the 1994 Pool and ten months for 1993
Pool.  A given  change  in the  estimated  collection  time  would  result in an
adjustment to the carrying value as follows:


                                           Proforma Adjustment to
                                          Reverse Mortgage Carrying Value
          Change in               ----------------------------------------------
        Collection Time            1993 Pool        1994 Pool          Total
 -------------------------------- ------------- ------------------ -------------
                                               (Dollars in Millions)

     Unfavorable 3 Months               $ (.3)            $ (1.8)       $ (2.1)
     Unfavorable 2 Months                 (.2)              (1.2)         (1.4)
      Unfavorable 1 Month                 (.1)               (.6)          (.7)
       Favorable 1 Month                   .1                 .6            .7
      Favorable 2 Months                   .2                1.3           1.5
      Favorable 3 Months                   .4                2.0           2.4


         Portfolio Cash Flows and Carrying Value

         In addition to the above Corporation  estimated variables,  the current
book value of reverse  mortgages  is  sensitive  to the  assumed  discount  rate
applied to  expected  future  cash flows  estimated  from the  reverse  mortgage
portfolios.  The SEC  prescribed  accounting  requires  the  book  value  of the
portfolio to be determined by discounting  all future cash flow estimates by the
internal rate of return (or "Effective  Yield") to be generated by the portfolio
(and taking into account both past actual and future  estimated  portfolio  cash
flows). The annualized  Effective Yield for the three months ended September 30,
2002 on the 1993 Pool is 8.34%, while the annualized Effective Yield on the 1994
Pool is 35.12%.  The  weighted  average  yield is  approximately  23% and is, by
definition, the expected long-term yield on the portfolio.

         Based on the  Corporation's  current  estimates  of Current  Collateral
Value,  Future  Collateral  Appreciation  Rates,  Repayment Rates and Collection
Times, the  Corporation's  cash flow model projects the following net cash flows
to result from its reverse mortgage portfolios in the periods identified.


                                                           Net Inflows
                                           -------------------------------------

                                           1993 Pool        1994 Pool      Total
                                           ---------        ---------      -----
                                                    (Dollars in Millions)
  Three months ending December 31, 2002     $  1.0          $   1.2      $  3.2
  2003.........................                3.3              6.0         9.3
  2004........................                 2.3              7.2         9.5
  2005........................                 2.1              6.6         8.7
  2006.........................                1.9              6.3         8.2
  2007-2011....................                7.7             26.5        34.2
  2012-2016....................                4.4             17.4        21.8
  2017-2021....................                1.9              8.9        10.8
  Thereafter...................                 .7              4.7         5.4

                                       24


         The  following  table  depicts the addition to  (reduction  of) the $33
million reverse mortgage  carrying value at September 30, 2002 that would result
were the expected cash flows estimated from the  Corporation's  reverse mortgage
portfolios  (above) discounted to the present value at discount rates other than
the SEC prescribed methodology. Market indications of a discount rate on similar
instruments written more recently are estimated to be around 5%.

                                       Proforma Adjustment to
                                   Reverse Mortgage Carrying Value
    Assumed                ------------------------------------------------
  Discount Rate             1993 Pool        1994 Pool          Total
- -------------------------- ------------- ------------------ ---------------
                                        (Dollars in Millions)

       25%                      $ (7.1)               $6.3           $(.8)
       20%                        (5.8)               10.6            4.8
       15%                        (4.0)               16.7           12.7
       10%                        (1.4)               25.8           24.4
        5%                         2.5                40.5           43.0
        3%                         4.7                48.9           53.6


         Based on Company  assumptions about long-term funding costs, direct and
indirect operating costs and incremental taxes, reverse mortgages had a positive
impact  on the  Corporation  of $0.09 per  share in the  third  quarter  of 2002
compared to $0.19 per share for the third  quarter of 2001.  For the nine months
ended September 30, 2002,  reverse mortgages had an positive impact of $0.71 per
share, compared to $0.43 per share for the same period in 2001.

         The Corporation is not originating new reverse  mortgages.  The average
life of the existing  portfolio is estimated to be 7.7 years under  current cash
flow assumptions.

                                       25


NONPERFORMING ASSETS

         The following table sets forth the Corporation's  nonperforming  assets
and past due loans at the dates indicated including businesses held-for-sale for
both periods presented.  Past due loans are loans contractually past due 90 days
or more as to principal or interest  payments but which remain on accrual status
because they are considered well secured and in the process of collection.


                                                 September 30,     December 31,
                                                     2002              2001
                                                 -------------     ------------
                                                   (Dollars in Thousands)
Nonaccruing loans:
     Commercial .................................   $2,355            $1,330
     Consumer ...................................      490               306
     Commercial mortgage ........................      890             1,928
     Residential mortgage .......................    3,810             3,618
     Construction ...............................      199               351
                                                    ------            ------

Total nonaccruing loans .........................    7,744             7,533
Assets acquired through foreclosure .............    1,133               432
                                                    ------            ------

Total nonperforming assets ......................   $8,877            $7,965
                                                    ======            ======

Past due loans:
     Residential mortgages ......................   $  511            $   88
     Commercial and commercial mortgages ........       47               767
     Consumer ...................................       17               244
                                                    ------            ------

Total past due loans ............................   $  575            $1,099
                                                    ======            ======

Ratios:
     Nonaccruing loans to total loans (1) .......     0.74%             0.72%
     Allowance for loan losses to gross loans (1)     2.11%             2.05%
     Nonperforming assets to total assets .......     0.45%             0.42%
     Loan loss allowance to nonaccruing loans (2)   280.72%           277.77%
     Loan and foreclosed asset allowance to total
       nonperforming assets (2) .................   247.38%           265.48%

(1)  Total loans exclude loans held for sale.
(2)  The applicable allowance represents general valuation allowances only.

