NEWS RELEASE

                          [LOGO] FINANCIAL CORPORATION
                     838 Market Street, Wilmington, DE 19899


For Release:       July 22, 2003                        Contact:  Mark A. Turner
                                                                  (302) 571-7160


                       WSFS ANNOUNCES 2Q `03 EPS of $0.70

         WSFS Financial  Corporation  (NASDAQ/NMS:  WSFS), the parent company of
Wilmington  Savings Fund  Society,  FSB,  reported net income for the quarter of
$5.8  million,  or $0.70 per share,  including  $208,000,  or $0.02 per share of
income from businesses held-for-sale. Income from continuing operations was $5.6
million,  or $0.68 per diluted share,  for the three months ended June 30, 2003.
This  compares  to $5.8  million,  or $0.62 per  diluted  share,  for the second
quarter of 2002.

         Other highlights for the quarter included: (i) growth in loans of $61.5
million,  or 5% over March 31, 2003,  primarily  concentrated in business loans;
(ii) continued  strong and stable asset quality with the ratio of  nonperforming
assets (NPA) to total assets of 41 basis points at June 30, 2003, and annualized
net  chargeoffs of only 7 basis points for the second quarter of 2003; and (iii)
growth in core deposits (non-CD) of $24.8 million, or 4% over March 31, 2003.

         The following is a brief discussion of the second quarter 2003 results.

Continuing Operations
- ---------------------

Net Interest Income

         Net interest  income for the second  quarter of 2003 was $14.6 million.
This compares to $16.3 million for the same quarter in 2002; however, the second
quarter  of  2002  included  $4.1  million  in  interest  income  from  reverses
mortgages.  Substantially  all

                                     (more)


of WSFS' reverse  mortgages were sold effective October 1, 2002 at a significant
gain.  Net interest  income was $14.2 million for the first quarter of 2003. The
net interest margin  percentage of 3.34% for the second quarter of 2003 declined
from  3.69%  for  the  first  quarter  of  2003.   Management   estimates   that
approximately 18 basis points of the 35 basis point quarterly decline in the net
interest  margin  percentage  is  due to  recent  proactive  capital  management
strategies - the purchase of high-quality  mortgage-backed  securities (MBS) and
aggressive share  repurchase  activity  designed to increase  earnings per share
(EPS) and  return on  equity  (ROE).  Management  estimates  that the  remaining
approximately  17 basis point decline in net interest margin  percentage  during
the quarter is due to the current  historically low interest rate environment in
which loans and investments are able to reprice down by more than funding costs.
Despite the decline in the net interest margin  percentage,  net interest income
improved over the first quarter 2003 as a result of increased  average loans and
investments and an improving mix of loans and deposits.

Loans and Asset Quality

         Net loans grew $61.5 million,  or 5%, during the second quarter of 2003
to $1.2 billion at June 30,  2003.  Net loans grew 18% over this time last year.
Loan volume  reflects the continued  strong growth in commercial  and commercial
real estate (CRE) loans of $51.5  million,  an increase of 10% from  balances at
March 31, 2003.  The increase is  primarily  the result of gaining  local market
share  due to the  addition,  over the  past  few  years,  of  several  seasoned
relationship managers who have built their careers in the local marketplace. The
table  below  summarizes  the current  loan  composition  and recent  changes in
composition.



                                                At                     At
       (Dollars in thousands)             June 30, 2003         March 31, 2003  Quarterly Change
                                          -------------         --------------  ----------------

                                          Amount      %        Amount      %      Amount      %
                                          ------    -----      ------    -----    ------    -----
                                                                        
Commercial and  CRE                  $   576,745     48%  $   525,273     46%   $ 51,472     10%
Residential                              454,019     38       448,157     40       5,862      1
Consumer                                 189,395     16       184,750     16       4,645      3
Allowance for loan losses                (22,459)    (2)      (21,941)    (2)       (518)     2
                                     -----------    ---   -----------    ---    --------
Net Loans                            $ 1,197,700    100%  $ 1,136,239    100%   $ 61,461      5%
                                     ===========          ===========           ========


         Non-performing  assets (NPAs) totaled $8.3 million at June 30, 2003, an
increase  from the $7.8  million at March 31, 2003 and the $8.1  million at June
30, 2002. NPA's as

                                     (more)


a percentage  of total assets were stable at 0.41% at June 30, 2003  compared to
0.40% at March 31, 2003 and 0.42% at June 30, 2002.  Annualized net  charge-offs
in the second quarter 2003 were 0.07% of average loans compared to 0.10% for the
last  quarter and an  annualized  net  recovery of 0.01% for the same quarter in
2002.  The  allowance  for loan losses was 1.83% of total loans at June 30, 2003
with a coverage ratio (ratio of allowance to non-accruing loans) of 303%.

