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

                                  SCHEDULE 14A

                Proxy Statement Pursuant to Section 14(a) of the
                Securities Exchange Act of 1934 (Amendment No. )

Filed by the Registrant [X]
Filed by a party other than the Registrant [ ]

Check the appropriate box:
|X| Preliminary Proxy Statement
| | Confidential,  for  use  of the  Commission  Only  (as  permitted  by  Rule
    14a-6(e)(2))
| | Definitive Proxy Statement
| | Definitive Additional Materials
| | Soliciting Material pursuant to ss.240.14a-12

                           THISTLE GROUP HOLDINGS, CO.
- --------------------------------------------------------------------------------
                (Name of Registrant as Specified in Its Charter)


- --------------------------------------------------------------------------------
    (Name of Person(s) Filing Proxy Statement, if other than the Registrant)

Payment of Filing Fee (Check the appropriate box):
|_| No fee required
|X| Fee computed on table below per Exchange Act Rules 14a-6(i)(1) and 0-11.

         (1) Title of each class of  securities  to which  transaction  applies:

                     Common Stock, par value $.10 per share
- --------------------------------------------------------------------------------

         (2)  Aggregate  number  of  securities  to which  transaction  applies:

      5,915,479 shares, assuming exercise of all outstanding stock options
- --------------------------------------------------------------------------------

         (3) Per unit price or other  underlying  value of transaction  computed
pursuant  to Exchange  Act Rule 0-11.  (set forth the amount on which the filing
fee is calculated and state how it was determined):

                   $26.00, the per share merger consideration
- --------------------------------------------------------------------------------

         (4) Proposed maximum aggregate value of transaction:

                                $153,802,454.00
- --------------------------------------------------------------------------------

         (5) Total fee paid:       $12,442.42
- --------------------------------------------------------------------------------

| | Fee paid previously with preliminary materials.

| |    Check box if any part of the fee is offset as provided  by  Exchange  Act
       Rule  0-11(a)(2) and identify the filing for which the offsetting fee was
       paid previously.  Identify the previous filing by registration  statement
       number, or the Form or Schedule and the date of its filing.

       (1) Amount previously paid:

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

       (2) Form, Schedule or Registration Statement No.:

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

       (3)    Filing Party:

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

       (4)    Date Filed:

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



                    [THISTLE GROUP HOLDINGS, CO. LETTERHEAD]


_______________, 2003

Dear fellow shareholder:

         We invite you to attend a Special  Meeting of  Shareholders  of Thistle
Group Holdings, Co. to be held at Williamson's  Restaurant,  One Belmont Avenue,
Bala Cynwyd, Pennsylvania on __________, December__, 2003 at __:__ _.m., Eastern
Time. At the Meeting,  you will be asked to consider and vote upon a proposal to
approve and adopt an Agreement and Plan of Merger by and among  Citizens Bank of
Pennsylvania,  Citizens  Financial Group,  Inc. and Thistle Group Holdings,  Co.
which provides for the merger of Thistle Group  Holdings,  Co. with a subsidiary
of Citizens Bank of Pennsylvania.

       If the  merger  agreement  is  approved  and the  merger is  subsequently
completed,  each outstanding  share of Thistle Group Holdings,  Co.  ("Thistle")
common  stock (other than  certain  shares held by Citizens or Thistle)  will be
converted into the right to receive $26.00 in cash, without interest.

       The merger cannot be completed unless the shareholders of Thistle approve
and adopt the merger  agreement and the parties receive all required  regulatory
approvals,  among other customary  conditions.  Approval of the merger agreement
requires  the  affirmative  vote of a  majority  of the votes cast by holders of
Thistle common stock  entitled to vote at the special  meeting at which a quorum
is present.  Directors and executive  officers  holding  approximately  ____% of
Thistle  common  stock have  agreed with  Citizens  Bank to vote in favor of the
adoption and approval of the merger agreement.

       Based on our reasons  described  herein,  including the fairness  opinion
issued by our financial  advisor,  Sandler  O'Neill & Partners,  L.P.,  which is
attached to the proxy statement as Appendix B, your board of directors  believes
that  the  merger  agreement  is  fair  to  you  and  in  your  best  interests.
Accordingly,  your board of directors unanimously recommends that you vote "FOR"
approval and adoption of the merger agreement.

       The  accompanying  document  gives  you  detailed  information  about the
special meeting,  the merger, the merger agreement and related matters.  We urge
you to read this  entire  document  carefully,  including  the  attached  merger
agreement.

       It is very  important  that your shares be voted at the special  meeting,
regardless  whether you plan to attend in person. To ensure that your shares are
represented  on this  very  important  matter,  please  take the time to vote by
completing and mailing the enclosed proxy card.

       Thank you for your cooperation and your continued  support of Thistle and
Roxborough Manayunk Bank.

                                             Sincerely,


                                             John F. McGill, Jr.
                                             Chairman of the Board and
                                             Chief Executive Officer



                           THISTLE GROUP HOLDINGS, CO.
                                6060 Ridge Avenue
                        Philadelphia, Pennsylvania 19128
                                 (215) 483-3777

                    NOTICE OF SPECIAL MEETING OF SHAREHOLDERS
                       TO BE HELD ON _______________, 2003

         Notice is  hereby  given  that a Special  Meeting  of  Shareholders  of
Thistle Group Holdings, Co. ("Thistle") will be held at Williamson's Restaurant,
One Belmont Avenue, Bala Cynwyd, Pennsylvania on __________, December__, 2003 at
__:__ _.m., Eastern Time, for the following purposes:

       1.     To  consider  and vote upon a  proposal  to  approve  and adopt an
              agreement  and plan of merger,  dated  September  22, 2003, by and
              among Citizens Bank of  Pennsylvania,  Citizens  Financial  Group,
              Inc. and Thistle Group  Holdings,  Co.,  pursuant to which,  among
              other things,  (i) a  newly-formed  subsidiary of Citizens Bank of
              Pennsylvania  will  merge  with and into  Thistle,  and (ii)  upon
              consummation  of the  merger,  each  outstanding  share of Thistle
              common  stock  (other  than  certain  shares  held by  Thistle  or
              Citizens)  will be converted  into the right to receive  $26.00 in
              cash, without interest; and

       2.     To transact  such other  business as may properly  come before the
              special  meeting or any adjournment or postponement of the special
              meeting.

       We have  fixed  the close of  business  on  _______________,  2003 as the
record date for the  determination of shareholders  entitled to notice of and to
vote at the special meeting or any adjournment or postponement.  Only holders of
Thistle  common  stock of record at the close of  business  on that date will be
entitled to notice of and to vote at the special  meeting or any  adjournment or
postponement of the special meeting.  A copy of the merger agreement is enclosed
as Appendix A to the  accompanying  proxy  statement.  The affirmative vote of a
majority of the votes cast by holders of Thistle  common stock  entitled to vote
at the special  meeting is necessary to approve and adopt the merger  agreement.
Directors  and executive  officers  holding  approximately  ____% of the Thistle
common stock have agreed with Citizens Bank to vote in favor of the adoption and
approval of the merger agreement.

       Your board of directors has determined that the merger  agreement is fair
to  and  in  the  best  interests  of  Thistle's  shareholders  and  unanimously
recommends  that  shareholders  vote "FOR"  approval  and adoption of the merger
agreement.

                                           By Order of the Board of Directors




                                           Francis E. McGill, III, Secretary
Philadelphia, Pennsylvania
_______________, 2003

- --------------------------------------------------------------------------------
IMPORTANT:  Your vote is important  regardless  of the number of shares you own.
Whether or not you expect to attend the meeting,  please sign, date and promptly
return the accompanying proxy card using the enclosed postage-prepaid  envelope.
If you are a record  shareholder  and for any reason you should desire to revoke
your proxy, you may do so at any time before it is voted at the special meeting.
- --------------------------------------------------------------------------------



                                TABLE OF CONTENTS


                                                                                       Page
                                                                                       ----
                                                                                  
QUESTIONS AND ANSWERS ABOUT  VOTING PROCEDURES
    FOR THE SPECIAL MEETING.....................................................          1
SUMMARY.........................................................................          3
THE SPECIAL MEETING.............................................................          9
   Time, Date and Place.........................................................          9
   Matter to be Considered......................................................          9
   Shares Outstanding and Entitled to Vote; Record Date.........................          9
   How to Vote Your Shares......................................................         10
   Vote Required................................................................         11
   Solicitation of Proxies......................................................         11
THE MERGER......................................................................         11
   The Parties..................................................................         12
   Acquisition Structure........................................................         13
   Merger Consideration.........................................................         13
   Effective Time of the Merger.................................................         13
   Background of the Merger.....................................................         13
   Recommendation of the Thistle Board of Directors
       and Reasons for the Merger...............................................         15
   Opinion of Thistle's Financial Advisor.......................................         17
   Treatment of Stock Options and Restricted Stock..............................         23
   Surrender of Stock Certificates; Payment for Shares..........................         23
   Financing the Transaction....................................................         24
   Board of Directors' Covenant to Recommend the Merger Agreement...............         24
   No Solicitation..............................................................         24
   Conditions to the Merger.....................................................         26
   Representations and Warranties of Thistle and Citizens.......................         27
   Conduct Pending the Merger...................................................         28
   Extension, Waiver and Amendment of the Merger Agreement......................         32
   Termination of the Merger Agreement..........................................         33
   Termination Fee..............................................................         33
   Expenses.....................................................................         34
   Interests of Certain Persons in the Merger...................................         34
   Employee Benefits Matters....................................................         36
   Regulatory Approvals.........................................................         38
   Certain Federal Income Tax Consequences......................................         40
   Accounting Treatment.........................................................         41
   Shareholder Agreements.......................................................         41
   No Dissenters' Rights........................................................         41
MARKET FOR COMMON STOCK AND DIVIDENDS...........................................         42
CERTAIN BENEFICIAL OWNERS OF THISTLE COMMON STOCK...............................         43
SHAREHOLDER PROPOSALS FOR THE 2004 ANNUAL MEETING...............................         45
CAUTIONARY STATEMENT CONCERNING FORWARD-LOOKING STATEMENTS......................         46
WHERE YOU CAN FIND MORE INFORMATION.............................................         46

Appendix A    Agreement and Plan of Merger, dated September 22,
              2003, by and among Citizens Bank of Pennsylvania,
              Citizens Financial Group, Inc. and Thistle Group
              Holdings, Co......................................................        A-1
Appendix B    Fairness Opinion of Sandler O'Neill & Partners, L.P...............        B-1





                  QUESTIONS AND ANSWERS ABOUT VOTING PROCEDURES
                             FOR THE SPECIAL MEETING

Q.   What do I need to do now?

A.   First, carefully read this proxy statement in its entirety. Then, vote your
     shares of Thistle common stock by one of the following methods:

o    marking,  signing,  dating and  returning  your proxy card in the  enclosed
     prepaid envelope; or

o    attending the special  meeting and submitting a properly  executed proxy or
     ballot.  If a broker  holds your shares in "street  name," you will need to
     get a proxy from your broker to vote your shares in person.

Q.   Why is my vote important?

A.   A  majority  of the  outstanding  shares of  Thistle  common  stock must be
     represented in person or by proxy at the special  meeting for there to be a
     quorum.  If you do not vote using one of the methods  described  above,  it
     will be more  difficult for Thistle to obtain the necessary  quorum to hold
     its special  meeting.  The affirmative vote of a majority of the votes cast
     by holders of Thistle common stock entitled to vote at the special  meeting
     is necessary to approve and adopt the merger agreement.

Q.   If my  shares  are held in  "Street  Name"  by my  broker,  will my  broker
     automatically vote my shares for me?

A.   No. If you do not provide your broker with instructions on how to vote your
     shares that are held in street name your  broker will not be  permitted  to
     vote  them.  Therefore,  you  should be sure to provide  your  broker  with
     instructions on how to vote these shares. Please check the voting form used
     by your broker to see if your broker offers telephone or internet voting.

Q.   Can I change my vote?

A.   Yes. If you have not voted through your broker,  there are several ways you
     can change your vote after you have submitted a proxy.

o    First,  you may send a written notice stating that you would like to revoke
     your  proxy to  Thistle's  Corporate  Secretary,  Francis E.  McGill,  III,
     Secretary,  Thistle Group Holdings,  Co., 6060 Ridge Avenue,  Philadelphia,
     Pennsylvania 19128;

o    Second,  you may  complete and submit a new proxy card.  Any earlier  proxy
     will be revoked automatically; or

                                        1



o    Third,  you may attend the  meeting and vote in person.  Any earlier  proxy
     will be revoked.  However, simply attending the meeting without voting will
     not revoke your earlier proxy.

     If you have  instructed  a broker  to vote  your  shares,  you must  follow
     directions you receive from your broker to change your vote.

Q.   Should I send in my Stock Certificates now?

A.   No. As we get closer to the  anticipated  closing  date of the  merger,  an
     exchange  agent  appointed  by  Citizens  Bank will send to you an election
     form/letter of transmittal  containing written  instructions for exchanging
     your Thistle stock certificates.

     Please  do not  send in any  Thistle  stock  certificates  until  you  have
     received  these written  instructions.  However,  if you are not sure where
     your stock certificates are located,  now would be a good time to find them
     so you don't  encounter any delays in processing  your exchange at closing.
     Likewise,  if your stock  certificates are lost,  please contact  Thistle's
     Investor  Relations  Department  at to find  out  how to get a  replacement
     certificate.