     Nonperforming  assets  increased  $913,000  during  the nine  months  ended
September  30, 2002.  The increase is due  primarily to the  foreclosure  of one
commercial  real  property  valued at $800,000.  During the third  quarter,  two
commercial loans with an aggregate balance of $532,000 were placed on nonaccrual
status.  Commercial  additions  were  offset in part by a  $205,000  payoff of a
nonaccruing loan The increase in residential  nonaccruals  included  $420,000 in
loans held for sale that were placed on nonaccrual during the third quarter. The
following is an analysis of the change in nonperforming assets:




                                                       For the Nine
                                                        Months Ended              For the Year Ended
                                                     September 30, 2002           December 31, 2001
                                                  ---------------------           ------------------
                                                                       (In Thousands)
                                                                                
Beginning balance................................          $   7,965                    $  8,965
     Additions ..................................              6,777                       7,386
     Collections.................................             (3,260)                     (5,596)
     Transfers to accrual/restructured status....             (1,222)                     (1,542)
     Charge-offs / write-downs...................             (1,383)                     (1,248)
                                                           ---------                     -------

Ending balance...................................          $   8,877                    $  7,965
                                                           =========                    ========


                                       26


     The  timely  identification  of  problem  loans  is a key  element  in  the
Corporation's  strategy  to manage its loan  portfolios.  Timely  identification
enables the Corporation to take appropriate  action and,  accordingly,  minimize
losses.  An asset review system  established to monitor the asset quality of the
Corporation's  loans and investments in real estate  portfolios  facilitates the
identification  of problem assets. In general,  this system utilizes  guidelines
established by federal regulation;  however,  there can be no assurance that the
levels or the categories of problem loans and assets established by the Bank are
the same as those which would result from a regulatory examination.

INTEREST SENSITIVITY

         The  matching  of   maturities   or   repricing   periods  of  interest
rate-sensitive assets and liabilities to ensure a favorable interest rate spread
and mitigate  exposure to  fluctuations  in interest rates is the  Corporation's
primary tool for achieving its asset/liability management strategies. Management
regularly reviews the  interest-rate  sensitivity of the Corporation and adjusts
the sensitivity within acceptable tolerance ranges established by management. At
September   30,  2002,   interest-earning   assets   exceeded   interest-bearing
liabilities  that  mature  within  one  year  (interest-sensitive  gap) by $99.5
million.  The  Corporation's   interest-sensitive  assets  as  a  percentage  of
interest-sensitive  liabilities  within the one-year window decreased to 111% at
September 30, 2002 compared to 114% at December 31, 2001. Likewise, the one-year
interest-sensitive  gap as a percentage of total assets  decreased to 5.02% from
6.09% at  December  31,  2001.  The  change is the  result of the  Corporation's
continuing   effort  to  effectively   manage   interest  rate  risk.   Interest
rate-sensitive  assets of the Corporation  excluded cash flows from discontinued
operations  as well as the interest  rate-sensitive  funding for these assets of
approximately $75 million in FHLB advances.

         Market  risk is the risk of loss from  adverse  changes  in the  market
prices and rates.  The Company's market risk arises primarily from interest rate
risk inherent in its lending,  investing,  and funding activities.  To that end,
management  actively  monitors and manages its interest rate risk exposure.  One
measure,  required to be performed by  OTS-regulated  institutions,  is the test
specified by OTS Thrift  Bulletin  No. 13A  "Management  of Interest  Rate Risk,
Investment Securities and Derivative  Activities." This test measures the impact
on the net portfolio value ratio of an immediate change in interest rates in 100
basis  point  increments.  The net  portfolio  value ratio is defined as the net
present  value of the  estimated  cash flows from  assets and  liabilities  as a
percentage  of net  present  value of cash flows  from total  assets (or the net
present value of equity).  The table below is the estimated  impact of immediate
changes in interest rates on the Company's net interest margin and net portfolio
value ratio at the specified  levels at September 30, 2002 and 2001,  calculated
in compliance with Thrift Bulletin No. 13A:



                                            At September 30,
                  -------------------------------------------------------------------
                            2002                                 2001
                  -------------------------------      ------------------------------
   Change in      % Change in                          % Change in
 Interest Rate    Net Interest  Net Portfolio          Net Interest  Net Portfolio
 (Basis Points)   Margin (1)      Value Ratio (2)      Margin (1)    Value Ratio (2)
 -------------    ------------    ---------------      ------------  ----------------

                                                        
      +300             9%             9.62%               7%             8.68%
      +200             6%             9.48%               4%             8.72%
      +100             3%             9.28%               2%             8.79%
         0             0%             9.02%               0%             8.86%
      -100            -4%             8.46%              -2%             8.84%
      -200 (3)        N/A               N/A              -5%             8.89%
      -300 (3)        N/A               N/A              -7%             8.92%



(1)  The percentage  difference between net interest margin in a stable interest
     rate  environment  and net interest  margin as projected  under the various
     rate change environments.

(2)  The net  portfolio  value  ratio of the Company in a stable  interest  rate
     environment  and the net  portfolio  value  ratio as  projected  under  the
     various rate change environments.

(3)  Sensitivity  indicated  by a decrease  of 200 and 300 basis  points are not
     deemed meaningful at September 30, 2002 given the historically low absolute
     level of interest rates at that time.

                                       27


COMPARISON FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2002 AND 2001

     Results of Operations

         The Corporation recorded net income of $9.5 million or $.99 per diluted
share for the third  quarter of 2002.  This compares to $5.5 million or $.58 per
diluted share for the same quarter last year.  The results for the third quarter
of 2002 are due to the fundamentally  strong performance at WSFS' community bank
and WF. WF provided  $3.4  million in net income or $0.35 per diluted  share for
the third quarter of 2002, which compares to $720,000 or $0.08 per diluted share
for the third  quarter of 2001.  In addition,  included in these  results is the
recognition of $894,000,  or $0.09 per share tax benefit primarily as the result
of the favorable  resolution of tax authority  examinations in the third quarter
2002.  This was  partially  offset  by an  income  tax  provision  of  $419,000,
resulting from additional state taxes,  net of federal tax benefit,  that WCC is
expected  to owe due to tax law  changes in the State of New  Jersey.  While the
operations of WCC are reflected as discontinued  operations,  the additional tax
provision,  resulting  from the  change in the tax law,  has been  reflected  in
income from continuing  operations  pursuant to SFAS 109,  Accounting for Income
Taxes,  paragraph  27.  Also  during the  quarter,  an  additional  reserve  for
discontinued operations of $563,000 which was established as a result of changes
in assumptions used to calculate WCC's deferred taxes. The consolidated  results
in the third  quarter of 2002 also  included  a  $737,000  after tax gain on the
previously announced sale of the Corporation's United Asian Bank Division (UAB).
Further, C1FN/Everbank, the Corporation's joint initiative in branchless banking
which is under agreement to be sold, showed a $840,000 after tax positive impact
on WSFS in the third quarter as a result of the sale of securities at a gain and
other temporary fees. Both the C1FN/Everbank and UAB performance are included in
results of businesses held-for-sale.