Deposits

         Retail deposits  (excluding  nonretail jumbo deposits)  increased $14.4
million,  or 2%, during the second  quarter to $881.3  million at June 30, 2003.
This increase was concentrated in core deposit  relationships  (demand deposits,
money market and savings accounts),  which increased $24.8 million, or 4% during
the quarter  and 8% over this time last year.  Retail  time  deposits  decreased
$10.3 million during the quarter.  This reflects  management's strategy to allow
more  price-sensitive  deposits  to  run-off  in favor of both  attracting  core
deposits and  utilizing  less costly  wholesale  funding.  The  following  table
summarizes  the  current  retail  deposit  composition  and  recent  changes  in
composition.



                                            At                     At
       (Dollars in thousands)         June 30, 2003          March 31, 2003   Quarterly Change
                                    ------------------     ----------------   ----------------

                                       Amount      %        Amount      %      Amount      %
                                       ------    -----      ------    -----    ------    -----
                                                                     
Non-interest demand                  $202,021      23%     $185,946    21%    $16,075      9%
Savings                               315,895      36       304,846    36      11,049      4
Money market and int. demand          110,420      12       112,794    13      (2,374)    (2)
Retail time                           252,982      29       263,290    30     (10,308)    (4)
                                     --------     ---      --------   ---     -------
Retail deposits                      $881,318     100%     $866,876   100%    $14,442      2%
                                     ========              ========           =======


Noninterest Income

         During the second quarter 2003, the  Corporation  recorded  noninterest
income  of $7.3  million,  which  was  $1.6  million,  or 27%  greater  than the
comparable  quarter in 2002. The increase was driven by growth in ATM fee income
and gains on sales of residential mortgage loans of $757,000 during the quarter.
While the current low interest rate environment has had an adverse impact on the
Company's  net interest  margin  percentage,  conversely,  it has had a positive
impact  on  mortgage  banking  activity  where a higher  than  normal  amount of
conforming  mortgage  loans  are  able to be  originated  and  then  sold in the
secondary market  (primarily to the Federal Home Loan Mortgage  Corporation) for
gains.

                                     (more)


Noninterest Expenses

         Noninterest  expenses  for the three months ended June 30, 2003 totaled
$12.4 million,  which was relatively flat in comparison to the second quarter of
2002.  However,  salaries and benefits  increased  $751,000 compared to the same
quarter  of  2002.   This   increase  was  due  to  higher  levels  of  variable
compensation,  which was a direct  result  of the  profitable  mortgage  banking
activity,  commercial loan growth, and ATM business growth experienced recently.
Professional  fees, data processing costs and equipment  expenses decreased as a
result of the successful  completion of the organization's  reengineering effort
(TOPS) in the first quarter of 2003.

Capital Management

         The Corporation has continued to repurchase  WSFS's common stock as one
use of the  capital  generated  by the  previously  reported  sales of  business
components (in particular,  the  C1FN/Everbank  segment,  reverse  mortgages and
Wilmington  Finance,  Inc.).  During the second quarter of 2003, the Corporation
repurchased  211,000,  or almost 3% of its shares of common  stock at an average
price of $36.11 per share.  During the first six months of 2003 the  Corporation
has repurchased 1,101,000 or 13% of its shares at an average price of $33.33 per
share. During the last twelve months the Corporation has repurchased  1,518,000,
or 17% of its shares at an average  price of $33.30 per share.  The  Corporation
has 211,000  shares,  or almost 3% of  outstanding  shares  remaining  under the
current  authorization.   The  Corporation  currently  has  7.6  million  shares
outstanding.

         Also,  during  the  later  portion  of the  first  quarter  of 2003 the
Corporation  redeployed  some  of  its  substantial  capital  into  high-quality
mortgage-backed  securities (MBS). During the second quarter 2003, MBS decreased
$5.8  million  to  $531.6  million  at June  30,  2003.  At June 30,  2003,  the
Corporation's  total MBS portfolio was 100% agency or AAA-rated,  had a duration
of  approximately  only 2.5 years  (compared to 2.6 years at March 31, 2003) and
had an effective yield of approximately  3.20%. The Corporation expects that the
MBS portfolio  will  decrease over time as loans  continue to grow or capital is
deployed elsewhere.