Q.   When do you expect the Merger to be completed?

A.   We currently  expect to complete  the merger in the first  quarter of 2004,
     assuming  all  the  conditions  to  completion  of  the  merger,  including
     obtaining the approval of Thistle  shareholders  at the special meeting and
     receiving  regulatory  approvals,  have been fulfilled.  Fulfilling some of
     these  conditions,  such as receiving  certain  governmental  clearances or
     approvals,  is not entirely  within our control.  If all the  conditions to
     completion of the merger have not been fulfilled at that time, we expect to
     complete  the merger as  quickly as  practicable  once the  conditions  are
     fulfilled.

Q.   Whom do I call if I have questions about the Special Meeting or the Merger?

A.   You  should  direct  any  questions   regarding  the  special   meeting  of
     shareholders or the merger to Thistle's Investor Relations Department at .

                                        2



                                     SUMMARY

         This summary highlights selected  information from this proxy statement
and may not  contain all of the  information  that may be  important  to you. To
understand  the merger fully and for a more  complete  description  of the legal
terms of the merger,  you should read carefully this entire document,  including
the merger  agreement,  a copy of which is  included as Appendix A to this proxy
statement, and the other documents to which we have referred you. You may obtain
copies of all  publicly  filed  reports and other  information  from the sources
listed  under the section  "Where You Can Find More  Information,"  beginning on
page 46. Page  references  are  included in this summary to direct you to a more
complete description of the topics.

         Throughout  this document,  "Thistle," "we" and "our" refers to Thistle
Group  Holdings,  Co."  "Roxborough  Manayunk  Bank" refers to our  wholly-owned
banking  subsidiary,  Roxborough  Manayunk Bank,  "Citizens"  refers to Citizens
Financial Group, Inc. and, unless the context otherwise requires,  Citizens Bank
of  Pennsylvania,  a  wholly-owned  (except for  directors'  qualifying  shares)
banking   subsidiary  of  Citizens  having  its  main  office  in  Philadelphia,
Pennsylvania, which we refer to herein as "Citizens Bank." Also, we refer to the
merger  between a  newly-formed  subsidiary  of Citizens Bank and Thistle as the
"merger," and the agreement and plan of merger,  dated as of September 22, 2003,
by and among Citizens Bank, Citizens and Thistle as the "merger agreement."

         This proxy  statement is first being mailed to  shareholders of Thistle
on or about _______________, 2003.

The Parties (Page 11)

          o    Thistle is a unitary thrift holding  company  incorporated in the
               Commonwealth  of  Pennsylvania  in March  1998 to be the  holding
               company for  Roxborough  Manayunk  Bank, a  federally-  chartered
               stock savings bank. Prior to 1998, Roxborough Manayunk Bank was a
               subsidiary of Thistle Group Holdings,  Co., Inc., the majority of
               whose stock was owned by FJF Financial,  M.H.C., a federal mutual
               holding  company.  Roxborough  Manayunk  Bank  conducts  business
               through its main office located in Philadelphia, Pennsylvania and
               its  14  branch  locations  throughout   Philadelphia,   Chester,
               Montgomery and Delaware  counties,  Pennsylvania  and Wilmington,
               Delaware.  Roxborough  Manayunk  Bank  offers a wide  variety  of
               retail and commercial  banking  services,  including  residential
               mortgage,  consumer and commercial  loans,  and a wide variety of
               retail  deposit   products.   At  June  30,  2003,   Thistle  had
               consolidated assets of $913.6 million and stockholder's equity of
               $76.3  million.  The executive  offices of Thistle are located at
               6060 Ridge  Avenue,  Philadelphia,  Pennsylvania  19128,  and its
               telephone number for that location is (215) 483-3777.

          o    Citizens is a registered  bank holding company  headquartered  in
               Rhode Island and  organized  under the laws of Delaware.  Through
               its banking  subsidiaries  Citizens offers a wide range of retail
               and  commercial  banking  services,   including  residential  and
               commercial  mortgage lending and construction  loans,  commercial
               loan  and  leasing  services  and  retail  investment   services.
               Citizens'  banking  subsidiaries   currently  maintain  over  850
               banking  offices  in Rhode  Island,  Massachusetts,  Connecticut,
               Delaware, New Hampshire, New Jersey and Pennsylvania. At June 30,
               2003,  Citizens  had  consolidated  assets of $69.2  billion  and
               stockholder's equity of $8.4 billion.  Citizens is a wholly-owned
               subsidiary of RBSG International  Holdings Ltd., which in turn is
               a direct  wholly-owned  subsidiary  of The Royal Bank of Scotland
               plc and an  indirect  subsidiary  of The Royal  Bank of  Scotland
               Group, plc,

                                        3



               a public limited  holding  company  incorporated in Great Britain
               and  registered in Scotland with its  headquarters  in Edinburgh,
               Scotland and the fifth largest banking  organization in the world
               in market  value.  Neither The Royal Bank of Scotland plc nor The
               Royal Bank of Scotland  Group,  plc,  however,  is a party to the
               merger  agreement.  Citizens'  principal  executive  offices  are
               located at One Citizens  Plaza,  Providence,  Rhode Island 02903,
               and its telephone number for that location is (401) 456-7800.

          o    Citizens  Bank is a  Pennsylvania-chartered  savings  bank  and a
               wholly-owned (except for directors' qualifying shares) subsidiary
               of Citizens.  At June 30, 2003,  Citizens  Bank had  consolidated
               assets of $23.6 billion and stockholder's equity of $3.7 billion.
               Citizens Bank's principal  executive  offices are located at 2001
               Market Street, Suite 600,  Philadelphia,  Pennsylvania 19103, and
               its telephone number for that location is (267) 671-1121.

Thistle  Shareholders  Will  Receive  $26.00 in Cash for Each  Share of  Thistle
Common Stock. (Page 13)

         Citizens and Thistle propose a transaction in which Thistle will become
a  wholly-owned  subsidiary  of  Citizens  Bank by  virtue  of the  merger  of a
newly-formed  subsidiary  of  Citizens  Bank  with  and  into  Thistle.  If  the
acquisition  of Thistle by  Citizens  is  completed,  you will have the right to
receive $26.00 in cash, without interest, for each share of Thistle common stock
that you own as of the effective time of the merger.  You will need to surrender
your Thistle stock  certificates to receive the cash merger  consideration,  but
you should not send us any  certificates  now.  If the merger is  completed,  an
exchange agent appointed by Citizens will send you detailed  instructions on how
to exchange your shares.

The Merger Will Be Taxable For Thistle Shareholders.  (Page 40)

         For federal income tax purposes, the merger will be treated as the sale
to  Citizens  Bank of all of the  shares  of  Thistle  common  stock.  You  will
recognize taxable gain or loss equal to the difference  between the cash payment
(i.e.,  $26.00 per share) that you  receive  for your  shares of Thistle  common
stock and your  adjusted  tax basis in your  shares that you  exchange  for that
payment.  In general,  the gain or loss will be either long-term capital gain or
short-term  capital  gain  depending  on the  length  of time you have held your
shares of Thistle common stock.

         Tax matters are complicated, and the tax consequences of the merger may
vary among  shareholders.  In  addition,  you may be subject to state,  local or
foreign  tax laws that are not  discussed  in this proxy  statement.  You should
therefore  consult  your own tax  advisor  for a full  understanding  of the tax
consequences to you of the merger.

Outstanding  Thistle Stock Options Will Be Cancelled for Their Cash Value to the
Extent They Are Not  Exercised  Prior to the Merger and All Unvested  Restricted
Stock Awards Will Vest. (Page 23)

         At the  effective  time of the  merger  (which is the date on which the
merger is  consummated),  each  outstanding and  unexercised  option to purchase
shares of Thistle common stock issued under a Thistle stock option plan, whether
or not then vested and  exercisable,  will be terminated and each holder will be
entitled to receive in consideration for such option a cash payment from Thistle
at the closing of the merger in an amount equal to the difference between $26.00
and the per share  exercise  price of the  option,  multiplied  by the number of
shares covered by the option,  less any required tax withholdings.  All unvested
stock options will vest and become exercisable  immediately prior to the merger.
All unvested shares of restricted  stock awarded under the 1999 Restricted Stock
Plan will immediately vest and be converted to

                                        4



a right to receive $26.00 per share, less any required  withholding taxes, under
the same procedures applicable to other shareholders.

We Have  Received an Opinion  From Our  Financial  Advisor  That the Cash Merger
Consideration Is Fair To Thistle's  Shareholders from a Financial Point of View.
(Page 17)

         Among  other  factors  considered  in  deciding  to approve  the merger
agreement,  the Thistle board of directors  received the written  opinion of its
financial advisor, Sandler O'Neill & Partners, L.P. ("Sandler O'Neill") that, as
of September 22, 2003 (the date on which the Thistle board of directors approved
the merger  agreement),  the $26.00  cash  merger  consideration  is fair to the
holders of Thistle common stock from a financial point of view. This opinion was
subsequently  updated as of the date of this proxy statement.  The opinion dated
as of the date of this proxy  statement  is included as Appendix B to this proxy
statement. You should read this opinion completely to understand the assumptions
made,  matters  considered and  limitations of the review  undertaken by Sandler
O'Neill in providing its opinion.  Sandler  O'Neill's opinion is directed to the
Thistle  board of  directors  and does not  constitute a  recommendation  to any
shareholder as to any matters relating to the merger, including how to vote.

The Special Meeting (Page 9)

         The  special  meeting  will be held at __:__  _.m.,  Eastern  Time,  on
__________,  December___,  2003, at Williamson's Restaurant, One Belmont Avenue,
Bala Cynwyd, Pennsylvania.  At the special meeting, you will be asked to approve
and adopt the merger agreement and to act on any other matters that may properly
come before the special meeting.

Record Date; Vote Required (Pages 9 - 10)

         You can vote at the  special  meeting  if you owned  shares of  Thistle
common stock as of the close of business on _______________, 2003. On that date,
there were ___________ shares of Thistle common stock outstanding. You will have
one vote at the special  meeting for each share of Thistle common stock that you
owned of record on that date.

         The  affirmative  vote of a  majority  of the votes  cast by holders of
Thistle common stock  entitled to vote at the special  meeting at which a quorum
is present is necessary to approve and adopt the merger agreement.

         The directors and senior officers of Thistle have  individually  agreed
with Citizens Bank to vote their shares of Thistle  common stock in favor of the
merger  and  the  merger  agreement.  These  individuals  own in  the  aggregate
approximately   _____%  of  the  outstanding  shares  of  Thistle  common  stock
(exclusive of unexercised stock options and shares held in a fiduciary  capacity
under ERISA plans).

Your Board of  Directors  Unanimously  Recommends  Approval  and Adoption of the
Merger Agreement by Thistle Shareholders (Page 15)

         Based on the  reasons  described  elsewhere  in this  proxy  statement,
Thistle's board of directors  believes that the merger  agreement is fair to and
in your  best  interests.  Accordingly,  your  board  of  directors  unanimously
recommends that you vote "FOR" approval and adoption of the merger agreement.

Thistle and Citizens  Must Meet Several  Conditions to Complete the Merger (Page
26)

                                        5



         Completion  of the merger  depends on the  satisfaction  or waiver of a
number of conditions, including the following:

          o    Shareholders  of Thistle  must  approve the merger  agreement  in
               accordance with applicable law;

          o    Citizens  and  Thistle  must  receive  all  required   regulatory
               approvals to complete the transactions contemplated by the merger
               agreement,  and any  waiting  periods  required  by law must have
               passed;

          o    There must be no injunction,  order,  decree or law preventing or
               materially   restricting  the  completion  of  the   transactions
               contemplated by the merger agreement;

          o    The  representations  and  warranties  of  each of  Citizens  and
               Thistle  in  the  merger  agreement  that  are  qualified  as  to
               materiality must be true and correct and any such representations
               and warranties that are not so qualified must be true and correct
               in all  material  respects,  in each  case as of the  date of the
               merger agreement and as of the effective time of the merger;

          o    Citizens and Thistle must have performed in all material respects
               their respective  obligations  required to be performed under the
               merger agreement at or prior to the closing of the merger;

          o    No change in the business, assets, financial condition or results
               of  operations of Thistle or any of its  subsidiaries  shall have
               occurred  which  has  had,  or  is  reasonably   likely  to  have
               individually  or in the aggregate,  a material  adverse effect on
               Thistle and its subsidiaries taken as a whole;

          o    The  consent,  approval  or waiver  of each  person  (other  than
               required regulatory approvals) whose consent or approval shall be
               required  in  order  to  permit  the  lawful  completion  of  the
               transactions contemplated by the merger agreement shall have been
               obtained,   and  none  of  such   permits,   consents,   waivers,
               clearances,  approvals and authorizations  shall contain any term
               or condition which would  materially  impair the value of Thistle
               or Roxborough Manayunk Bank to Citizens; and

          o    The shareholder agreements executed and delivered, as of the date
               of the merger  agreement,  by each member of  Thistle's  board of
               directors  and  each of  Thistle's  identified  senior  executive
               officers,  remain in full force and effect at the effective  time
               of the merger.

         Unless  prohibited  by law,  either  Citizens or Thistle could elect to
waive any of the  conditions  for its benefit that have not been  satisfied  and
complete the merger anyway. The parties cannot be certain whether or when any of
the conditions to the merger will be satisfied or waived where  permissible,  or
that the merger will be completed.