         Net income  for the nine  months  ended  September  30,  2002 was $26.8
million or $2.84 per diluted share.  This compares to $13.9 million or $1.42 per
share for the comparable period last year. The results for the first nine months
of 2002 include the continued  strong  performance of the community bank and WF.
WF provided  $7.2 million in net income or $0.77 per diluted  share for the nine
months ended  September 2002 which compares to $1.7 million or $0.18 per diluted
share  for the same  period  in  2001.  Also,  the  reverse  mortgage  portfolio
contributed $6.7 million pretax,  or $4.0 million,  after tax, ($.43 per diluted
share),  more than the expected  long-term yield of this  portfolio.  Consistent
with the quarterly  results,  the nine months ended  September 30, 2002 included
the recognition of $894,000,  or $0.09 per share in tax benefit primarily as the
result of the favorable  resolution of tax authority  examinations  in the third
quarter 2002. This was partially  offset by the previously  mentioned income tax
provision  of  $419,000  at  WCC  and an  additional  reserve  for  discontinued
operations of $563,000.  The  consolidated  results for the first nine months of
2002 also included a $737,000 after tax gain on the previously announced sale of
UAB. Further,  C1FN/Everbank,  the Corporation's  joint initiative in branchless
banking,  showed a  $781,000,  after  tax  positive  impact on WSFS for the nine
months ended September 30, 2002, as a result of the sale of securities at a gain
and other  temporary  fees. The Corporation  also  recognized  $703,000,  net of
taxes,  or $.08 per share,  in income  related to the  adoption of  Statement of
Financial Accounting Standards (SFAS) No. 142 in the first quarter of 2002.

                                       28


Net Interest Income

     The following tables provide  information  concerning the balances,  yields
and rates on interest-earning assets and interest-bearing liabilities during the
periods indicated.



                                                                    Three Months Ended September 30,
                                           ---------------------------------------------------------------------------------
                                                            2002                                       2001(6)
                                           -------------------------------------     ---------------------------------------
                                              Average                    Yield/         Average                    Yield/
                                              Balance      Interest      Rate(1)        Balance       Interest     Rate (1)
                                              -------      --------      -----          -------       --------     ------
                                                                        (Dollars in Thousands)
                                                                                               
Assets:
Interest-earning assets:
Loans (2) (3):
     Real estate loans (4).................$  631,533    $  10,893       6.90%         $  643,584    $  12,247      7.61%
     Commercial loans .....................   199,871        3,045       6.52             151,760        2,793      7.94
     Consumer loans........................   192,752        3,943       8.12             187,198        4,244      8.99
                                           ----------    ---------                     ----------     --------
       Total loans......................... 1,024,156       17,881       7.10             982,542       19,284      7.97
Mortgage-backed securities (5).............   152,445        1,985       5.21             153,383        2,388      6.23
Loans held-for-sale (3)....................   108,966        2,562       9.40              37,948        1,102     11.62
Investment securities (5)..................    11,417          194       6.80              15,964          282      7.07
Investment in reverse mortgages............    35,142        1,995      22.71              35,058        3,324     37.93
Other interest-earning assets .............    25,631          200       3.10              61,370          732      4.73
                                           ----------     --------                     ----------     --------
     Total interest-earning assets......... 1,357,757       24,817       7.40           1,286,265       27,112      8.52
                                                          --------                                    --------
Allowance for loan losses..................   (21,439)                                    (21,492)
Cash and due from banks....................   142,104                                      84,424
Net assets from discontinued operations....    70,718                                     150,537
Assets of businesses held-for-sale.........   347,816                                     290,920
Other noninterest-earning assets...........    43,205                                      47,600
                                           ----------                                  ----------
     Total assets..........................$1,940,161                                  $1,838,254
                                           ==========                                  ==========

Liabilities and Stockholders' Equity:
Interest-bearing liabilities:
Interest-bearing deposits:
     Money market and interest-
       bearing demand......................$   91,320          112       0.49         $    84,500          209      0.98
     Savings...............................   305,648          722       0.94             306,651        1,688      2.18
     Retail time deposits .................   259,565        1,966       3.00             267,049        3,335      4.95
     Jumbo certificates of deposits .......    18,425          118       2.54              27,545          304      4.38
     Brokered certificates of deposit......        -             -          -              34,283          571      6.61
                                            --------  ------------                    ----------    ----------
       Total interest-bearing deposits.....   674,958        2,918       1.72             720,028        6,107      3.36
FHLB of Pittsburgh advances................   434,946        5,118       4.60             417,033        5,887      5.52
Trust preferred borrowings.................    50,000          568       4.45              50,000        1,280     10.02
Other borrowed funds.......................   131,860          886       2.69              99,972        1,412      5.65
Cost of funding discontinued operations....                   (572)                                     (2,192)
                                           ----------   ----------                     ----------   ----------
     Total interest-bearing liabilities.... 1,291,764        8,918       2.76           1,287,033       12,494      3.88
                                                        ----------                                  ----------

Noninterest-bearing demand deposits...        160,856                                     139,077
Liabilities of businesses held-for-sale       341,862                                     286,984
Other noninterest-bearing liabilities.         18,356                                      21,485
Minority interest ........................      7,994                                       4,484
Stockholders' equity......................    119,329                                      99,191
                                           ----------                                  ----------
Total liabilities and stockholders'
  equity.................................. $1,940,161                                  $1,838,254
                                           ==========                                  ==========
Excess (deficit) of interest-earning
  assets over interest-bearing
  liabilities............................. $   65,993                                  $     (768)
                                           ==========                                  ==========
Net interest and dividend income..........               $  15,899                                  $   14,618
                                                         =========                                  ==========

Interest rate spread......................                               4.64%                                      4.64%
                                                                         =====                                      =====

Net interest margin.......................                               4.77%                                      4.64%
                                                                         =====                                      =====



(1)  Weighted average yields have been computed on a tax-equivalent basis.
(2)  Nonperforming loans are included in average balance computations.
(3)  Balances are reflected net of unearned income.
(4)  Includes commercial mortgage loans.
(5)  Includes securities available-for-sale
(6)  For comparative purposes,  balances of C1FN and UAB are shown as businesses
     held-for sale in 2001.