                                     (more)


         Equity to assets was a strong 9.73% and book value per share was $25.69
at June 30, 2003.

Gain on Businesses Held-For-Sale
- --------------------------------

         In the  second  quarter of 2003,  the  Corporation  received  the final
escrow payment from its first quarter 2003 sale of Wilmington Finance, Inc. This
resulted in an after tax gain of $208,000, or $0.02 per diluted share.

                                      * * *

         Marvin N. Schoenhals, Chairman and President of WSFS said, "We are very
pleased  with the  results for the second  quarter  including  the robust  loan,
deposit and fee income growth. The momentum demonstrated in the first six months
of 2003 reaffirms our continued  commitment to being the premier  community bank
in Delaware. As part of that commitment, we look forward to the opening of three
new branches over the next year to serve additional Delaware communities."

         WSFS  Financial  Corporation  is  a  $2.0  billion  financial  services
company.  At June 30, 2003, its principal  subsidiary,  Wilmington  Savings Fund
Society, FSB, operated 21 retail banking offices in New Castle County and Dover,
Delaware,  as well as Chester  and  Delaware  Counties  in  Pennsylvania.  Other
operating  subsidiaries  include WSFS Credit  Corporation,  and WSFS  Investment
Group,  Inc.  For  more   information,   please  visit  the  Bank's  website  at
www.wsfsbank.com.
- ----------------

                                      * * *

         Statements  contained in this news  release,  which are not  historical
facts,  are  forward-looking  statements  as that term is defined in the Private
Securities  Litigation Reform Act of 1995. Such  forward-looking  statements are
subject to risks and  uncertainties  which could cause actual  results to differ
materially  from those currently  anticipated due to a number of factors,  which
include,  but are not limited to, factors  discussed in documents  filed by WSFS
Financial  Corporation with the Securities and Exchange  Commission from time to
time.  The  Corporation  does  not  undertake  to  update  any   forward-looking
statement,  whether written or oral, that may be made from time to time by or on
behalf of the Corporation.

                                      # # #

                                     (more)

WSFS FINANCIAL CORPORATION
FINANCIAL HIGHLIGHTS
STATEMENT OF OPERATIONS
(Dollars in thousands, except per share data)
(Unaudited)


                                                                           Three months ended June 30,   Six months ended June 30,
                                                                           --------------------------    --------------------------
                                                                                2003          2002            2003           2002
                                                                           ------------  ------------    ------------   -----------
                                                                                                            
Interest income:
Interest and fees on loans                                                    $ 17,915      $ 18,205        $ 35,777      $ 36,432
Interest on mortgage-backed securities                                           4,065         2,186           7,547         3,816
Interest and dividends on investment securities                                    205           218             456           457
Interest on investments in reverse mortgages                                        50         4,103             (27)       11,097
Other interest income                                                              235           201             624           547
                                                                               -------       -------        --------      --------
                                                                                22,470        24,913          44,377        52,349
                                                                               -------       -------        --------      --------
Interest expense:
Interest on deposits                                                             2,112         2,896           4,591         6,144
Interest on Federal Home Loan Bank advances                                      4,945         4,603           9,426         9,131
Interest on federal funds purchased and securities sold
    under agreements to repurchase                                                 225           714             365         1,250
Interest on trust preferred borrowings                                             493           850             989         1,486
Interest on other borrowed funds                                                    92           101             188           201
Cost of funding businesses held-for-sale                                             -          (502)              -        (1,070)
                                                                               -------       -------        --------      --------
                                                                                 7,867         8,662          15,559        17,142
                                                                               -------       -------        --------      --------

Net interest income                                                             14,603        16,251          28,818        35,207
Provision for loan losses                                                          725           504           1,500         1,211
                                                                               -------       -------        --------      --------

Net interest income after provision for loan losses                             13,878        15,747          27,318        33,996
                                                                               -------       -------        --------      --------