The Parties Need to Obtain Various Regulatory Approvals In Order to Complete the
Merger. (Page 38)

         To complete the merger, the parties and their affiliates need to obtain
the  consent or approval  of,  give  notice to or obtain a waiver  from  various
regulatory authorities,  including the Board of Governors of the Federal Reserve
System or Federal  Reserve Board,  the Office of Thrift  Supervision or OTS, the
Federal  Deposit  Insurance  Corporation  or FDIC,  Pennsylvania,  Delaware  and
Massachusetts  bank  regulatory   authorities  and  certain  foreign  regulatory
authorities. The U.S. Department of Justice may

                                        6



provide  input into the approval  process of federal  banking  agencies and will
have between 15 and 30 days  following any approval by a federal  banking agency
to challenge the approval on antitrust grounds.  Citizens and Thistle have filed
or will file all  necessary  applications,  notices and requests for waiver with
applicable  regulatory  authorities in connection with the merger.  Citizens and
Thistle  cannot  predict,  however,  whether  or when  all  required  regulatory
approvals,  consents or waivers will be  obtained,  what  conditions  they might
include, or whether they will be received on a timely basis.

The Merger Agreement May Be Terminated By the Parties.  (Page 33)

         The merger agreement may be terminated at any time (even after approval
of the merger by the Thistle shareholders) as follows:

          o    By mutual consent of the parties;

          o    By Citizens or Thistle if any  required  regulatory  approval for
               the  completion of the  transactions  contemplated  by the merger
               agreement is not obtained,  or if any governmental  authority has
               issued a final order prohibiting the transactions;

          o    By Citizens or Thistle if the merger is not  completed by June 1,
               2004,  unless the failure to complete  the merger by that date is
               due to the failure by the party  seeking the  termination  of the
               merger  agreement  to perform  its  obligations  under the merger
               agreement;

          o    By Citizens or Thistle if the other party materially breaches any
               of its representations, warranties, covenants or agreements under
               the merger  agreement and the breach has not been cured within 30
               days  after  written  notice  of the  breach,  provided  that the
               terminating  party is not then in  material  breach of the merger
               agreement;

          o    By  Citizens  or  Thistle if the  shareholders  of Thistle do not
               approve the merger agreement; or

          o    By  Citizens,  if the  board of  directors  of  Thistle  does not
               publicly  recommend to its shareholders that the merger agreement
               be approved, or later withdraws or modifies its recommendation in
               a manner  materially  adverse to Citizens or Thistle breaches its
               covenant  not to  solicit  another  acquisition  transaction  (as
               defined in the merger agreement).

Thistle  Is  Obligated  To  Pay  Citizens  a   Termination   Fee  Under  Certain
Circumstances. (Page 38)

         As  a  material  inducement  to  Citizens  to  enter  into  the  merger
agreement, Thistle agreed to pay Citizens a termination fee of $5.6 million if:

          o    Citizens  terminates  the merger  agreement  because the board of
               directors  of  Thistle   does  not  publicly   recommend  to  its
               shareholders  that the merger  agreement  be  approved,  or later
               withdraws  or modifies  its  recommendation  in a manner which is
               materially  adverse to Citizens or Thistle  breaches its covenant
               not to solicit another acquisition transaction (as defined in the
               merger agreement);

          o    Citizens or Thistle  terminates the merger agreement  because the
               shareholders  of Thistle do not approve the merger  agreement and
               the board of directors  of Thistle has not  publicly  recommended
               that the  shareholders  vote in favor of  approval  of the merger
               agreement or has

                                        7



               withdrawn,  modified  or amended its  recommendation  in a manner
               which is adverse to Citizens; or

          o    Citizens or Thistle  terminates the merger agreement  because the
               shareholders  of Thistle do not approve the merger  agreement and
               both:

               >>   Within 12 months of the termination,  Thistle enters into an
                    agreement  to  engage  in or there  has  otherwise  occurred
                    another  acquisition  transaction  (as defined in the merger
                    agreement)  with any  person  (other  than  Citizens  or its
                    affiliates); and

               >>   At the time of the  termination  or event giving rise to the
                    termination,  it shall have been publicly announced that any
                    person  (other than Citizens or its  affiliates)  shall have
                    made,  or  disclosed an intention to make, a bona fide offer
                    to  engage  in  an  acquisition  transaction,  or  filed  an
                    application  (or given a notice),  whether in draft or final
                    form,  under  the  Bank  Holding  Company  Act of  1956,  as
                    amended,  or the  Change  in Bank  Control  Act of 1978,  as
                    amended,   for   approval   to  engage  in  an   acquisition
                    transaction.

Certain  Directors  and Officers of Thistle  Have  Interests in the Merger Which
Differ From Your Interests as a Thistle Shareholder. (Page 34)

         Some  of  the  directors   and  executive   officers  of  Thistle  have
agreements,  stock options,  restricted  stock awards and other benefit plans or
arrangements  that provide them with  interests in the merger that are different
from, or in addition to, your  interests.  These interests arise from the merger
agreement  and  because  of rights  under  benefits  and  compensation  plans or
arrangements  maintained by Thistle or Roxborough Manayunk Bank and, in the case
of the executive officers, under employment or special retention agreements, and
include the following:

          o    The award of  restricted  stock under the 1999  Restricted  Stock
               Plan to  executive  officers of Thistle  (which in the  aggregate
               amounts to approximately  $424,000)  provided that such executive
               officers  are still  employed  by  Thistle  as of the date of the
               consummation of the merger;

          o    The  vesting  of  all  unvested   stock  options  and  shares  of
               restricted  stock granted  under  Thistle's  equity  compensation
               plans upon consummation of the merger;

          o    The  allocation  under the  Roxborough  Manayunk Bank ESOP of any
               unallocated  assets  attributable  to the  exchange  of shares of
               Thistle common stock will be made to all plan  participants,  pro
               rata  based  upon  allocated  account  balances,   including  the
               accounts of executive officers, following termination of the ESOP
               and the complete  repayment of the outstanding  ESOP loan balance
               upon consummation of the merger;

          o    Severance  payments to John F.  McGill,  Jr.,  chairman and chief
               executive  officer of Thistle upon his  termination of employment
               as of the  merger in the  aggregate  amount of $1.3  million,  in
               accordance with his employment agreement with Thistle; and

                                        8



          o    Citizens' agreement to provide indemnification  arrangements for,
               among others,  directors and executive officers of Thistle and to
               maintain directors' and officers'  indemnification  insurance for
               such persons for a period of six years following the merger.

         The  board of  directors  of  Thistle  was aware of these  factors  and
considered them in approving the merger and the merger agreement.

Thistle  Shareholders  Do Not Have  Dissenters'  Rights In  Connection  With the
Merger. (Page 41)

         In accordance with Pennsylvania law, holders of Thistle common stock do
not have dissenters' or appraisal rights in connection with the merger.


                               THE SPECIAL MEETING

Time, Date and Place

         A special  meeting of  shareholders  of  Thistle  will be held at __:__
_.m.,  Eastern  Time,  on  ____________,   December  __,  2003  at  Williamson's
Restaurant, One Belmont Avenue, Bala Cynwyd, Pennsylvania.

Matter to be Considered

         The purpose of the special meeting is to consider and approve and adopt
the merger  agreement and to transact  such other  business as may properly come
before the special  meeting or any  adjournment or  postponement  of the special
meeting. At this time, the Thistle board of directors is unaware of any matters,
other than set forth in the preceding sentence, that may be presented for action
at the special meeting.

Shares Outstanding and Entitled to Vote; Record Date

         The  close of  business  on  _______________,  2003  has been  fixed by
Thistle as the record date for the  determination  of holders of Thistle  common
stock  entitled  to  notice  of and to  vote  at the  special  meeting  and  any
adjournment or postponement of the special meeting.  At the close of business on
the  record  date,  there  were  ____________  shares of  Thistle  common  stock
outstanding  and entitled to vote.  Each share of Thistle  common stock entitles
the holder to one vote at the special meeting on all matters properly  presented
at the special meeting.

How to Vote Your Shares

         Shareholders  of record may vote by mail or by  attending  the  special
meeting  and voting in person.  If you choose to vote by mail,  simply  mark the
enclosed  proxy  card,  date and sign it,  and  return  it in the  postage  paid
envelope provided.

         If your shares are held in the name of a bank,  broker or other  holder
of record, you will receive instructions from the holder of record that you must
follow in order  for your  shares to be  voted.  Also,  please  note that if the
holder of record of your shares is a broker,  bank or other nominee and you wish
to vote in person  at the  special  meeting,  you must  bring a letter  from the
broker,  bank or other nominee  confirming that you are the beneficial  owner of
the shares.

                                        9



         Any  shareholder  executing a proxy may revoke it at any time before it
is voted by:

          o    Delivering  to the  Secretary  of  Thistle  prior to the  special
               meeting a written  notice of  revocation  addressed to Frances E.
               McGill, III, Secretary,  Thistle Group Holdings,  Co., 6060 Ridge
               Avenue, Philadelphia, Pennsylvania 19128;

          o    Delivering  to Thistle  prior to the  special  meeting a properly
               executed proxy with a later date; or

          o    Attending the special meeting and voting in person.

Attendance  at the  special  meeting  will  not,  in and of  itself,  constitute
revocation of a proxy.

         Each proxy returned to Thistle (and not revoked) by a holder of Thistle
common  stock  will be  voted in  accordance  with  the  instructions  indicated
thereon.  If no  instructions  are  indicated,  the  proxy  will be voted  "FOR"
approval and adoption of the merger agreement.

         At this time, the Thistle board of directors is unaware of any matters,
other than set forth  above,  that may be  presented  for action at the  special
meeting or any  adjournment or  postponement  of the special  meeting.  If other
matters are properly presented,  however, the persons named as proxies will vote
in accordance  with their  judgment  with respect to such  matters.  The persons
named  as  proxies  by a  shareholder  may  propose  and  vote  for  one or more
adjournments  or  postponements  of the  special  meeting  to permit  additional
solicitation  of  proxies  in favor  of  approval  and  adoption  of the  merger
agreement,  but no proxy  voted  against the merger  agreement  will be voted in
favor of any such adjournment or postponement.

Vote Required

         A quorum,  consisting  of the  holders of a majority  of the issued and
outstanding  shares of  Thistle  common  stock,  must be present in person or by
proxy before any action may be taken at the special meeting. Abstentions will be
treated as shares that are present for purposes of determining the presence of a
quorum but will not be counted in the voting on a proposal.

         The affirmative  vote of a majority of the votes cast by all holders of
Thistle  common stock entitled to vote at the special  meeting,  in person or by
proxy,  is  necessary  to approve  and adopt the merger  agreement  on behalf of
Thistle.

         Thistle  intends to count  shares of Thistle  common  stock  present in
person at the special meeting but not voting, and shares of Thistle common stock
for which it has  received  proxies  but with  respect to which  holders of such
shares  have  abstained  on any matter,  as present at the  special  meeting for
purposes of determining  whether a quorum exists.  Because approval and adoption
of the merger agreement requires the affirmative vote of a majority of the votes
cast by all  holders of Thistle  common  stock  entitled  to vote at the special
meeting,   such  nonvoting  shares  and  abstentions  will  not  be  counted  in
determining  whether  or not the  required  number of shares  have been voted to
approve and adopt the merger  agreement.  In addition,  under applicable  rules,
brokers who hold shares of Thistle common stock in street name for customers who
are the beneficial  owners of such shares are prohibited  from giving a proxy to
vote  shares  held for such  customers  in favor of the  approval  of the merger
agreement  without  specific  instructions  to that effect from such  customers.
Accordingly,  the failure of such customers to provide instructions with respect
to their shares of Thistle  common stock to their broker will have the effect of
the shares not being

                                       10



voted and will not be  counted as a vote for or  against  the merger  agreement.
Such "broker  non-votes,"  if any, will be counted as a present for  determining
the  presence  or absence of a quorum for the  transaction  of  business  at the
special meeting or any adjournment or postponement thereof.

         The directors and  executive  officers of Thistle and their  respective
affiliates  collectively owned approximately _____% of the outstanding shares of
Thistle common stock as of the record date for the special meeting (inclusive of
stock options  exercisable within 60 days). The directors and senior officers of
Thistle have entered into shareholder  agreements with Citizens Bank pursuant to
which they have agreed to vote all of their shares  (excluding  shares held in a
fiduciary  capacity under ERISA plans) in favor of the merger  agreement.  These
individuals own in the aggregate  approximately _____% of the outstanding shares
of Thistle common stock (exclusive of unexercised  stock options).  See "Certain
Beneficial  Owners  of  Thistle  Common  Stock,"  on page 43 and "The  Merger --
Shareholder Agreements" on page 41.

         Citizens  Bank has  represented  to Thistle that  neither  Citizens nor
Citizens Bank nor any affiliate of either owns any securities of Thistle.

Solicitation of Proxies

         Thistle will pay for the costs of mailing  this proxy  statement to its
shareholders,  as well as all other costs incurred by it in connection  with the
solicitation  of  proxies  from  its  shareholders  on  behalf  of its  board of
directors.  In addition to  solicitation  by mail, the  directors,  officers and
employees of Thistle and its subsidiaries may solicit proxies from  shareholders
of Thistle in person or by telephone,  telegram,  facsimile or other  electronic
methods  without  compensation  other than  reimbursement  by Thistle  for their
actual expenses.