                                       29



                                                                    Nine Months Ended September 30,
                                           ---------------------------------------------------------------------------------
                                                            2002                                       2001(6)
                                           -------------------------------------     ---------------------------------------
                                              Average                    Yield/         Average                    Yield/
                                              Balance      Interest      Rate(1)        Balance       Interest     Rate (1)
                                              -------      --------      -----          -------       --------     ------
                                                                        (Dollars in Thousands)
                                                                                             
Assets:
Interest-earning assets:
Loans (2) (3):
     Real estate loans (4)............... $   642,274  $    33,760       7.01%        $   631,414  $    37,663      7.95%
     Commercial loans ...................     193,605        8,629       6.46             148,491        8,401      8.22
     Consumer loans......................     191,736       11,814       8.24             178,091       12,499      9.38
                                              -------  -----------                    -----------  -----------
       Total loans.......................   1,027,615       54,203       7.14             957,996       58,563      8.27
Mortgage-backed securities (5)...........     139,536        5,802       5.54             166,874        7,891      6.30
Loans held-for-sale (3)..................      85,173        6,400      10.02              32,396        2,578     10.61
Investment securities (5)................      12,443          648       6.94              16,309          864      7.06
Investment in reverse mortgages..........      34,666       13,092      50.35              34,067        8,258     32.32
Other interest-earning assets ...........      30,868          747       3.24              47,379        1,884      5.32
                                         ------------  -----------                     ----------  -----------
     Total interest-earning assets.......   1,330,301       80,892       8.19           1,255,021       80,038      8.59
                                                       -----------                                 -----------
Allowance for loan losses................     (21,253)                                    (21,501)
Cash and due from banks..................     116,734                                      74,492
Net assets from discontinued operations..      87,210                                     170,566
Assets of businesses held-for-sale.......     325,881                                     262,924
Other noninterest-earning assets.........      51,044                                      44,619
                                         ------------                                  ----------
     Total assets........................  $1,889,917                                  $1,786,121
                                           ==========                                  ==========

Liabilities and Stockholders' Equity:
Interest-bearing liabilities:
Interest-bearing deposits:
     Money market and interest-
       bearing demand....................  $   88,731          324       0.49          $   81,209          766      1.26
     Savings.............................     309,297        2,292       0.99             301,720        6,231      2.76
     Retail time deposits ...............     253,319        6,153       3.25             268,992       10,314      5.13
     Jumbo certificates of deposits .....      13,807          282       2.73              26,028          958      4.92
     Brokered certificates of deposit....         183           10       7.31             78,309         3,940      6.73
                                           ----------   ----------                     ---------      --------
       Total interest-bearing deposits...     665,337        9,061       1.82             756,258       22,209      3.93
FHLB of Pittsburgh advances..............     451,011       15,650       4.58             368,399       15,991      5.72
Trust preferred borrowings...............      50,000        2,054       5.42              50,000        3,048      8.04
Other borrowed funds.....................     109,979        2,337       2.83              96,554        4,251      5.87
Cost of funding discontinued operations..                   (1,974)                                     (7,790)
                                           ----------   ----------                     ----------      --------
     Total interest-bearing liabilities..   1,276,327       27,128       2.83           1,271,211        37,709     3.96
                                                        ----------                                     --------

Noninterest-bearing demand deposits......     158,808                                     134,164
Liabilities of businesses held-for-sale..     316,644                                     256,566
Other noninterest-bearing liabilities....      18,592                                      19,311
Minority interest .......................       6,672                                       4,829
Stockholders' equity.....................     112,874                                     100,040
                                           ----------                                  ----------
Total liabilities and stockholders'
  equity.................................  $1,889,917                                  $1,786,121
                                           ==========                                  ==========

Excess (deficit) of interest-earning
  assets over interest-bearing
  liabilities............................  $   53,974                                  $  (16,190)
                                           ==========                                  ==========
Net interest and dividend income.........              $    53,764                                 $    42,329
                                                       ===========                                 ===========

Interest rate spread.....................                                5.36%                                      4.63%
                                                                         =====                                     =====

Net interest margin......................                                5.47%                                      4.59%
                                                                         =====                                     =====


(1)  Weighted average yields have been computed on a tax-equivalent basis.
(2)  Nonperforming loans are included in average balance computations.
(3)  Balances are reflected net of unearned income.
(4)  Includes commercial mortgage loans.
(5)  Includes securities available-for-sale
(6)  For comparative purposes,  balances of C1FN and UAB are shown as businesses
     held-for-sale in 2001.

                                       30


         The  following  discussion  of net interest  income  includes  interest
income,  interest  expense and its  corresponding  interest  earning  assets and
interest  bearing  liabilities of businesses  held-for-sale  consistent with the
average balance sheet presentation above.

         Net  interest  income for the three  months  ended  September  30, 2002
increased $1.3 million compared to the same period in 2001, and the net interest
margin for the three months ended September 30, 2002 was 4.77% compared to 4.64%
in the third  quarter of 2001.  Total  interest  income  decreased  $2.3 million
between comparable quarters. Although total interest-earning assets increased by
$71.5 million  between the quarters,  driven by an increase in average loans and
loans  held-for-sale  of $112.6  million,  the yield on interest  earning assets
declined 21 basis  points  between  comparable  quarters,  driven by a series of
continuing  interest rate decreases and a decrease in the reverse mortgage yield
from  37.93% to 22.71%  between  comparable  quarters.  Management  expects  the
long-term  average yield of reverse mortgages in the future to be closer to 25%.
However,  as in the past,  returns on reverse  mortgages can vary  significantly
between periods as they are affected by actual and estimated  housing prices and
the timing of cash flows.  Total  interest  expense for the three  months  ended
September 30, 2002 decreased $3.6 million compared to the third quarter of 2001.
The  decrease  was a result of the lower  cost of  borrowings  due mainly to the
continuing  interest rate  decreases,  as maturing  deposits and borrowings were
replaced at lower rates. Total  interest-bearing  liabilities actually increased
by $4.7  million  between  periods.  The rate on  interest  bearing  liabilities
declined 1.12% between periods.

         Net  interest  income for the nine  months  ended  September  30,  2002
increased  $11.4 million  compared to the same period in 2001.  The increase was
due primarily to lower  borrowing  costs.  The net interest  margin for the nine
months ended September 30, 2002 was 5.47%, compared to 4.59% for the nine months
ended September 30, 2001.  Total interest income  increased $0.9 million between
comparable  periods.  This change is  attributed  to the increase in the reverse
mortgage income between periods of $4.8 million,  offset by a decrease in income
from average mortgage-backed securities and investment securities and the effect
of the  aforementioned  interest rate changes.  Total interest expense decreased
$10.6 million when  comparing the nine months ended  September 30, 2002 with the
same period in 2001.  The decrease was a result of the lower cost of funding due
to the aforementioned interest rate decreases.

         Allowance for Loan Losses

         The  Corporation  maintains  allowances  for credit  losses and charges
losses to these allowances when such losses are realized.  The  determination of
the  allowance  for  loan  losses  requires   significant   management  judgment
reflecting  management's  best  estimate  of  probable  loan  losses  related to
specifically  identified  loans as well as probable loan losses in the remaining
loan  portfolio.  Management's  evaluation is based upon a continuing  review of
these  portfolios,   with  consideration  given  to  examinations  performed  by
regulatory authorities.