Noninterest income:
Loan servicing fee income                                                          757           768           1,429         1,559
Deposit service charges                                                          2,369         2,186           4,274         4,211
Credit/debit card and ATM income                                                 2,529         2,052           4,702         3,700
Securities gains                                                                   189            21             189            23
Gain on sale of loans                                                              757            79           1,161            98
Other income                                                                       699           622           1,355         1,161
                                                                               -------       -------        --------      --------
                                                                                 7,300         5,728          13,110        10,752
                                                                               -------       -------        --------      --------
Noninterest expenses:
Salaries, benefits and other compensation                                        6,767         6,016          13,586        12,358
Equipment expense                                                                  923         1,079           1,856         2,102
Data processing and operations expense                                             690           947           1,367         1,842
Occupancy expense                                                                  984           926           1,972         1,867
Marketing expense                                                                  414           313             821           627
Professional fees                                                                  864         1,140           1,365         1,960
Other operating expenses                                                         1,717         1,891           4,362         3,582
                                                                               -------       -------        --------      --------
                                                                                12,359        12,312          25,329        24,338
                                                                               -------       -------        --------      --------
Income from continuing operations before taxes and cumulative
  effect of change in accounting principle                                       8,819         9,163          15,099        20,410
Income tax provision                                                             3,183         3,356           5,382         7,516
                                                                               -------       -------        --------      --------
Income from continuing operations before cumulative effect of
  change in accounting principle                                                 5,636         5,807           9,717        12,894
Cumulative effect of change in accounting principle, net of taxes                    -             -               -           703
                                                                               -------       -------        --------      --------
Income from continuing operations                                                5,636         5,807           9,717        13,597
Income on discontinued operations of businesses held-for-sale, net of taxes          -         2,114               -         3,750
Gain on sale of businesses held-for-sale, net of taxes                             208             -          41,389             -
                                                                               -------       -------        --------      --------
Net income                                                                     $ 5,844       $ 7,921        $ 51,106      $ 17,347
                                                                               =======       =======        ========      ========

Diluted earnings per share:
Income from continuing operations before cumulative effect
  of change in accounting principle                                            $  0.68       $  0.62        $   1.13      $   1.37
Cumulative effect of change in accounting principle                                  -             -               -          0.08
                                                                               -------       -------        --------      --------
Income from continuing operations                                                 0.68          0.62            1.13          1.45
Income on discontinued operations of businesses held-for-sale                        -          0.22               -          0.40
Gain on sale of businesses held-for-sale                                          0.02             -            4.81             -
                                                                               -------       -------        --------      --------
Net income                                                                     $  0.70       $  0.84        $   5.94      $   1.85
                                                                               =======       =======        ========      ========

Weighted average shares outstanding for diluted EPS                          8,318,691     9,461,172       8,608,384     9,400,836
- ------------------------------------------------------------------------------------------------------------------------------------

Performance Ratios (continuing operations only):

Return on average assets (a)                                                      1.17 %        1.66 %          1.07 %        1.98 %
Return on average equity (a)                                                     11.33         20.43            9.21         24.81
Net interest margin (a)(b)                                                        3.34          5.22            3.50          5.72
Efficiency ratio (c)                                                             55.71         55.31           59.61         52.32
- ------------------------------------------------------------------------------------------------------------------------------------



See "Notes"



WSFS FINANCIAL CORPORATION
FINANCIAL HIGHLIGHTS (Continued)
SUMMARY STATEMENT OF CONDITION
(Dollars in thousands)
(Unaudited)



                                                June 30,        March 31,       June 30,
                                                  2003             2003           2002
                                              --------------   -------------   ------------
                                                                   
Assets:
Cash and due from banks                         $   144,982     $   135,061    $   134,295
Investment securities (d)                            12,738          21,673         11,677
Investment in reverse mortgages, net                    466           1,025         36,018
Investments of businesses-held-for-sale                   -               -        288,333
Other investments                                    55,443          33,173         69,019
Mortgage-backed securities (d)                      531,640         537,391        142,873
Net loans (e)(f)                                  1,197,700       1,136,239      1,014,174
Net loans of businesses held-for-sale                     -               -         36,330
Loans held-for-sale (e)                               5,391           2,439         87,168
Other assets                                         41,251          35,019         37,768
Other assets of businesses held-for-sale                  -               -          7,414
Loans, operating leases and
 other assets of discontinued operations             23,566          36,086         78,708
                                                -----------     -----------    -----------
    Total assets                                $ 2,013,177     $ 1,938,106    $ 1,943,777
                                                ===========     ===========    ===========