         Arrangements   also  will  be  made  with  brokerage  firms  and  other
custodians, nominees and fiduciaries for the forwarding of solicitation material
to the beneficial owners of Thistle common stock held of record by such persons,
and Thistle will reimburse such firms, custodians,  nominees and fiduciaries for
their reasonable out-of-pocket expenses in connection therewith.

         Thistle   has    retained    ____________________________________,    a
professional  proxy  solicitation  firm,  to  assist it in the  solicitation  of
proxies.  The fee payable to such firm in connection  with the merger is $______
plus reimbursement for reasonable out-of-pocket expenses.


                                   THE MERGER

         The following  information describes the material aspects of the merger
agreement and the merger.  This  description does not purport to be complete and
is  qualified  in its  entirety by  reference  to the  appendices  to this proxy
statement,  including the merger agreement attached as Appendix A. You are urged
to  carefully  read the  merger  agreement  and the  other  appendices  in their
entirety.

The Parties

         Set forth  below is a brief  description  of the  parties to the merger
agreement.

          o    Thistle is a unitary thrift holding  company  incorporated in the
               Commonwealth  of  Pennsylvania  in March  1998 to be the  holding
               company for  Roxborough  Manayunk  Bank, a  federally-  chartered
               stock savings bank. Prior to 1998, Roxborough Manayunk Bank was a
               subsidiary

                                       11



               of Thistle Group Holdings, Co., Inc., the majority of whose stock
               was owned by FJF  Financial,  M.H.C.,  a federal  mutual  holding
               company.  Roxborough  Manayunk Bank conducts business through its
               main  office  located in  Philadelphia,  Pennsylvania  and its 14
               branch locations throughout Philadelphia, Chester, Montgomery and
               Delaware   counties,   Pennsylvania  and  Wilmington,   Delaware.
               Roxborough  Manayunk  Bank  offers a wide  variety  of retail and
               commercial  banking  services,  including  residential  mortgage,
               consumer  and  commercial  loans,  and a wide  variety  of retail
               deposit  products.  At June 30,  2003,  Thistle had  consolidated
               assets  of  $913.6  million  and  stockholder's  equity  of $76.3
               million.  The  executive  offices of Thistle  are located at 6060
               Ridge Avenue, Philadelphia, Pennsylvania 19128, and its telephone
               number for that location is (215) 483-3777.

          o    Citizens is a registered  bank holding company  headquartered  in
               Rhode Island and  organized  under the laws of Delaware.  Through
               its banking  subsidiaries  Citizens offers a wide range of retail
               and  commercial  banking  services,   including  residential  and
               commercial  mortgage lending and construction  loans,  commercial
               loan  and  leasing  services  and  retail  investment   services.
               Citizens'  banking  subsidiaries   currently  maintain  over  850
               banking  offices  in Rhode  Island,  Massachusetts,  Connecticut,
               Delaware, New Hampshire, New Jersey and Pennsylvania. At June 30,
               2003,  Citizens  had  consolidated  assets of $69.2  billion  and
               stockholder's equity of $8.4 billion.  Citizens is a wholly-owned
               subsidiary of RBSG International  Holdings Ltd., which in turn is
               a direct  wholly-owned  subsidiary  of The Royal Bank of Scotland
               plc and an  indirect  subsidiary  of The Royal  Bank of  Scotland
               Group,  plc, a public limited  holding  company  incorporated  in
               Great Britain and registered in Scotland with its headquarters in
               Edinburgh, Scotland and the fifth largest banking organization in
               the world in market value. Neither The Royal Bank of Scotland plc
               nor The Royal Bank of Scotland Group,  plc, however is a party to
               the merger agreement.  Citizens'  principal executive offices are
               located at One Citizens  Plaza,  Providence,  Rhode Island 02903,
               and its telephone number for that location is (401) 456-7800.

          o    Citizens  Bank is a  Pennsylvania-chartered  savings  bank  and a
               wholly-owned (except for directors' qualifying shares) subsidiary
               of Citizens.  At June 30, 2003,  Citizens  Bank had  consolidated
               assets of $23.6 billion and stockholder's equity of $3.7 billion.
               Citizens Bank's principal  executive  offices are located at 2001
               Market Street, Suite 600,  Philadelphia,  Pennsylvania 19103, and
               its telephone number for that location is (267) 671-1121.

         Under the merger  agreement,  Citizens  Bank is the buyer and, with the
exception of certain  representations  and  warranties  by Citizens,  it and not
Citizens has made various  representations  and warranties,  covenants and other
agreements.  Pursuant to the merger agreement,  however,  Citizens has agreed to
cause Citizens Bank to perform all of its obligations under the merger agreement
and Citizens and Citizens  Bank are jointly and  severally  obligated and liable
for all of the  agreements  and  obligations  of Citizens  Bank under the merger
agreement.  As a  result,  for ease of  reference  the term  "Citizens"  in this
discussion  refers to both  Citizens  and  Citizens  Bank,  unless  the  context
otherwise requires.

Acquisition Structure

         Subject  to the terms and  conditions  set  forth in the  Agreement,  a
newly-formed subsidiary of Citizens Bank will be merged with and into Thistle.

                                       12



Merger Consideration

         At the effective time of the merger, each share of Thistle common stock
issued and  outstanding  immediately  prior to the  effective  time  (other than
certain  shares held by Thistle or  Citizens)  will be cancelled  and  converted
automatically  into the right to receive from Citizens an amount equal to $26.00
in cash, without interest.

         After the completion of the merger,  holders of certificates that prior
to the merger  represented issued and outstanding shares of Thistle common stock
will  have no  rights  with  respect  to those  shares  except  for the right to
surrender the certificates for the merger consideration. After the completion of
the merger,  holders of shares of Thistle  common stock will have no  continuing
equity interest in Thistle or Citizens and, therefore,  will not share in future
earnings, dividends or growth of Thistle or Citizens.

Effective Time of the Merger

         The merger will become  effective when articles of merger,  executed in
accordance with the relevant provisions of the Pennsylvania Business Corporation
Law, are filed with the Department of State of the  Commonwealth of Pennsylvania
(or  such  later  time as may be set  forth in the  articles  of  merger  by the
parties,  but in no event more than 30 days after the date that the  articles of
merger  are  filed  with  the  Department  of  State  of  the   Commonwealth  of
Pennsylvania),  which will not be done  unless and until all  conditions  to the
obligations  of the parties to  consummate  the merger are  satisfied  or waived
where  permissible.  See " -- Conditions  to the Merger,"  beginning on page 26.
Although no assurance can be given in this regard,  it is  anticipated  that the
merger will become effective early in the first quarter of 2004.

Background of the Merger

         From time to time over the past few  years,  Thistle's  management  and
board  of  directors  have  considered  the  possibility  of  various  strategic
alternatives as part of their continuing efforts to enhance Thistle's  community
banking   franchise  and  to  maximize   shareholder   value.   These  strategic
alternatives have included continuing as an independent  institution,  acquiring
branch offices and other  community  banks and entering into a strategic  merger
with  similarly-sized  or  larger  institutions.  The board  also has  sought to
enhance  shareholder value through increased cash dividends and share repurchase
programs.

         At its  regularly-scheduled  meeting in July 2003,  the  Thistle  Board
determined to proceed with a detailed  strategic review of various  alternatives
available to Thistle,  including  one or more  acquisitions  of other  financial
institutions,  a sale of Thistle to another  financial  institution or Thistle's
execution of its existing  business plan as an  independent  company.  The Board
directed  management  of Thistle  to pursue  this  strategic  review and to test
management's  assumptions  and  conclusions  by  consulting  with  one  or  more
independent advisors.

         On July 18, 2003, John F. McGill,  Jr., the Chief Executive  Officer of
Thistle, met with representatives of the investment banking firm Sandler O'Neill
& Partners,  L.P. in New York City. At this  meeting,  Mr.  McGill,  assisted by
Sandler  O'Neill,  reviewed  Thistle's  operations  and the  markets in which it
competes,  Thistle's  anticipated  future  earnings as an  independent  company,
financial  institutions  which might be interested in pursuing an acquisition of
Thistle  and how  Thistle  would be  viewed  by  parties  interested  in such an
acquisition,  and the pricing  multiples in the mergers and acquisitions  market
for  financial  institutions  similar to  Thistle.  The parties  also  discussed
alternatives available to Thistle as an independent company, including enhancing
its branch structure and making one or more strategic acquisitions. In addition,
Mr. McGill authorized Sandler O'Neill to identify a limited group of potential

                                       13



acquirers  that  would be  discrete,  decisive  and  aggressive  in  pursuing  a
transaction  that would  produce  the best  possible  result for Thistle and its
shareholders.  Citizens was one of the potential acquirers identified by Sandler
O'Neill.

         On August 4, 2003,  Mr.  McGill met with  Lawrence  K. Fish,  Chairman,
President and Chief Executive  Officer of Citizens,  and Bradford B. Kopp, Group
Vice President of Citizens,  to discuss a possible business  combination between
Citizens and Thistle.  The discussions were general in nature.  At this meeting,
Messrs.  Fish and Kopp indicated to Mr. McGill that Citizens might be interested
in pursuing a business combination with Thistle.

         Following this meeting, Citizens and Thistle executed a confidentiality
agreement  and  representatives  of Sandler  O'Neill  had  discussions  with and
provided  information  to Citizens to assist  Citizens in formulating a possible
range of values for Thistle shares in an acquisition by Citizens.

         On August 18, Mr. Kopp  telephoned  Sandler  O'Neill to  indicate  that
Citizens  would  be  willing  to  acquire  Thistle  in a  transaction  in  which
shareholders  would receive $20 to $22 per share in cash. Mr. McGill and Sandler
advised  Mr. Kopp that a price in this range  would not be  sufficient  to merit
serious  consideration  by the Board.  Citizens  subsequently  informed  Sandler
O'Neill that it would need  additional  information  to determine if it would be
willing to increase its indication of interest.

         On  August  21,  Mr.  McGill  met  with a  representative  of a  second
financial  institution  to  explore  the  institution's  interest  in a possible
acquisition of Thistle.  The  discussions  were general in nature.  In addition,
during  this  period,   Sandler  O'Neill   contacted   certain  other  financial
institutions that it had identified as potential  acquirers of Thistle.  None of
the other  parties  contacted  by Sandler  O'Neill  expressed  an  interest in a
transaction  that  would  likely  deliver  comparable  value to  Thistle  or its
shareholders.

         On August 26, Mr.  McGill,  together with a  representative  of Sandler
O'Neill,  met with Mr. Kopp and Stephen D.  Steinour,  Chairman,  President  and
Chief Executive Officer of Citizens Bank of Pennsylvania.  At this meeting,  Mr.
McGill  provided   additional   information  to  Citizens  regarding   Thistle's
operations,  including its branch structure and locations, real estate holdings,
credit  underwriting  standards,  exposure  to  non-performing  loans  and other
matters.

         On September 2, the second financial  institution with which Mr. McGill
had prior  discussions  contacted  Sandler O'Neill to indicate that it still had
interest in a  transaction  with  Thistle but that it was  uncertain  as to what
pricing it could offer.

         On  September  2, Mr. Fish called Mr.  McGill to indicate  Citizens was
prepared to offer $25.00 a share in cash.  Mr.  McGill agreed to relay the offer
to the Thistle Board.

         The Thistle Board met on September 3, 2003 to discuss  Citizens' offer.
Representatives from Sandler O'Neill and from the law firm Dechert LLP were also
present at the meeting.  Sandler  O'Neill made a presentation to the Board which
included an analysis of the proposed  transaction  with  Citizens,  a summary of
merger  transactions  in  the  banking  industry  for  comparable  institutions,
valuation analyses and other financial  information relevant to consideration of
the Citizens' proposal. Legal counsel also discussed the Board's legal duties in
connection  with the  proposed  transaction.  Following  this  presentation  and
further  discussion,  the Board authorized  Thistle to proceed with negotiations
with  Citizens  but also to  continue  to  develop  the  interest  of the second
financial institution in a possible transaction and to quantify this interest.

                                       14



         Following  the  September  3 meeting,  Sandler  O'Neill  and the second
financial  institution  conducted  additional  discussions  regarding a possible
business combination between Thistle and this second financial institution.

         On September 9, Mr.  McGill  telephoned  Mr. Fish to indicate  that Mr.
McGill would  endorse a  transaction  with  Citizens at $27 per share.  Mr. Fish
agreed to respond  promptly.  On September 10, Mr. Fish telephoned Mr. McGill to
advise him that  Citizens was willing to improve its price to $26 per share.  In
this  discussion,  Mr. Fish advised Mr. McGill that Citizens was not prepared to
improve its offer beyond $26 per share.

         On  September  12,  2003,  the Thistle  Board met to discuss  Citizens'
revised proposal as well as the other  developments.  Representatives of Sandler
O'Neill,  Dechert  LLP and the law firm  Malizia  Spidi & Fisch,  PC,  Thistle's
outside counsel, were also present. At the meeting, Sandler O'Neill presented an
updated  analysis of the Citizens  proposal and reviewed  other  expressions  of
interest.  The board  continued its discussion  and analysis of the  alternative
proposals,  including  (1) the board's  obligation to enhance value to Thistle's
shareholders,   (2)  the  ability  of   potential   acquirors  to  complete  the
transaction,  (3) the adequacy of the price,  and (4) the effect of the proposed
transaction  on employees,  customers and the  community.  After  completing its
analysis,  the Thistle Board  determined that Citizens' offer was most likely to
produce  the  best  result  for  Thistle  and its  shareholders  and  authorized
negotiations with Citizens to proceed.