         Management  establishes  the loan loss  allowance  in  accordance  with
accounting principles generally accepted in the United States of America and the
guidance provided in the Securities and Exchange  Commission's  Staff Accounting
Bulletin 102 (SAB 102). Its methodology for assessing the appropriateness of the
allowance  consists of several key elements which include:  specific  allowances
for identified  problem loans;  formula allowances for commercial and commercial
real estate loans; and allowances for pooled homogenous loans.

         Specific  reserves  are  established  for certain  loans in cases where
management has identified  significant  conditions or circumstances related to a
specific credit that management  believes  indicate the probability  that a loss
has been incurred.

         The formula  allowances for commercial and commercial real estate loans
are calculated by applying loss factors to outstanding  loans in each case based
on the internal risk grade of loans.  Changes in risk grades of both  performing
and nonperforming loans affect the amount of the formula allowance. Loss factors
by risk grade have a basis in WSFS'  historical  loss  experience for such loans
and may be adjusted for  significant  factors  that, in  management's  judgment,
affect the  collectability  of the  portfolio as of the  evaluation  date.  (See
discussion of historical loss adjustment factors below.)

         Pooled     loans    are    loans    that    are    usually     smaller,
not-individually-graded  and homogenous in nature, such as consumer  installment
loans  and  residential  mortgages.  Pooled  loan loss  allowances  are based on
historical net charge-offs for Nine years which management believes approximates
an average  business  cycle.  The average loss allowance per homogenous  pool is
based on the  product of average  annual  historical  loss rate and the  average
estimated  duration of the pool multiplied by the pool balances.  These separate
risk pools are then  assigned a reserve  for losses  based upon this  historical
loss information, as adjusted for historical loss adjustment factors. Historical
loss  adjustment  factors  are based  upon

                                       31


management's  evaluation of various  current  conditions.  The evaluation of the
inherent  loss with  respect to these more  current  conditions  is subject to a
higher  degree of  uncertainty  because they are not  identified  with  specific
credits.  The  more  current  conditions,   evaluated  in  connection  with  the
adjustment factors, include an evaluation of the following:

o    General economic and business conditions affecting WSFS' key lending areas,
o    Credit quality trends (including trends in nonperforming  loans expected to
     result from existing conditions),
o    Recent loss experience in particular segments of the portfolio,
o    Collateral values and loan-to-value ratios,
o    Loan volumes and concentrations, including changes in mix,
o    Seasoning of the loan portfolio,
o    Specific industry conditions within portfolio segments,
o    Bank regulatory examination results, and
o    Other  factors,  including  changes  in  quality  of the loan  origination,
     servicing and risk management processes.

     WSFS' loan  officers and risk  managers  meet monthly to discuss and review
these  conditions  and  risks  associated  with  individual  problem  loans.  By
assessing  the probable  estimated  losses  inherent in the loan  portfolio on a
monthly basis, management is able to adjust specific and inherent loss estimates
based upon the availability of more recent  information.  The provision for loan
losses from continuing operations increased from $1.4 million for the first nine
months of 2001 to $1.7  million for the first nine  months of 2002,  primarily a
result of growth in commercial loans from period to period.

     The  following  table  represents a summary of the changes in the allowance
for loan losses during the periods indicated.




                                                           Nine Months Ended            Nine Months Ended
                                                           September 30, 2002(1)        September 30, 2001(1)
                                                           ----------------------       ---------------------
                                                                          (Dollars in Thousands)
                                                                                           
Beginning balance .....................................            $21,597                         $21,423
Provision for loan losses of continuing operations.....              1,718                           1,370
Provision for loan losses, Businesses held-for-sale ...                254                             221

Charge-offs:
     Residential real estate ..........................                626                              99
     Commercial real estate (2) .......................                333                             195
     Commercial........................................                421                             706
     Consumer .........................................              1,073                             765
                                                                   -------                         -------
       Total charge-offs..............................               2,453                           1,765
                                                                   -------                         -------
Recoveries:
     Residential real estate ..........................                 12                               1
     Commercial real estate (2) .......................                177                              61
     Commercial .......................................                420                              88
     Consumer..........................................                280                             102
                                                                   -------                         -------
        Total recoveries ..............................                889                             252
                                                                   -------                         -------

Net charge-offs .......................................              1,564                           1,513
                                                                   -------                         -------
Ending balance.........................................            $22,005                         $21,501
                                                                   =======                         =======

Net charge-offs to average gross loans
  outstanding, net of unearned income (3)..............               0.30%                           0.30%
                                                                   =======                         =======


(1)  Includes businesses held for sale
(2)  Includes commercial mortgage and construction loans.
(3)  Ratio for the nine months ended September 30, 2002 and 2001 is annualized.

                                       32



Other Income

         Other income for the quarter ended September 30, 2002 was $25.5 million
compared  to $10.9  million for the third  quarter of 2001.  This  increase  was
mainly due to an increase of $14.1 million in gains on the sales of loans during
the second quarter of 2002 compared to the second quarter of 2001. This increase
reflects the continued  expansion of WF's market share within  existing  regions
and  growth due to  geographical  expansion  into new  regions  enhanced  by the
current mortgage refinance market. In addition, credit/debit card and ATM income
increased $543,000 over the same period in 2001. This reflects higher credit and
debit card usage and the expansion of the ATM network.

        Other  income for the nine  months  ended  September  30, 2002 was $61.5
million  compared to $27.6 million for the same period in 2001.  Consistent with
the quarter,  this  improvement  was mainly due to a $32.5  million  increase in
gains on the sale of loans,  which was  predominantly  attributable  to WF.  The
remainder of the growth in other income for the nine months ended  September 30,
2002  reflected  higher  credit and debit card usage,  the  expansion of the ATM
network, and growth in loans and deposits.

Other Expenses

        Other  expenses  for the  quarter  ended  September  30, 2002 were $22.8
million or $7.3 million  above the third  quarter of 2001.  The majority of this
increase  resulted from a $5.2 million increase in salaries,  benefits and other
compensation  expenses,  of which $5.1 million  related to the  expansion of WF.
Professional  fees  increased  $628,000  over the  same  period  of 2001,  which
included  consulting fees of $452,000 related to the  Corporation's  Technology,
Organizational and Process Simplification (TOPS) process reengineering program.