Liabilities and Stockholders' Equity:
Noninterest-bearing deposits                    $   202,021     $   185,946    $   176,605
Interest-bearing deposits                           679,297         680,930        653,124
                                                -----------     -----------    -----------
    Total retail deposits                           881,318         866,876        829,729
Jumbo CD's - Non Retail                              21,956          32,844         12,905
Brokered CD's                                             -               -              -
                                                -----------     -----------    -----------
    Total deposits excluding
      businesses held-for-sale                      903,274         899,720        842,634
Deposits of businesses held-for-sale                      -               -        321,356
                                                -----------     -----------    -----------
    Total deposits                                  903,274         899,720      1,163,990


Federal Home Loan Bank advances                     743,408         626,463        460,000
Other borrowings                                    140,398         175,767        180,843
Other liabilities                                    30,122          38,833         15,930
Other liabilities of businesses held-for-sale             -               -          1,390
                                                -----------     -----------    -----------

    Total liabilities                             1,817,202       1,740,783      1,822,153
                                                -----------     -----------    -----------

Minority Interest                                         -               -          6,531

Stockholders' equity                                195,975         197,323        115,093
                                                -----------     -----------    -----------

Total liabilities, minority interest
  and stockholders' equity                      $ 2,013,177     $ 1,938,106     $1,943,777
                                                ============    ============    ===========

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

Capital Ratios:

Equity to asset ratio                                  9.73 %         10.18 %         5.92 %
Core capital (g) (required:  4.00%)                   11.27           12.50           8.23
Risk-based capital (g) (required:  8.00%)             18.77           21.11          13.55

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

Asset Quality Indicators (continuing operations only):

Nonperforming Assets:
Nonaccruing loans                               $     7,319     $     6,834        $ 7,099
Assets acquired through foreclosure                     983             942          1,005
                                                -----------     -----------    -----------
     Total nonperforming assets                 $     8,302     $     7,776        $ 8,104
                                                ===========     ===========    ===========

Past due loans (h)                                      374             211          1,132

Allowance for loan losses                            22,459          21,941         21,621

Ratio of nonperforming assets to total assets          0.41 %          0.40 %         0.42 %
Ratio of allowance for loan losses to total gross
     loans (i)                                         1.83            1.89           2.01
Ratio of allowance for loan losses to nonaccruing
     loans (j)                                          303             317            305
Ratio of quarterly net charge-offs to
     average gross loans (a)(e)                        0.07            0.10          (0.01)

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



See "Notes"


WSFS FINANCIAL CORPORATION
FINANCIAL HIGHLIGHTS (Continued)
AVERAGE BALANCE SHEET
(Dollars in thousands)
(Unaudited)




                                                                         Three Months Ended June 30,
                                         -----------------------------------------------------------------------------------
                                                           2003                                           2002
                                               Average                 Yield/                  Average                Yield/
                                               Balance    Interest   Rate (a)(b)               Balance   Interest   Rate (a)(b)
                                               -------    --------   -----------               -------   --------   -----------
                                                                                                   
Assets:
Interest-earning assets:
Loans: (e) (k)
  Real estate loans (l)..................  $   762,804    $ 11,330      5.94 %               $ 648,586    $11,315      6.98 %
  Commercial loans.......................      242,476       3,115      5.54                   196,768      2,882      6.36
  Consumer loans.........................      185,462       3,394      7.34                   191,604      3,950      8.27
                                           -----------    --------                           ---------    -------
     Total loans.........................    1,190,742      17,839      6.09                 1,036,958     18,147      7.11

Mortgage-backed securities (d)...........      531,584       4,065      3.06                   151,894      2,186      5.76
Loans held-for-sale (e)..................        3,683          76      8.25                     3,466         58      6.69
Investment securities (d)................       14,176         205      5.78                    12,328        218      7.07
Investment in reverse mortgages..........          989          50     20.22                    35,565      4,103     46.15
Other interest-earning assets............       41,672         235      2.26                    26,247        201      3.07
                                           -----------    --------                           ---------    -------
     Total interest-earning assets.......    1,782,846      22,470      5.10                 1,266,458     24,913      7.96
                                                          --------                                        -------

Allowance for loan losses................      (22,096)                                        (21,160)
Cash and due from banks..................      131,777                                         113,821
Loans, operating leases and other assets
  of discontinued operations.............       29,529                                          86,589
Assets of businesses held-for-sale.......            -                                         397,741
Other noninterest-earning assets.........       29,050                                          49,343
                                           -----------                                     -----------
     Total assets........................  $ 1,951,106                                     $ 1,892,792
                                           ===========                                     ===========