         During  the  week of  September  15,  2003,  Citizens  initiated  a due
diligence  investigation  of Thistle and its affairs.  In addition,  during this
week, the legal representatives of both parties, Thistle personnel, and Citizens
personnel commenced negotiations of a definitive merger agreement.

         On September 22, 2003, following conclusion of these negotiations,  the
Thistle Board convened a meeting to review the merger agreement and consider the
transaction  with  Citizens.  At this meeting,  the Thistle  Board  approved the
merger agreement and resolved to recommend that Thistle  shareholders vote their
shares in favor of approving the merger agreement.  Later that morning, Citizens
and Thistle  executed the definitive  merger  agreement and issued a joint press
release publicly announcing the transaction.

         Recommendation  of the Thistle  Board of Directors  and Reasons for the
Merger

         The Thistle  board has  unanimously  approved the merger  agreement and
unanimously  recommends  that  Thistle  shareholders  vote  "FOR"  approval  and
adoption of the merger agreement.

         The Thistle board has determined that the merger is fair to, and in the
best  interests  of,  Thistle  and its  shareholders.  In  approving  the merger
agreement,  the Thistle board consulted with Sandler O'Neill with respect to the
financial  aspects and fairness of the merger from a financial point of view and
with its legal  counsel  as to its  legal  duties  and the  terms of the  merger
agreement. In arriving at its determination, the Thistle board also considered a
number of factors, including the following:

          o    The board's familiarity with and review of information concerning
               the  business,   results  of  operations,   financial  condition,
               competitive position and future prospects of Thistle;

                                       15



          o    The  current  and   prospective   environment  in  which  Thistle
               operates,   including  national,   regional  and  local  economic
               conditions,  the  competitive  environment  for  banks  and other
               financial  institutions  generally and the  increased  regulatory
               burdens on financial  institutions generally and the trend toward
               consolidation  in the  banking  industry  and  in  the  financial
               services industry;

          o    The financial  presentation of Sandler O'Neill and the opinion of
               Sandler O'Neill that, as of the date of such opinion,  the merger
               consideration  of  $26.00  in cash per  share  was  fair,  from a
               financial  point of view, to the holders of Thistle  common stock
               (see " -- Opinion of Thistle's Financial Advisor," on page 17);

          o    The historical  market prices of the Thistle common stock and the
               fact that the $26.00 per share merger consideration represented a
               35%  premium  over the per  share  closing  price of the  Thistle
               common stock on the business day before the merger was  announced
               and a 41% premium  over the average per share  closing  prices of
               the Thistle common stock during the four-week period  immediately
               preceding the merger  announcement  (see "Market for Common Stock
               and Dividends" on page 42);

          o    Results  that could be  expected  to be obtained by Thistle if it
               continued to operate  independently,  and the likely  benefits to
               shareholders  of such course,  as compared  with the value of the
               merger consideration being offered by Citizens;

          o    The ability of Citizens to pay the aggregate merger consideration
               and to receive the  requisite  regulatory  approvals  in a timely
               manner;

          o    The fact that the  consideration  to be received in the merger is
               cash,  thus  eliminating  any  uncertainty  in valuing the merger
               consideration  to be received by Thistle  shareholders,  and that
               this consideration would result in a fully-taxable transaction to
               Thistle shareholders;

          o    Sandler O'Neill's  assessment that it currently was unlikely that
               another  acquiror  had both  the  willingness  and the  financial
               capability  to offer to  acquire  Thistle  at a price  which  was
               higher than that being offered by Citizens;

          o    The terms and conditions of the merger  agreement,  including the
               parties' respective  representations,  warranties,  covenants and
               other  agreements,  the conditions to closing,  a provision which
               permits  Thistle's  board of  directors,  in the  exercise of its
               fiduciary   duties,   under   certain   conditions,   to  furnish
               information  to, or engage in  negotiations  with,  a third party
               which has submitted an  unsolicited  proposal to acquire  Thistle
               and a provision  providing for Thistle's payment of a termination
               fee to  Citizens  if the merger  agreement  is  terminated  under
               certain  circumstances  and the effect such termination fee could
               have on a third  party's  decision to propose a merger or similar
               transaction  to Thistle at a higher price than that  contemplated
               by the merger with Citizens;

          o    The effects of the merger on Thistle's  depositors  and customers
               and the  communities  served by  Thistle  which was  deemed to be
               favorable given that they

                                       16



               would be  served  by a  geographically  diversified  organization
               which had greater resources than Thistle; and

          o    The effects of the merger on Thistle's  employees,  including the
               prospects for employment with a large,  growing organization such
               as Citizens and the  severance  and other  benefits  agreed to be
               provided by Citizens to employees whose employment was terminated
               in connection with the merger.

         The  discussion  and factors  considered  by the  Thistle  board is not
intended to be  exhaustive,  but includes all material  factors  considered.  In
approving the merger agreement, the Thistle board did not assign any specific or
relative  weights to any of the foregoing  factors and individual  directors may
have weighted factors differently.

         Opinion of Thistle's Financial Advisor

         By letter  agreement  dated as of August  25,  2003,  Thistle  retained
Sandler O'Neill as an independent financial advisor in connection with Thistle's
consideration of a possible business combination  involving Thistle and a second
party. Sandler O'Neill is a nationally  recognized investment banking firm whose
principal business specialty is financial  institutions.  In the ordinary course
of its investment banking business,  Sandler O'Neill is regularly engaged in the
valuation of financial  institutions  and their  securities in  connection  with
mergers and acquisitions and other corporate transactions.

         Sandler  O'Neill  acted as financial  advisor to Thistle in  connection
with the proposed merger and participated in certain of the negotiations leading
to the merger agreement. At the request of the Thistle Board, representatives of
Sandler  O'Neill  attended  the  September  21, 2003  meeting at which the Board
considered the merger and approved the merger  agreement.  At the September 21st
meeting,  Sandler  O'Neill  delivered  to the  Thistle  Board its oral  opinion,
subsequently   confirmed  in  writing,   that,  as  of  such  date,  the  merger
consideration was fair to Thistle's shareholders from a financial point of view.
Sandler  O'Neill has confirmed  its September  21st opinion by delivering to the
board a written opinion dated the date of this proxy statement. In rendering its
updated opinion,  Sandler O'Neill confirmed the  appropriateness of its reliance
on the analyses used to render its earlier  opinion by reviewing the assumptions
upon which its analyses were based,  performing  procedures to update certain of
its analyses and reviewing the other factors considered in rendering its earlier
opinion.  The full text of Sandler  O'Neill's  updated  opinion is  attached  as
Appendix  B to  this  Proxy  Statement.  The  opinion  outlines  the  procedures
followed,   assumptions  made,   matters   considered  and   qualifications  and
limitations  on the review  undertaken  by  Sandler  O'Neill  in  rendering  the
opinion.  The  description  of the opinion set forth below is  qualified  in its
entirety by reference to the opinion. Thistle shareholders are urged to read the
opinion carefully and in its entirety in connection with their  consideration of
the proposed merger.

         Sandler  O'Neill's  opinion  speaks only as of the date of the opinion.
Sandler  O'Neill's opinion was directed to the Thistle Board and was provided to
the Board for its information in considering the merger. The opinion is directed
only to the fairness of the merger  consideration to Thistle shareholders from a
financial point of view. It does not address the underlying business decision of
Thistle to engage in the  merger or any other  aspect of the merger and is not a
recommendation to any Thistle shareholder as to how such shareholder should vote
at the special meeting with respect to the merger or any other matter.

                                       17



         In connection with rendering its opinion,  Sandler O'Neill reviewed and
considered, among other things:

         (1) the merger agreement;

         (2)  certain  publicly   available   financial   statements  and  other
         historical financial information of Thistle that they deemed relevant;

         (3) certain  publicly  available  historical  financial  information of
         Citizens that they deemed relevant;

         (4) financial projections for Thistle for the years ending December 31,
         2003 through 2008 reviewed with  Thistle's  senior  management  and the
         views of Thistle's senior management, based on limited discussions with
         them,  regarding Thistle's business,  financial  condition,  results of
         operations  and  prospects;  (5) the  views  of  senior  management  of
         Citizens,  based on limited discussions with  representatives of senior
         management, regarding Citizens' financial condition and prospects;

         (6) the publicly  reported  historical  price and trading  activity for
         Thistle's common stock, including a comparison of certain financial and
         stock market  information for Thistle with similar  publicly  available
         information  for certain other  companies  the  securities of which are
         publicly traded;

         (7) the financial terms of certain recent business  combinations in the
         savings institution industry, to the extent publicly available;

         (8)  the  current   market   environment   generally  and  the  banking
         environment in particular; and

         (9)  such  other   information,   financial   studies,   analyses   and
         investigations  and  financial,  economic  and market  criteria as they
         considered relevant.

         In  performing  its reviews and analyses and in rendering  its opinion,
Sandler O'Neill assumed and relied upon the accuracy and completeness of all the
financial  information,   analyses  and  other  information  that  was  publicly
available  or  otherwise  furnished  to,  reviewed by or  discussed  with it and
further relied on the assurances of management of Thistle and Citizens that they
were not aware of any facts or  circumstances  that would make such  information
inaccurate or misleading. Sandler O'Neill was not asked to and did not undertake
an  independent  verification  of the  accuracy or  completeness  of any of such
information  and they did not assume any  responsibility  or  liability  for the
accuracy or  completeness  of any of such  information.  Sandler O'Neill did not
make an  independent  evaluation  or  appraisal  of the assets,  the  collateral
securing  assets or the  liabilities,  contingent  or  otherwise,  of Thistle or
Citizens or any of their respective  subsidiaries,  or the collectibility of any
such  assets,  nor was it furnished  with any such  evaluations  or  appraisals.
Sandler O'Neill is not an expert in the evaluation of allowances for loan losses
and it did not make an  independent  evaluation of the adequacy of the allowance
for loan losses of Thistle or Citizens or any of their subsidiaries,  nor did it
review any  individual  credit  files  relating to Thistle or Citizens or any of
their  subsidiaries.  With Thistle's  consent,  Sandler O'Neill assumed that the
respective  allowances  for loan losses for both  Thistle and Citizens and their
respective subsidiaries were adequate to cover such losses. In addition, Sandler
O'Neill did not conduct any physical  inspection of the properties or facilities
of Thistle or Citizens or any of their subsidiaries.

                                       18



         Sandler O'Neill's  opinion was necessarily based upon market,  economic
and other  conditions as they existed on, and could be evaluated as of, the date
of its  opinion.  Sandler  O'Neill  assumed,  in all  respects  material  to its
analysis, that all of the representations and warranties contained in the merger
agreement and all related  agreements  are true and correct,  that each party to
such  agreements  will perform all of the covenants  required to be performed by
such party  under such  agreements,  and that the  conditions  precedent  in the
merger  agreement are not waived.  Sandler O'Neill also assumed,  with Thistle's
consent,  that  there has been no  material  change in  Thistle's  or  Citizens'
assets, financial condition, results of operations,  business or prospects since
the  date of the  last  financial  statements  made  available  to them and that
Thistle and Citizens will remain as going  concerns for all periods  relevant to
its analyses.

         In  rendering  its  opinion,  Sandler  O'Neill  performed  a variety of
financial  analyses.  The  following  is a  summary  of  the  material  analyses
performed  by  Sandler  O'Neill,  but is not a complete  description  of all the
analyses underlying Sandler O'Neill's opinion.  The summary includes information
presented  in  tabular  format.  In  order  to fully  understand  the  financial
analyses,  these tables must be read together with the  accompanying  text.  The
tables alone do not constitute a complete description of the financial analyses.
The preparation of a fairness opinion is a complex process involving  subjective
judgments as to the most appropriate and relevant methods of financial  analysis
and the  application  of those  methods  to the  particular  circumstances.  The
process,  therefore,  is not  necessarily  susceptible to a partial  analysis or
summary  description.  Sandler  O'Neill  believes  that  its  analyses  must  be
considered  as a whole and that  selecting  portions of the factors and analyses
considered  without  considering  all factors and  analyses,  or  attempting  to
ascribe relative weights to some or all such factors and analyses,  could create
an incomplete view of the evaluation  process  underlying its opinion.  Also, no
company included in Sandler O'Neill's  comparative  analyses  described below is
identical to Thistle and no transaction is identical to the merger. Accordingly,
an  analysis  of  comparable   companies  or   transactions   involves   complex
considerations and judgments  concerning  differences in financial and operating
characteristics  of  companies  and other  factors  that could affect the public
trading values or merger  transaction  values, as the case may be, of Thistle or
the companies to which it is being compared.

         The  earnings  projections  for Thistle used and relied upon by Sandler
O'Neill in its analyses  were based upon  financial  projections  reviewed  with
Thistle's  management.  With respect to such projections,  Thistle's  management
confirmed to Sandler  O'Neill that they reflected the best  currently  available
estimates  and  judgments  of  Thistle's  management  of  the  future  financial
performance of Thistle and Sandler  O'Neill assumed for purposes of its analyses
that such performances  would be achieved.  Sandler O'Neill expressed no opinion
as to such financial  projections  or the  assumptions on which they were based.
These  projections  were based on numerous  variables and  assumptions  that are
inherently uncertain and, accordingly, actual results could vary materially from
those set forth in such projections.