        Other  expenses for the nine months ended  September 30, 2002 were $62.7
million  compared to $46.4 million for the same period of 2001.  This  increase,
consistent  with the  quarter,  was mainly due to a $14.0  million  increase  in
salaries,  benefits  and other  compensation  expenses,  of which $12.6  million
related to the expansion of WF.  Professional  fees  increased $1.9 million over
the first nine months of 2001. Consulting fees related to the Corporation's TOPS
process  reengineering program were $1.4 million. Note however, that there was a
non-cash  charge of $1.1  million  recorded  in the second  quarter of 2001,  in
connection  with  the  exit  of six  in-store  branch  offices  in  southeastern
Pennsylvania.

        In addition,  under the previously announced Technology,  Organizational
and Process  Simplification  Plan (TOPS), an initiative designed to simplify the
organization, better integrate technology solutions and re-engineer certain back
office  processes,  the Corporation  incurred  $66,000 in expenses,  net of cost
savings,  in the third  quarter of 2002 and $1.1  million  during the first nine
months of 2002.  These net expenses  primarily  consisted of consulting fees and
severance charges,  partially offset by personnel cost savings. Net of tax, this
amounted  to  $42,000,  or $0.00 per  share,  for the third  quarter of 2002 and
$721,000,  or $0.08 per share,  for the nine months  ended  September  30, 2002.
Consistent with previous  announcements,  the projected  savings coming from the
TOPS  initiative  are  expected to offset  costs during the second half of 2002.
When fully  implemented  in mid-2003,  the TOPS program is expected to result in
total annual pre-tax cost savings of approximately $3.0 million to $3.5 million,
or $0.19 to $0.23 per share,  after tax.  Related to TOPS,  on October  13, 2002
WSFS  converted  its  entire  core  processing  system  to a new  platform.  The
conversion  was deemed  successful  and  management  continues  to  monitor  the
integrity of the data from the new system.

Income Taxes

        The Corporation and its subsidiaries file a consolidated  federal income
tax return and separate state income tax returns. Income taxes are accounted for
in accordance with SFAS No. 109, which requires the recording of deferred income
taxes for tax consequences of "temporary  differences." The Corporation recorded
a provision  for income taxes from  continuing  operations  during the three and
nine  months  ended  September  30,  2002 of $4.3  million  and  $14.2  million,
respectively,  compared  to an income tax  provision  of $2.9  million  and $7.0
million,  for the  comparable  periods  of 2001.  The  effective  tax rates from
continuing  operations  for the three and nine months ended  September  30, 2002
were 33% and 36%,  respectively,  compared  to 34% and 33%,  for the  comparable
periods in 2001.

        The income tax provision  for the three and nine months ended  September
30,  2002,  was  reduced  by  $894,000  primarily  as a result of the  favorable
resolution of tax authority examinations and tax return settlements in the third
quarter  of 2002.  This was  partially  offset by an  income  tax  provision  of
$419,000,  resulting from  additional  state taxes,  net of federal tax benefit,
that WCC is  expected  to owe due to tax law changes in the State of New Jersey.
While the  operations

                                       33


of WCC are reflected as discontinued  operations,  the additional tax provision,
resulting  from the change in the tax law,  has been  reflected  in income  from
continuing  operations  pursuant  to SFAS  109,  Accounting  for  Income  Taxes,
paragraph 27.

        The Corporation analyzes its projections of taxable income on an ongoing
basis and makes adjustments to its provision for income taxes accordingly.


Cumulative Effect of a Change in Accounting Principle

         On January 1, 2002 the Corporation adopted SFAS 142, Goodwill and Other
Intangible Assets.  Statement 142 addresses  financial  accounting and reporting
for acquired goodwill and other intangible assets and supersedes APB Opinion 17,
Intangible  Assets.  It also addresses how  intangible  assets that are acquired
individually  or with a group of other  assets  (i.e.  those not  acquired  in a
business combination) should be accounted for in financial statements upon their
acquisition.  Statement  142 also  addresses  how goodwill and other  intangible
assets should be accounted for after they have been initially  recognized in the
financial  statements.  Under this standard  goodwill can no longer be amortized
but instead must be tested for impairment  and its value  adjusted  accordingly.
Negative  goodwill  is  required  to be taken  into  earnings  immediately  upon
adoption.

         The Corporation had $1.2 million in negative  goodwill  associated with
the 1994 purchase of Providential  Home Income Plan,  Inc., a former  subsidiary
that was  subsequently  merged  into the  Bank.  As a result  of  adopting  this
standard,  the Corporation recognized income of $703,000 in the first quarter of
2002 as a cumulative effect of a change in accounting principle, net of $469,000
in income tax. Prior to adoption, the Corporation had been accreting $36,000 per
quarter into interest income.

         In  addition,  at  September  30,  2002,  Corporation  had  $958,000 in
goodwill  related to its investment in C1FN. Given the sale of C1FN at a premium
to book value,  management  has  determined  that no  impairment  adjustment  is
necessary. Prior to January 1, 2002, the Corporation had been amortizing $19,000
of goodwill per quarter into expense.

RECENT ACCOUNTING PRONOUNCEMENTS

         In June 2001,  the FASB  issued  Statement  143,  Accounting  for Asset
Retirement  Obligations.   Statement  143  addresses  financial  accounting  and
reporting for obligations  associated with the retirement of tangible long-lived
assets and the associated asset retirement  costs.  Statement 143 applies to all
entities.  It applies to legal  obligations  associated  with the  retirement of
long-lived  assets that result from the acquisition,  construction,  development
and  (or) the  normal  operation  of a  long-lived  asset,  except  for  certain
obligations  of lessees.  Statement 143 is effective for fiscal years  beginning
after June 15, 2002.  Management has not yet  determined the impact,  if any, to
earnings, financial condition or equity upon adoption of this statement.

         In  April  2002,  the  FASB  issued  SFAS No.  145  Rescission  of FASB
Statements No. 4, 44, and 64,  Amendment of FASB Statement No. 13, and Technical
Corrections.  This Statement  rescinds FASB Statement No. 4, Reporting Gains and
Losses from  Extinguishment  of Debt, and an amendment of that  Statement,  FASB
Statement  No.  64,   Extinguishments  of  Debt  Made  to  Satisfy  Sinking-Fund
Requirements. This Statement also rescinds FASB Statement No. 44, Accounting for
Intangible  Assets of Motor Carriers.  This Statement  amends FASB Statement No.
13,  Accounting for Leases,  to eliminate an inconsistency  between the required
accounting  for  sale-leaseback  transactions  and the required  accounting  for
certain  lease  modifications  that have  economic  effects  that are similar to
sale-leaseback   transactions.   This   Statement  also  amends  other  existing
authoritative  pronouncements  to make various  technical  corrections,  clarify
meanings, or describe their applicability under changed conditions.