Liabilities and Stockholders' Equity:
Interest-bearing liabilities:
Interest-bearing deposits:
   Money market and interest-
      bearing demand.....................    $ 104,959        $ 83      0.32                  $ 88,862      $ 106      0.48
   Savings...............................      311,521         448      0.58                   311,666        758      0.98
   Retail time deposits..................      255,919       1,469      2.30                   247,198      1,945      3.16
   Jumbo certificates of deposit-
     nonretail...........................       28,688         112      1.57                    12,495         87      2.79
                                           -----------    --------                           ---------    -------
     Total interest-bearing deposits.....      701,087       2,112      1.21                   660,221      2,896      1.76

FHLB of Pittsburgh advances..............      677,074       5,240      3.06                   453,198      5,250      4.58
Trust preferred borrowings...............       50,000         493      3.90                    50,000        850      6.73
Other borrowed funds.....................      109,107         317      1.16                   118,698        815      2.75
Cost of funding discontinued operations..                     (295)                                          (647)
Cost of funding businesses held-for-sale.                        -                                           (502)
                                           -----------    --------                           ---------    -------

     Total interest-bearing liabilities..    1,537,268       7,867      2.05                 1,282,117      8,662      2.70
                                                          --------                                        -------

Noninterest-bearing demand deposits......      185,123                                         160,714
Liabilities of businesses held-for-sale..            -                                         315,921
Other noninterest-bearing liabilities....       29,763                                          14,583
Minority interest........................            -                                           5,756
Stockholders' equity.....................      198,952                                         113,701
                                           -----------                                     -----------
Total liabilities and stockholders'
  equity.................................  $ 1,951,106                                     $ 1,892,792
                                           ===========                                     ===========

Excess (deficit) of interest-earning
   assets over interest-bearing
   liabilities...........................  $   245,578                                       $ (15,659)
                                           ===========                                       =========

Net interest and dividend income.........                 $ 14,603                                        $16,251
                                                          ========                                        =======

Interest rate spread.....................                              3.05%                                          5.26%
                                                                       ====                                           ====

Net interest margin......................                              3.34%                                          5.22%
                                                                       ====                                           ====



See "Notes"



      WSFS FINANCIAL CORPORATION
      FINANCIAL HIGHLIGHTS (Continued)
      (Dollars in thousands, except per share data)
      (Unaudited)



                                                                     Three months ended            Six months ended
                                                                -------------------------   -----------------------
                                                                   June 30,     June 30,        June 30,  June 30,
                                                                     2003         2002            2003      2002
                                                                -------------------------   -----------------------
                                                                                             
      Stock Information:

      Market price of common stock:
          High                                                      $ 38.63      $ 25.87         $ 38.63   $ 25.87
          Low                                                         31.58        18.20           30.96     16.96
          Close                                                       37.96        25.87           37.96     25.87
      Book value per share                                            25.69        12.67
      Number of shares outstanding (000s)                             7,627        9,084
- -------------------------------------------------------------------------------------------------------------------

      Other Financial Data:

      One-year repricing gap to total assets (m)                      (6.58)%       4.13
      Number of associates (FTEs) (n)                                   442          800
      Number of branch offices                                           21           22

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


      Notes:

(a)  Annualized.
(b)  Computed on a fully tax-equivalent basis.
(c)  Noninterest  expense  divided by  (tax-equivalent)  net interest income and
     other  income.
(d)  Includes  securities  available-for-sale.
(e)  Net of unearned income.
(f)  Net of allowance for loan losses.
(g)  Represents  capital  ratios of  Wilmington  Savings Fund  Society,  FSB and
     subsidiaries.
(h)  Accruing loans which are contractually  past due 90 days
     or more as to principal or interest.
(i)  Excludes loans held-for-sale.
(j)  Includes general reserves only.
(k)  Nonperforming  loans are  included  in average  balance  computations.
(l)  Includes commercial mortgage loans.
(m)  The difference between projected amounts of  interest-sensitive  assets and
     interest-sensitive  liabilities  repricing within one year divided by total
     assets, based on a current interest rate scenario.
(n)  June 30, 2003 also includes the FTEs of WCC (discontinued operations);  and
     June 30, 2002 also includes the FTEs of WCC  (discontinued  operations) and
     WF and C1FN (controlled, but not wholly-owned subsidiaries).