         In  performing  its  analyses,   Sandler  O'Neill  also  made  numerous
assumptions  with  respect  to  industry  performance,   business  and  economic
conditions and various other matters,  many of which cannot be predicted and are
beyond the  control of  Thistle,  Citizens  and Sandler  O'Neill.  The  analyses
performed by Sandler O'Neill are not necessarily  indicative of actual values or
future results, which may be significantly more or less favorable than suggested
by such analyses.  Sandler O'Neill  prepared its analyses solely for purposes of
rendering  its opinion and provided  such  analyses to the Thistle  Board at the
September  21st meeting.  Estimates on the values of companies do not purport to
be  appraisals  or  necessarily  reflect the prices at which  companies or their
securities  may  actually be sold.  Such  estimates  are  inherently  subject to
uncertainty and actual values may be materially different.  Accordingly, Sandler
O'Neill's  analyses do not  necessarily  reflect the value of  Thistle's  common
stock or the prices at which Thistle's common stock may be sold at any time.

                                       19



         Summary of Proposal.  Sandler  O'Neill  reviewed the financial terms of
the  proposed  transaction.  Based upon the per share  consideration  of $26.00,
Sandler O'Neill calculated an aggregate transaction value of $148 million. Based
upon Thistle's June 30, 2003 financial  information,  Sandler O'Neill calculated
the following ratios:

         Aggregate transaction value / last twelve months' earnings       29.9x
         Aggregate transaction value / estimated 2003 earnings            31.6x
         Aggregate transaction value / tangible book value               215.5%
         Aggregate transaction value / book value                        193.8%
         Aggregate tangible book premium / core deposits (1)              15.6%
         _________________________
         (1) Assumes core deposits of $509.4 million.

Sandler O'Neill noted that the per share  consideration of $26.00  represented a
34.3% premium to the September 18, 2003 closing price of Thistle's common stock.

         Stock  Trading  History.  Sandler  O'Neill  reviewed the history of the
reported   trading  prices  and  volume  of  Thistle's   common  stock  and  the
relationship  between the  movements in the prices of Thistle's  common stock to
movements in certain stock  indices,  including the Standard & Poor's 500 Index,
the  Nasdaq  Bank  Index,  the  Standard  & Poor's  Bank  Index  and the  median
performance  of  a  composite  group  of  publicly   traded   regional   savings
institutions  selected by Sandler  O'Neill.  During the one-year and three- year
periods ended September 18, 2003,  Thistle's common stock  outperformed  each of
the indices to which it was compared.

                               Beginning Index Value    Ending Index Value
                                September 18, 2002      September 18, 2003
                                ------------------      ------------------
Thistle                                 100.0%                  184.8%
Regional Group                          100.0                   128.6
Nasdaq Bank Index                       100.0                   116.8
S&P Bank Index                          100.0                   109.0
S&P 500 Index                           100.0                   117.5

                               Beginning Index Value    Ending Index Value
                                September 18, 2000      September 18, 2003
                                ------------------      ------------------
Thistle                                 100.0%                  242.6%
Regional Group                          100.0                   221.0
Nasdaq Bank Index                       100.0                   153.2
S&P Bank Index                          100.0                   110.7
S&P 500 Index                           100.0                    70.2


         Comparable  Company Analysis.  Sandler O'Neill used publicly  available
information to compare  selected  financial and market trading  information  for
Thistle  and a group  of nine  publicly  traded  regional  savings  institutions
selected by Sandler O'Neill:


Flushing Financial Corporation                 FMS Financial Corporation
PennFed Financial Services, Inc.               GA Financial, Inc.
OceanFirst Financial Corp.                     Warwick Community Bancorp, Inc.
Parkvale Financial Corporation                 TF Financial Corporation
ESB Financial Corporation

                                       20


         The analysis  compared  publicly  available  financial  information for
Thistle and each of the companies in the Regional Group as of and for the twelve
months ended June 30, 2003. The table below sets forth the comparative  data for
Thistle and the median data for the  Regional  Group,  with  pricing  data as of
September 18, 2003.

- -------------------------------------------------------------------------------
                                              Comparable Group Analysis
- -------------------------------------------------------------------------------



                                               Thistle           Regional
                                               -------           --------
                                                                  Median
                                                                  ------
                                         --------------------------------------
Total assets (in thousands)                   $913,630          $1,341,586
Tangible equity/total assets                    7.58%             7.51%
Intangible assets/total equity                  10.06              2.73
Net loans/total assets                          35.05             51.44
Gross loans/total deposits                      58.76             84.32
Total borrowings/total assets                   20.64             26.99
Non-performing assets/total assets              0.38               0.27
Loan loss reserve/gross loans                   0.91               0.84
Net interest margin                             2.62               2.80
Fees/revenues                                   14.55             15.67
Non-interest income/average                     0.42               0.42
assets
Non-interest expense/average                    2.19               1.95
assets
Efficiency ratio                                75.77             62.64
Return on average assets                        0.58               0.75
Return on average equity                        6.18              10.83
Price/tangible book value per                  147.37             182.11
share
Price/last 12 months' EPS                      20.38x             16.96
Price / 2003 estimated EPS                      21.04             15.21
Dividend payout ratio                          37.89%             38.71%
Dividend yield                                  1.86               1.90


         Analysis of Selected Merger Transactions.  Sandler O'Neill reviewed all
transactions announced nationwide from January 1, 2003 to September 18, 2003 and
selected  regional  transactions  announced during the same period, in each case
involving  saving  institutions  as the acquired  institution  and a transaction
value  greater  than $15  million.  Sandler  O'Neill  reviewed  23  transactions
announced nationwide and 9 transactions  announced in the region  (Pennsylvania,
New York, Massachusetts and Connecticut). Sandler O'Neill reviewed the multiples
of  transaction   value  at  announcement  to  last  twelve  months'   earnings,
transaction value to estimated current year earnings,  transaction value to book
value,  transaction value to tangible book value,  tangible book premium to core
deposits  and premium to market price and computed  high,  low,  mean and median
multiples  and premiums for each group of  transactions.  These  multiples  were
applied to Thistle's financial information as of and for the twelve months ended
June 30, 2003. As illustrated in the following table, Sandler O'Neill derived an
imputed range of values per share of Thistle's  common stock of $15.53 to $29.48
based upon the median multiples for nationwide transactions and $16.36 to $33.49
based upon the median multiples for regional transactions.

                                       21



                                                   Nationwide        Regional
                                                  Transactions     Transactions
                                                  ------------     ------------
                                              Median   Implied  Median   Implied
                                              Multiple Value    Multiple Value
                                              -------- -------  -------- -------


Transaction value/LTM EPS                       18.75x   $17.70   19.85x  $18.75
Transaction value/Estimated 2003 EPS (1)        16.88x   $15.53   17.78x  $16.36
Transaction value/Book value                    163.13%  $23.90  225.60%  $33.06
Transaction value/Tangible book value           187.24%  $24.67  254.15%  $33.49
Tangible book premium/Core deposits (2)          16.67%  $29.48   20.36%  $33.09
Premium to market price (3)                      24.91%  $24.18   22.41%  $23.70

__________________________
(1)  Based upon I/B/E/S estimate for fully diluted EPS of $0.92 for 2003.
(2)  Assumes  core  deposits of $509.4  million
(3)  Based upon Thistle's stock price of $19.20 as of September 18, 2003.

         Discounted Dividend Stream and Terminal Value Analysis. Sandler O'Neill
also  performed  an  analysis  that  estimated  the future  stream of  after-tax
dividend flows of Thistle through December 31, 2008 under various circumstances,
assuming  that Thistle  performed in accordance  with the financial  projections
(including  earnings  forecasts,  share  repurchases  and dividend  projections)
reviewed with  management.  To approximate  the terminal value of Thistle common
stock at December 31, 2008,  Sandler  O'Neill applied  price/earnings  multiples
ranging from 12x to 19x. The dividend  income  streams and terminal  values were
then discounted to present values using different discount rates ranging from 9%
to 13% chosen to  reflect  different  assumptions  regarding  required  rates of
return of holders or prospective  buyers of Thistle common stock. As illustrated
in the following table,  this analysis  indicated an imputed range of values per
share of Thistle common stock of $9.29 to $16.32.


Discount
Rate           12x        15x        16x        17x        18x        19x
- -------------- --------   --------   --------   -------    --------   --------
9%              $11.10     $13.34     $14.09     $14.83     $15.58     $16.32
10               10.61      12.74      13.45      14.16      14.86      15.57
11               10.15      12.17      12.84      13.52      14.19      14.87
12                9.71      11.63      12.28      12.92      13.56      14.20
13                9.29      11.13      11.74      12.35      12.96      13.57

         In  connection  with  its  analyses,  Sandler  O'Neill  considered  and
discussed  with the  Thistle  Board  how the  present  value  analyses  would be
affected by changes in the underlying  assumptions,  including  variations  with
respect to net income. Sandler O'Neill noted that the discounted dividend stream
and terminal  value  analysis is a widely used  valuation  methodology,  but the
results of such methodology are highly  dependent upon the numerous  assumptions
that must be made,  and the results  thereof are not  necessarily  indicative of
actual values or future results.

         In  connection  with the  merger,  Thistle  has  agreed to pay  Sandler
O'Neill  a  transaction  fee of 1% of the  aggregate  transaction  value  of the
merger,  of which  $250,000  has been paid  with the  remainder  contingent  and
payable upon closing of the merger.  Based on the $26.00 price per share payable
in the merger and the number of shares of Thistle  common stock and common stock
equivalents outstanding on

                                       22



the record date for the special  meeting,  this fee will amount to approximately
$1.5 million.  Sandler O'Neill has also received a fee of $150,000 for rendering
its opinion,  which will be credited against that portion of the transaction fee
due upon closing.  Thistle has also agreed to reimburse  Sandler O'Neill for its
reasonable out-of-pocket expenses incurred in connection with its engagement and
to indemnify  Sandler O'Neill and its affiliates and their respective  partners,
directors,  officers, employees, agents, and controlling persons against certain
expenses and liabilities, including liabilities under securities laws.

         Sandler O'Neill has in the past provided investment banking services to
Thistle and received compensation for such services. Sandler O'Neill has also in
the past  provided  certain  investment  banking  services to  Citizens  and has
received   compensation   for  such  services  and  may  provide,   and  receive
compensation  for,  such  services in the future.  In addition,  in the ordinary
course  of  its  business  as a  broker-dealer,  Sandler  O'Neill  may  purchase
securities from and sell securities to Thistle and Citizens and their respective
affiliates and may actively  trade the equity  securities of Thistle for its own
account and for the accounts of customers and, accordingly, may at any time hold
a long or short position in such securities.

Treatment of Stock Options and Restricted Stock

         At the effective time of the merger,  each  outstanding and unexercised
option to purchase  shares of Thistle  common stock issued under a Thistle stock
option plan, whether or not then vested and exercisable,  will be terminated and
each holder will be entitled to receive in consideration  for such option a cash
payment from Thistle at the closing in an amount equal to the difference between
$26.00 and the per share exercise price of the option,  multiplied by the number
of shares covered by the option, less any required tax withholdings.

         At the effective time of the merger,  each unvested restricted share of
Thistle  common stock  granted  under a Thistle  restricted  stock plan which is
outstanding  immediately  prior to the  effective  time of the  merger  shall be
cancelled in exchange for a cash payment of $26.00 per share from Thistle,  less
any required tax withholdings.

Surrender of Stock Certificates; Payment for Shares

         Prior to the  completion  of the  merger,  Citizens  shall  appoint  an
exchange agent  reasonably  acceptable to Thistle for the benefit of the holders
of shares of Thistle common stock in connection with the merger.  At or prior to
the  effective  time of the merger,  Citizens  Bank will deliver to the exchange
agent an amount of cash equal to the aggregate merger consideration.

         No later than three  business  days  following  the  completion  of the
merger, Citizens shall cause the exchange agent to mail to each holder of record
of  shares  of  Thistle  common  stock a letter of  transmittal  disclosing  the
procedure for  exchanging  certificates  representing  shares of Thistle  common
stock for the merger  consideration.  After the effective time, each holder of a
certificate  representing  shares of issued and outstanding Thistle common stock
(except for certain shares held by Thistle or Citizens)  will, upon surrender to
the  exchange  agent of a  certificate  for  exchange  together  with a properly
completed letter of transmittal,  be entitled to receive $26.00 in cash, without
interest, multiplied by the number of shares of Thistle common stock represented
by the  certificate  and the  certificate so surrendered  will be cancelled.  No
interest will be paid or accrued on the merger  consideration upon the surrender
of any certificate for the benefit of the holder of the certificate.

                                       23



         Any portion of cash  delivered to the exchange  agent by Citizens  that
remains unclaimed by the former shareholders of Thistle for six months after the
effective time will be delivered to Citizens.  Any  shareholders  of Thistle who
have not exchanged their  certificates as of that date may look only to Citizens
for payment of the merger consideration. However, neither Citizens nor any other
entity or person shall be liable to any holder of shares of Thistle common stock
for any  consideration  paid to a public  official in accordance with applicable
abandoned property, escheat or similar laws.

Financing the Transaction

         Based  on  5,208,744   shares  of  Thistle   common   stock   currently
outstanding,  the  aggregate  amount of  consideration  to be paid to  Thistle's
shareholders will be approximately $135.4 million. This amount would increase by
an additional $18.4 million if all options to purchase 706,735 shares of Thistle
common  stock  which  are  currently  outstanding  were  exercised  prior to the
effective  time of the merger.  Citizens has  represented  and  warranted in the
merger  agreement  that it will  have  the  sources  of  capital  and  financing
sufficient  to pay the  merger  consideration  to the  shareholders  of  Thistle
following completion of the merger.