         The provisions of this Statement related to the rescission of Statement
4 shall be applied in fiscal years  beginning  after May 15,  2002.  Any gain or
loss on extinguishment  of debt that was classified as an extraordinary  item in
prior  periods  presented  that does not meet the  criteria  in  Opinion  30 for
classification as an extraordinary item shall be reclassified. Early application
of the provisions of this Statement  related to the rescission of Statement 4 is
encouraged.

                                       34


         The  provisions in paragraphs 8 and 9(c) of this  Statement  related to
Statement 13 shall be effective for  transactions  occurring after May 15, 2002,
with early application encouraged.  All other provisions of this Statement shall
be effective  for  financial  statements  issued on or after May 15, 2002,  with
early application encouraged.

         Early  application of the provisions of this Statement may be as of the
beginning  of the fiscal year or as of the  beginning  of the interim  period in
which this Statement is issued.  Management does not expect the adoption of this
Statement to have an impact on the Corporation's  earnings,  financial condition
or equity.

         In June  2002,  the FASB  issued  SFAS No.  146  Accounting  for  Costs
Associated with Exit or Disposal Activities This Statement requires companies to
recognize  costs  associated  with  exit or  disposal  activities  when they are
incurred  rather than at the date of a commitment  to an exit or disposal  plan.
The  standard  nullifies  Emerging  Issues  Task Force  (EITF)  Issue No.  94-3,
"Liability Recognition for Certain Employee Termination Benefits and Other Costs
to Exit an Activity (including Certain Costs Incurred in a Restructuring)."

         The  provisions of this Statement are to be applied  prospectively  for
exit or disposal  activities  that are initiated  after December 31, 2002,  with
early  application  encouraged.  Management does not expect the adoption of this
Statement to have an impact on the Corporation's  earnings,  financial condition
or equity.

         In October 2002,  the FASB issued  Statement No. 147,  Acquisitions  of
Certain Financial Institutions, which amends SFAS No. 72, Accounting for Certain
Acquisitions of Banking or Thrift Institutions,  SFAS No.144, Accounting for the
Impairment  or Disposal of Long-Lived  Assets,  and FASB  Interpretation  No. 9.
Except for transactions  between two or more mutual enterprises,  this Statement
removes acquisitions of financial  institutions from the scope of both Statement
No. 72 and  Interpretation  9 and requires that those  transactions be accounted
for in accordance with FASB Statements No. 141, Business  Combinations,  and No.
142, Goodwill and Other Intangible Assets.  Thus, the requirement in paragraph 5
of  Statement  No. 72 to recognize  any excess of the fair value of  liabilities
assumed  over the fair value of  tangible  and  identifiable  intangible  assets
acquired as an unidentifiable intangible asset no longer applies to acquisitions
within the scope of this Statement. In addition, this Statement amends Statement
No.  144 to  include  in its scope  long-term  customer-relationship  intangible
assets of financial  institutions  such as depositor- and  borrower-relationship
intangible assets and credit cardholder intangible assets.  Consequently,  those
intangible assets are subject to the same undiscounted cash flow  recoverability
test and impairment loss  recognition and measurement  provisions that Statement
No. 144 requires for other long-lived assets that are held and used.

         With  some  exceptions,  the  requirements  of  Statement  No.  147 are
effective October 1, 2002. The adoption of this Statement did not have an impact
on the Bank's earnings, financial condition, or equity.

FORWARD LOOKING STATEMENTS

                  Within this report and financial  statements,  management  has
included certain "forward looking  statements"  concerning the future operations
of the  Corporation.  It is  management's  desire to take advantage of the "safe
harbor" provisions of the Private Securities Litigation Reform Act of 1995. This
statement  is for  the  express  purpose  of  availing  the  Corporation  of the
protections of such safe harbor with respect to all "forward looking statements"
contained in our financial  statements.  Management  has used  "forward  looking
statements" to describe the future plans and strategies  including  expectations
of the Corporation's  future financial results.  Management's ability to predict
results or the effect of future  plans and  strategy  is  inherently  uncertain.
Factors that could affect results include interest rate trends, competition, the
general economic climate in Delaware,  mid-Atlantic  region and the country as a
whole,  loan  delinquency  rates,  and  uncertainty  of estimates and changes in
federal and state  regulation,  among other  factors.  These  factors  should be
considered in evaluating the "forward  looking  statements,"  and undue reliance
should not be placed on such  statements.  Actual results may differ  materially
from management expectations.  WSFS Financial Corporation does not undertake and
specifically  disclaims  any  obligation  to publicly  release the result of any
revisions  that may be made to any  forward-looking  statements  to reflect  the
occurrence of anticipated or  unanticipated  events or  circumstances  after the
date of such statements.

                                       35







Item 3.    Quantitative and Qualitative Disclosures About Market Risk
           ----------------------------------------------------------

           Incorporated  herein  by  reference  from  Item 2, of this  quarterly
report on Form 10-Q.

Item 4.    Disclosure Controls and Procedures
           ----------------------------------

           (a) Evaluation of disclosure controls and procedures.  Based on their
evaluation  as of a date  within 90 days of the  filing  date of this  Quarterly
Report on Form 10-Q, the Registrant's  principal executive officer and principal
financial officer have concluded that the Registrant's  disclosure  controls and
procedures (as defined in Rules 13a-14(c)  under the Securities  Exchange Act of
1934 (the "Exchange Act")) are effective to ensure that information  required to
be  disclosed  by the  Company  in reports  that it files or  submits  under the
Exchange Act is recorded,  processed,  summarized  and reported  within the time
periods specified in Securities and Exchange Commission rules and forms.

Changes  in  internal  controls.  There  were  no  significant  changes  in  the
Registrant's  internal controls or other factors that could significantly affect
these  controls  subsequent  to the  date of  their  evaluation,  including  any
corrective  actions  with  regard  to  significant   deficiencies  and  material
weaknesses.


Part II.   OTHER INFORMATION

Item 1.    Legal Proceedings
           -----------------

           The  Company  is not  engaged in any legal proceedings  of a material
           nature at September 30, 2002. From time to time, the Company is party
           to legal  proceedings  in the ordinary  course of business wherein it
           enforces its security interest in loans.