Board of Directors' Covenant to Recommend the Merger Agreement

         The  merger  agreement  requires  the  Thistle  board of  directors  to
recommend  the  approval  and  adoption of the merger  agreement  by the Thistle
shareholders. The Thistle board of directors is permitted to withdraw, modify or
change  in a manner  adverse  to  Citizens  its  recommendation  to the  Thistle
shareholders with respect to the merger agreement and the merger with respect to
an  unsolicited  bona fide  acquisition  transaction  (as  defined in the merger
agreement) but only if:

          o    Thistle's  board of directors  has  determined in good faith by a
               majority vote that the unsolicited  acquisition  transaction is a
               superior proposal (as defined in the merger agreement);

          o    After  consultation with its outside legal counsel,  the board of
               directors  determines  in good  faith  by a  majority  vote  that
               failing  to take  such  action  would  be  inconsistent  with its
               fiduciary duties under applicable law;

          o    Thistle has given  Citizens  five  business  days' prior  written
               notice of its intention to do so and Thistle's board of directors
               has  considered any changes to the merger  consideration  and the
               merger agreement proposed by Citizens; and

          o    Thistle's  board of directors  has  determined in good faith by a
               majority vote, after  consultation with its outside legal counsel
               and  after  consultation  with its  financial  advisor,  that the
               unsolicited  proposal remains a superior  proposal even after the
               changes proposed by Citizens; and

          o    Thistle  has   complied  in  all  material   respects   with  the
               requirements described under " -- No Solicitation" below.

No Solicitation

         The merger  agreement  provides  that Thistle  shall not, and shall not
authorize or permit any of its  subsidiaries or any of its or its  subsidiaries'
directors, officers, employees, agents or representatives to,

                                       24



directly or indirectly solicit, initiate, knowingly encourage or take any action
to facilitate or furnish or disclose nonpublic information in furtherance of any
inquiries  or the  making  of any offer or  proposal  regarding  an  acquisition
transaction.  The term  "acquisition  transaction"  is generally  defined in the
merger agreement as any offer or proposal for, or indication of interest in, any
of the following:

          o    A  merger,  tender  offer,  recapitalization,   consolidation  or
               similar  transaction  involving  Thistle or  Roxborough  Manayunk
               Bank;

          o    A purchase,  lease or other acquisition or assumption of all or a
               substantial  portion  of the  assets or  deposits  of  Thistle or
               Roxborough Manayunk Bank;

          o    A purchase or acquisition  of beneficial  ownership of securities
               representing  15% or more  of the  voting  power  of  Thistle  or
               Roxborough Manayunk Bank; or

          o    Any substantially similar transaction.

         The merger agreement also provides that, except as provided in the next
paragraph,  Thistle  shall  not,  and shall not  authorize  or permit any of its
subsidiaries or any of its or its subsidiaries' directors,  officers, employees,
agents or representatives  to, provide nonpublic  information in furtherance of,
participate in any discussions or negotiations  with, or provide any information
to any  person  (other  than  Citizens  or its  affiliates  or  representatives)
concerning an acquisition  transaction  or enter into any definitive  agreement,
arrangement  or  understanding  for any  acquisition  transaction  or  requiring
Thistle to abandon,  terminate or fail to complete the transactions contemplated
by the merger agreement.

         The merger  agreement  allows  Thistle to furnish  information  to, and
negotiate  and  engage  in  discussions  with,  any  person  or  entity  (or its
representatives)  that delivers a bona fide written  proposal for an acquisition
transaction  that was not  solicited,  knowingly  encouraged or  facilitated  by
Thistle or any of its directors,  officers, employees, agents or representatives
after the date of the merger agreement if:

          o    The board of directors of Thistle  determines  in good faith by a
               majority  vote (i)  after  consultation  with its  outside  legal
               counsel,  that failing to take such action would be  inconsistent
               with its fiduciary  duties under  applicable  laws and (ii) after
               taking into account the advice of its  financial  advisor and all
               of  the  terms  and   conditions  of  the  proposed   acquisition
               transaction,  that the proposal is or would be reasonably  likely
               to result in a proposal that is in the aggregate  more  favorable
               from a financial  point of view to all of Thistle's  shareholders
               than the  merger  consideration,  the  merger  agreement  and the
               merger with  Citizens  taken as a whole (a "superior  proposal");
               and

          o    Prior to  furnishing  any  information  to that person or entity,
               Thistle has entered into a  confidentiality  agreement  with that
               person or entity  that is no less  restrictive,  in any  material
               respect, than the confidentiality  agreement between Citizens and
               Thistle  and  Thistle  enforces  and  does not  waive  any of the
               provisions of the  confidentiality  agreement with that person or
               entity.

         The merger  agreement  also allows  Thistle to take and disclose to its
shareholders any position contemplated by the federal securities laws so long as
Thistle has complied with the requirements described above.

                                       24



         Thistle  is  required  to  notify  Citizens  if  Thistle  receives  any
inquiries,  proposals  or offers or requests  for  discussions  or  negotiations
relating to an acquisition transaction.

Conditions to the Merger

         Completion of the merger is subject to the  satisfaction  of conditions
set forth in the merger agreement or, to the extent permitted by law, the waiver
of those  conditions by the party  entitled to do so, at or before the effective
time of the merger.

         Each of the  parties'  obligation  to complete the merger is subject to
the following conditions:

          o    The merger  agreement and the transactions  contemplated  thereby
               shall have been approved by the requisite affirmative vote of the
               shareholders of Thistle;

          o    All regulatory  approvals  required to complete the  transactions
               contemplated by the merger agreement shall have been obtained and
               shall remain in full force and effect and all  statutory  waiting
               periods in respect thereof shall have expired; and

          o    Neither  Citizens  nor Thistle  shall be subject to any  statute,
               rule,  regulation,  judgment,  decree,  injunction or other order
               which  prohibits,  materially  restricts  or  makes  illegal  the
               consummation of the merger.

         The  obligation of Citizens to complete the merger is also  conditioned
upon satisfaction or waiver of each of the following:

          o    The  representations  and  warranties  of  Thistle  in the merger
               agreement that are qualified as to materiality  shall be true and
               correct and any  representations  and warranties  that are not so
               qualified shall be true and correct in all material respects,  in
               each case,  as of the date of the merger  agreement and as of the
               effective  time of the merger,  except as otherwise  specifically
               contemplated  by  the  merger  agreement  and  except  as to  any
               representation  or  warranty  which  specifically  relates  to an
               earlier date;

          o    Thistle  shall  have  performed  in  all  material  respects  all
               obligations  required  to be  performed  by it under  the  merger
               agreement at or prior to the closing date of the merger;

          o    Citizens  shall  have  received  a  certificate   from  specified
               officers of Thistle with respect to  compliance  with each of the
               foregoing conditions;

          o    There  shall  have not  occurred  after  the  date of the  merger
               agreement any change in the business, assets, financial condition
               or results of  operations  of Thistle or any of its  subsidiaries
               which has had, or is reasonably  likely to have,  individually or
               in the  aggregate,  a material  adverse effect (as defined in the
               merger  agreement)  on Thistle  and its  subsidiaries  taken as a
               whole;

          o    The  consent,  approval  or waiver  of each  person  (other  than
               required regulatory approvals) whose consent or approval shall be
               required in order to permit the lawful  completion  of the merger
               shall have been obtained,  and none of these  permits,  consents,
               waivers,  clearances,  approvals and  authorizations  contain any
               term or  condition  which  would  materially  impair the value of
               Thistle or Roxborough Manayunk Bank to Citizens; and

                                       26



          o    Shareholder  agreements,  substantially  in the form  attached as
               Exhibit I to the merger  agreement,  shall have been executed and
               delivered  by all  directors  and  certain  identified  executive
               officers of Thistle and remain in full force and effect.

         The  obligation  of Thistle to complete the merger is also  conditioned
upon satisfaction or waiver of each of the following:

          o    The  representations  and warranties of Citizens contained in the
               merger  agreement that are qualified as to  materiality  shall be
               true and correct and any  representations and warranties that are
               not so  qualified  shall  be true  and  correct  in all  material
               respects, in each case as of the date of the merger agreement and
               as of the  effective  time  of the  merger  (or if  made  as of a
               specified date, only as of that date);

          o    Citizens  shall  have  performed  in all  material  respects  all
               obligations  required  to be  performed  by it under  the  merger
               agreement at or prior to the closing date of the merger; and

          o    Thistle shall have received a certificate from specified officers
               of Citizens with respect to compliance with each of the foregoing
               conditions.

Representations and Warranties of Thistle and Citizens

         Thistle and Citizens each has made  representations  and  warranties to
the other with respect to (among other things):

          o    corporate organization and existence;
          o    corporate  authority and power to enter into the merger agreement
               and to  complete  the  transactions  contemplated  by the  merger
               agreement;
          o    required consents, approvals, notices and filings;
          o    the accuracy of its financial statements;
          o    broker's fees;
          o    pending or threatened legal proceedings; and
          o    the truth and  accuracy  of  information  included  in this proxy
               statement as of certain time periods.

         Thistle has also made  additional  representations  and  warranties  to
Citizens with respect to:

          o    its stock capitalization;
          o    its subsidiaries;
          o    the absence of certain changes and events;
          o    reports and filings with  regulatory  authorities  by Thistle and
               its subsidiaries and maintenance of controls and procedures;
          o    agreements with governmental authorities;
          o    the absence of undisclosed liabilities;
          o    compliance with applicable laws by Thistle and its subsidiaries;
          o    the filing of tax returns and the payment of taxes;
          o    labor matters;
          o    employee benefit plans and the administration of these plans;
          o    material agreements;

                                       27



          o    title to owned properties;
          o    leased properties;
          o    its loan portfolio;
          o    investment securities;
          o    derivative transactions;
          o    adequacy of insurance;
          o    environmental matters;
          o    recent acquisitions;
          o    the  inapplicability  of Pennsylvania  anti-takeover laws and the
               special   voting    requirements   of   Thistle's   articles   of
               incorporation to the merger;
          o    deposit and loan agreements;
          o    the compliance of TGH Securities, Inc. with applicable laws;
          o    investment management and related activities;
          o    intellectual property; and
          o    the truth and accuracy of the representations and warranties made
               in the merger agreement.

         Citizens has made a  representation  and warranty to Thistle  regarding
the  availability  of capital and financing  sufficient for it to pay the merger
consideration and any other amounts payable under the merger agreement.

Conduct Pending the Merger

         The merger agreement contains covenants of Thistle and Citizens pending
the  completion  of the merger,  including  covenants  regarding  the conduct of
Thistle's business. These covenants are briefly described below.

         Thistle has agreed that it will,  and will cause its  subsidiaries  to,
conduct its business in the ordinary  course  consistent  with past practice and
use reasonable best efforts to preserve its business organization, employees and
advantageous  business  relationships and to retain the services of its officers
and key  employees.  Thistle has also  agreed  that it will,  and will cause its
subsidiaries to, refrain from taking any action that would materially  adversely
affect or  materially  delay its  ability  to obtain  any  regulatory  approvals
necessary to complete the merger or its  performance of its covenants  under the
merger agreement.

         Thistle has further agreed that,  except as expressly  contemplated  or
permitted  by  the  merger  agreement  or  as  required  by  applicable  law  or
regulation,  prior to the effective time of the merger it will not, and will not
permit any of its  subsidiaries  to, do any of the  following  without the prior
written consent of Citizens:

          o    Issue any debt securities or otherwise incur any indebtedness for
               borrowed money or become  responsible  for the obligations of any
               other  person or make  loans,  advances  or  renewals  thereof in
               excess of $500,000, other than in the ordinary course of business
               consistent with past practice;

          o    Adjust,  acquire  or issue  any  shares of  capital  stock or any
               securities or rights to acquire shares of capital  stock,  except
               for the issuance of up to a maximum of 706,735  shares of Thistle
               common  stock  issued  pursuant  to  stock  options  or  warrants
               outstanding as of the date of the merger agreement;