Item 2.    Changes in Securities and Uses of Proceeds
           ------------------------------------------

           Not applicable

Item 3.    Defaults upon Senior Securities
           -------------------------------

           Not applicable

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

           Not applicable

Item 5.    Other Information
           -----------------

           Not applicable

Item 6.    Exhibits and Reports on Form 8-K
           --------------------------------

(a)      Exhibit 99.1 - Certification pursuant to 18 U.S.C. Section 1350
(b)      Reports on 8-K

          (i)  On November 6, 2002 the  Registrant  filed a Form 8-K pursuant to
               items 5 and 7 announcing the sale of its C1FN/Everbank branchless
               national banking segment.

          (ii) On November 7, 2002 the  Registrant  filed a Form 8-K pursuant to
               items 5 and 7  announcing  that it had entered  into a definitive
               agreement to sell its majority  interest in  Wilmington  Finance,
               Inc., an originator and seller of non-conforming  loans, majority
               owned by the Registrant.

                                       36


                                   SIGNATURES

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



                                 WSFS FINANCIAL CORPORATION




                           

Date:  November 14, 2002         /S/ MARVIN N. SCHOENHALS
                                 -----------------------------------------------
                                 Marvin N. Schoenhals
                                 Chairman, President and Chief Executive Officer






Date:  November 14, 2002         /S/MARK A. TURNER
                                 -----------------------------------------------
                                 Mark A. Turner
                                 Chief Operating Officer and Chief Financial Officer


                                       37





                           WSFS FINANCIAL CORPORATION
                              Wilmington, Delaware

                                  CERTIFICATION

                             Pursuant to Section 302
                                     of the
                           Sarbanes-Oxley Act of 2002

         I,  Marvin N.  Schoenhals,  Chairman,  President  and  Chief  Executive
Officer of WSFS Financial Corporation (the "Company"), hereby certify that:

1.   I have  reviewed the  Quarterly  Report on Form 10-Q for the quarter  ended
     September 30, 2002, of the Company;

2.   Based on my knowledge,  the report does not contain any untrue statement of
     a material  fact or omit to state a  material  fact  necessary  to make the
     statements made, in light of the circumstances  under which such statements
     were made, not misleading with respect to the period covered by the report;

3.   Based on my  knowledge,  the  financial  statements,  and  other  financial
     information included in the report, fairly present in all material respects
     the  financial  condition,  results  of  operations  and cash  flows of the
     Company as of, and for, the periods presented in the report;

4.   The  Company's  other  certifying   officers  and  I  are  responsible  for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rule 13a-14(c)) for the Company and have:

     (a)  designed  such  disclosure  controls  and  procedures  to ensure  that
          material   information   relating  to  the  Company,   including   its
          consolidated  subsidiaries,  is made known to me by others  within the
          Company,  particularly  during the period in which the report is being
          prepared;

     (b)  evaluated the effectiveness of the Company's  disclosure  controls and
          procedures as of a date within 90 days prior to the filing date of the
          report (the "Evaluation Date"); and

     (c)  presented in the report my conclusions  about the effectiveness of the
          disclosure  controls and  procedures  based on my evaluation as of the
          Evaluation Date;

5.   The Company's other certifying  officer and I have disclosed,  based on our
     most recent  evaluation,  to the Company's auditors and the audit committee
     of Company's board of directors:

     (a)  all  significant  deficiencies  in the design or operation of internal
          controls which could adversely affect the Company's ability to record,
          process,  summarize and report  financial data and have identified for
          the Company's  auditors any material  weaknesses in internal controls;
          and

     (b)  any fraud, whether or not material,  that involves management or other
          employees  who  have a  significant  role  in the  Company's  internal
          controls; and

6.   The Company's other  certifying  officer and I have indicated in the report
     whether  there were  significant  changes in internal  controls or in other
     factors that could significantly affect internal controls subsequent to the
     date of our most recent  evaluation,  including any corrective actions with
     regard to significant deficiencies and material weaknesses.


Date: November 14, 2002                             /S/  MARVIN N. SCHOENHALS
                                                    ----------------------------
                                                    Marvin N. Schoenhals
                                                    Chairman President and Chief
                                                    Executive Officer


                                       38


                           WSFS FINANCIAL CORPORATION
                              Wilmington, Delaware

                                  CERTIFICATION

                             Pursuant to Section 302
                                     of the
                           Sarbanes-Oxley Act of 2002

         I, Mark A. Turner, Chief Operating Officer and Chief Financial Officer,
of WSFS Financial Corporation (the "Company"), hereby certify that:

1.   I have  reviewed the  Quarterly  Report on Form 10-Q for the quarter  ended
     September 30, 2002, of the Company;

2.   Based on my knowledge,  the report does not contain any untrue statement of
     a material  fact or omit to state a  material  fact  necessary  to make the
     statements made, in light of the circumstances  under which such statements
     were made, not misleading with respect to the period covered by the report;

3.   Based on my  knowledge,  the  financial  statements,  and  other  financial
     information included in the report, fairly present in all material respects
     the  financial  condition,  results  of  operations  and cash  flows of the
     Company as of, and for, the periods presented in the report;

4.   The  Company's  other  certifying   officers  and  I  are  responsible  for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rule 13a-14(c)) for the Company and have:

     (a)  designed  such  disclosure  controls  and  procedures  to ensure  that
          material   information   relating  to  the  Company,   including   its
          consolidated  subsidiaries,  is made known to me by others  within the
          Company,  particularly  during the period in which the report is being
          prepared;

     (b)  evaluated the effectiveness of the Company's  disclosure  controls and
          procedures as of a date within 90 days prior to the filing date of the
          report (the "Evaluation Date"); and

     (c)  presented in the report my conclusions  about the effectiveness of the
          disclosure  controls and  procedures  based on my evaluation as of the
          Evaluation Date;

5.   The Company's other certifying  officer and I have disclosed,  based on our
     most recent  evaluation,  to the Company's auditors and the audit committee
     of Company's board of directors:

     (a)  all  significant  deficiencies  in the design or operation of internal
          controls which could adversely affect the Company's ability to record,
          process,  summarize and report  financial data and have identified for
          the Company's  auditors any material  weaknesses in internal controls;
          and

     (b)  any fraud, whether or not material,  that involves management or other
          employees  who  have a  significant  role  in the  Company's  internal
          controls; and

6.   The Company's other  certifying  officer and I have indicated in the report
     whether  there were  significant  changes in internal  controls or in other
     factors that could significantly affect internal controls subsequent to the
     date of our most recent  evaluation,  including any corrective actions with
     regard to significant deficiencies and material weaknesses.


Date: November 14, 2002                              /S/  MARK A. TURNER
                                                     ---------------------------
                                                     Mark A. Turner
                                                     Chief Operating Officer and
                                                     Chief Financial Officer

                                       39