                                       27



          o    Declare  or pay any  dividend  or  distribution  on any shares of
               Thistle capital stock, other than (i) a cash dividend of $.10 per
               share of Thistle  common stock paid on October 15, 2003,  (ii) if
               the closing of the merger has not occurred on or prior to January
               14, 2004,  a final  dividend in an amount equal to $.10 per share
               for the December 31, 2003 calendar quarter;

          o    Sell, transfer, mortgage, encumber or otherwise dispose of any of
               its assets, or cancel, release or assign any indebtedness, to any
               person or entity (other than a wholly-owned  subsidiary),  except
               in the ordinary course of business  consistent with past practice
               or  pursuant  to  agreements  in force at the date of the  merger
               agreement;

          o    Make any material  investment  except in the  ordinary  course of
               business  consistent  with  past  practice  (but not in excess of
               $300,000);

          o    Increase or decrease its equity  ownership in any entity in which
               Thistle  is  a 5%  or  greater  owner  of  any  class  of  voting
               securities as of the date of the merger agreement;

          o    Enter  into,  terminate,  renew or make any  change in a material
               contract or agreement,  except in the ordinary course of business
               consistent with past practice;

          o    Other than in the  ordinary  course of business  consistent  with
               past practice or as may be required by law and except for certain
               retention  and  severance  payments,  adopt,  change or renew any
               agreement,  arrangement  or plan  between  Thistle  or any of its
               subsidiaries and any of its current or former directors, officers
               or  employees;  enter  into,  change  or  renew  any  employment,
               severance  or other  agreement  with  any  director,  officer  or
               employee of Thistle or any of its subsidiaries; adopt, enter into
               or  amend  any  collective   bargaining,   bonus,  stock  option,
               employment,  termination  or other plan providing for any benefit
               to any director,  officer or employee;  pay any bonus to officers
               or employees  other than bonuses  earned with respect to the year
               ended  December  31,  2003 which have been fully  accrued  and in
               accordance with pre-determined  performance  targets; or increase
               the  compensation  or fringe benefits of any of its or any of its
               subsidiaries' employees;

          o    Settle any claim,  action or  proceeding,  except in the ordinary
               course of business consistent with past practice;

          o    Amend  its  articles  of  incorporation  or  bylaws  or adopt any
               resolution  granting  dissenters'  rights to  holders  of Thistle
               capital stock;

          o    Materially  change its investment  securities  portfolio,  or the
               manner in which the portfolio is  classified  or reported,  other
               than in the ordinary course of business;

          o    Enter into any new line of  business or file any  application  to
               relocate or terminate the  operations  of any banking  office or,
               other than after prior  consultation  with  Citizens,  materially
               expand  the  business  currently  conducted  by  Thistle  and its
               subsidiaries;

          o    Acquire all or any portion of the assets or business of any other
               entity,  other  than  other real  estate  owned and other  assets
               acquired in satisfaction of debts previously contracted;

                                       29



          o    Incur any capital expenditures other than capital expenditures in
               the ordinary course of business  consistent with past practice in
               amounts not  exceeding  $50,000  individually  or $250,000 in the
               aggregate;

          o    Other  than  with the  cooperation  of and in  consultation  with
               Citizens,  make or change any  material  tax  election,  file any
               material  amended tax  return,  enter into any  material  closing
               agreement,  settle or  compromise  any  material  liability  with
               respect to taxes,  agree to any  material  adjustment  of any tax
               attribute,  file any  claim  for a  material  refund  of taxes or
               consent  to any  extension  or  waiver of the  limitation  period
               applicable  to any  material tax claim or  assessment,  provided,
               that,  for purposes of these  restrictions,  the term  "material"
               shall mean affecting or relating to $75,000 of taxable income;

          o    Take any action relating to its accounting principles, methods or
               practices,  other  than as may be  required  by law or  generally
               accepted accounting principles or regulatory accounting,  or make
               any tax election or settle or compromise any tax liability;

          o    Make any new or  additional  equity  investment  in real  estate,
               other than in connection with  foreclosures,  settlements in lieu
               of foreclosure or debt  restructurings  in the ordinary course of
               business   consistent  with  past  practice  or  as  required  by
               agreements in effect as of the date of the merger agreement;

          o    Change in any material  respect its loan or investment  policies,
               except as required by regulatory authorities or applicable law;

          o    Enter into,  change or renew (i) any lease or other agreement for
               office space,  operations space or branch space or (ii) any lease
               or commitment  involving an aggregate payment by or to Thistle or
               any of its subsidiaries of more than $150,000 or having a term of
               one year or more from the date of execution;

          o    Commit any act or omission which constitutes a material breach or
               default by Thistle or any of its subsidiaries under any agreement
               with any governmental authority or under any material contract or
               license;

          o    Engage in any activities that would disqualify  RoxDel Corp. from
               its current exemption from Delaware state taxation;

          o    Take any action that is intended or may reasonably be expected to
               result in any of its  representations and warranties set forth in
               the merger  agreement  being or becoming  untrue in any  material
               respect  at  any  time  prior  to  the  merger  or in  any of the
               conditions set forth in the merger  agreement not being satisfied
               or in a  violation  of any  provision  of the  merger  agreement,
               except as may be required by applicable law;

          o    Foreclose  on or  take a deed or  title  to any  commercial  real
               estate   without  first   conducting  a  Phase  I   environmental
               assessment  of the property or foreclose on any  commercial  real
               estate if such environmental  assessment  identifies a recognized
               environmental condition which, if such foreclosure were to occur,
               would be material;

          o    Renew or permit to lapse any current insurance policies; or

                                       30



          o    Authorize or agree to, or make any commitment to, take any of the
               foregoing actions.

         Citizens has agreed that, except as expressly contemplated or permitted
by the merger agreement,  prior to the effective time of the merger it will not,
and will not permit any of its subsidiaries to, do any of the following  without
the prior written consent of Thistle:

          o    Take any action that is intended or may reasonably be expected to
               result in any of its  representations and warranties set forth in
               the merger  agreement  being or becoming  untrue in any  material
               respect  at  any  time  prior  to  the  merger  or in  any of the
               conditions of the merger  agreement not being satisfied or in any
               violation of any of the provisions of the merger agreement;

          o    Take any action that is intended or may reasonably be expected to
               materially  adversely  affect or materially  delay its ability to
               obtain any  necessary  approvals  of any  governmental  authority
               required  for  the   transactions   contemplated  by  the  merger
               agreement or to perform its  covenants and  agreements  under the
               merger agreement; and

          o    Agree to, or make any  commitment  to, take any of the  foregoing
               actions.

         The merger agreement also contains  covenants  relating to, among other
things:

          o    The  preparation  and  distribution  of the proxy statement to be
               sent  to   shareholders   of  Thistle  in  connection   with  the
               solicitation  of  their  approval  and  adoption  of  the  merger
               agreement and all requisite regulatory filings;

          o    The provision by Citizens of certain employee benefits;

          o    The  delivery  to Citizens of  financial  statements  and reports
               filed by Thistle with regulatory authorities;

          o    Citizens'  access  to  information  concerning  Thistle  and  the
               confidentiality of the information;

          o    Consultation regarding Thistle's loan, litigation and real estate
               valuation practices and policies.

          o    Thistle's management of assets and liabilities in accordance with
               its existing asset and liability management policy;

          o    Consultation by the parties  regarding  products and services not
               currently  offered by Thistle which Citizens would expect to make
               available to customers after the merger;

          o    The   creation   of  a   transition   committee   consisting   of
               representatives  of  Citizens  and Thistle to discuss the general
               status of the ongoing  operations of Thistle and matters relating
               to the conduct of its business after the merger;

          o    Cooperate  with Citizens in developing a deposit  incentive  plan
               for Thistle's  management and branch staff to encourage retention
               and to increase deposits held by Roxborough Manayunk Bank through
               the period of the systems conversion;

                                       31



          o    The  organization  by  Citizens  of a  subsidiary  to effect  the
               merger;

          o    Citizens'   reasonable  efforts  to  continue  certain  community
               commitments  undertaken by Roxborough  Manayunk Bank prior to the
               date of the merger agreement;

          o    The adoption of certain board resolutions by Citizens and Thistle
               for  purposes  of Section 16 of the  Securities  Exchange  Act of
               1934;

          o    Citizen's  agreement  to  cause  Citizens  Bank  to  perform  its
               obligations under the merger agreement, and the joint and several
               liability of Citizens and Citizens  Bank for all  obligations  of
               Citizens Bank under the merger agreement;

          o    Thistle's  adjustment of its loan loss reserve  immediately prior
               to the effective time of the merger;

          o    Consultation and cooperation by the parties  regarding  Citizens'
               alignment of the branch  networks of Citizens Bank and Roxborough
               Manayunk Bank following the merger;

          o    The preparation for the conversion  after the merger of Thistle's
               data  processing  and  informational  systems  to  those  used by
               Citizens and its subsidiaries; and

          o    The  liquidation,  merger and divestment of Thistle  subsidiaries
               and joint ventures designated by Citizens.

         With respect to the covenants described in the last three bullet points
above (i.e., alignment of branch networks, systems conversion and divestiture of
designated  subsidiaries),  if the merger is not  consummated in accordance with
the terms of the merger  agreement,  Citizens has generally  agreed to reimburse
Thistle for any  expenses  incurred by Thistle  for actions  taken at  Citizens'
request pursuant to these covenants.  Thistle has agreed,  however, that it will
not be entitled to reimbursement  for these expenses if Citizens  terminates the
merger  agreement  because  Thistle's  board  of  directors  does  not  publicly
recommend to its shareholders  that the merger  agreement be approved,  or later
withdraws  or modifies  its  recommendation  in a manner  materially  adverse to
Citizens or Thistle  breaches its covenant  not to solicit  another  acquisition
transaction.

Extension, Waiver and Amendment of the Merger Agreement

         At any time  prior to the  effective  time of the merger  (and  whether
before or after approval of the merger by Thistle's shareholders),  Citizens and
Thistle may, to the extent permitted by law:

          o    Extend the time for  performance of any of the obligations of the
               other party under the merger agreement;

          o    Waive any  inaccuracies  in the  representations  and  warranties
               contained in the merger  agreement  or in any document  delivered
               pursuant to the merger agreement;

          o    Waive  compliance with any agreements or conditions  contained in
               the merger agreement; or

          o    Amend any provision of the merger agreement.

                                       32




         However,  after  the  approval  of the  merger by the  shareholders  of
Thistle   Citizens  and  Thistle  may  not,  without  further  approval  of  the
shareholders  of Thistle,  extend,  waive or amend any  provision  of the merger
agreement which by law requires  further approval by the shareholders of Thistle
without obtaining such approval.

Termination of the Merger Agreement

         The merger agreement may be terminated  before completion of the merger
(even if shareholders of Thistle have already voted to approve it):

          o    By written  agreement of Citizens  and Thistle,  if a majority of
               the members of the entire board of directors of each has approved
               the termination;

          o    By Citizens or Thistle, if any governmental entity whose approval
               is  necessary to complete the  transactions  contemplated  by the
               merger   agreement   makes  a   final   decision   that   becomes
               non-appealable   not  to  approve   the   transactions,   or  any
               governmental   authority  issues  a  final  non-appealable  order
               prohibiting the transactions;

          o    By Citizens or Thistle if the merger is not  completed by June 1,
               2004,  unless the failure to complete  the merger by that date is
               due to the failure by the party  seeking the  termination  of the
               merger  agreement  to perform  its  obligations  under the merger
               agreement;

          o    By Citizens or Thistle,  if the other materially  breaches any of
               its  representations,  warranties,  covenants or agreements under
               the merger  agreement and the breach has not been cured within 30
               days  after  written  notice  of the  breach,  provided  that the
               terminating  party  is  not in  material  breach  of  the  merger
               agreement;

          o    By  Citizens or Thistle,  if the  shareholders  of Thistle do not
               approve  the  merger  agreement  at  a  duly  called  meeting  of
               shareholders of Thistle or any adjournment of that meeting; or

          o    By  Citizens,  if the  board of  directors  of  Thistle  does not
               publicly  recommend to its shareholders that the merger agreement
               be approved, or later withdraws or modifies its recommendation in
               a manner materially adverse to Citizens,  or Thistle breaches its
               covenant not to solicit another acquisition transaction.

Termination Fee

         As  a  material  inducement  to  Citizens  to  enter  into  the  merger
agreement, Thistle agreed to pay Citizens a fee of $5.6 million if:

o    Citizens  terminates the merger agreement because the board of directors of
     Thistle does not publicly  recommend to its shareholders  that they approve
     the merger agreement,  or later withdraws or modifies its recommendation in
     a manner which is materially  adverse to Citizens,  or Thistle breaches its
     agreements described in " -- No Solicitation" above.

o    Citizens  or  Thistle   terminates   the  merger   agreement   because  the
     shareholders   of  Thistle  do  not   approve  the  merger   agreement   in
     circumstances  where the board of  directors  of Thistle  has not  publicly
     recommended that the  shareholders  vote in favor of approval of the merger
     agreement or

                                       33



     has withdrawn,  modified or amended its recommendation in a manner which is
     adverse to Citizens; or

o    Citizens  or  Thistle   terminates   the  merger   agreement   because  the
     shareholders  of Thistle do not approve the merger  agreement  and both (1)
     within 12 months of the  termination,  Thistle  enters into an agreement to
     engage in or there has otherwise occurred an acquisition transaction with a
     person or entity other than Citizens or an affiliate of Citizens and (2) at
     the time of the  termination  or event giving rise to the  termination,  it
     shall have been  publicly  announced  that any person or entity (other than
     Citizens or an  affiliate  of  Citizens)  shall have made,  or disclosed an
     intention  to  make,  a  bona  fide  offer  to  engage  in  an  acquisition
     transaction,  or filed an application (or given a notice), whether in draft
     or final form,  under the Bank Holding Company Act of 1956 or the Change in
     Bank  Control  Act of  1978,  for  approval  to  engage  in an  acquisition
     transaction.

         If the merger agreement is terminated as a result of any willful breach
of a  representation,  warranty,  covenant  or  other  agreement  in the  merger
agreement by a party to the merger agreement,  then the breaching party shall be
liable to the other party for all  out-of-pocket  costs and expenses incurred by
the other party in connection  with the merger  agreement.  In addition,  if the
merger agreement is terminated,  Thistle may be entitled to the reimbursement of
certain costs and expenses incurred under the merger agreement. See " -- Conduct
Pending the Merger," on page 28.

         If the merger  agreement is terminated and none of the above  described
provisions apply, then each party is responsible for its own expenses.  See " --
Expenses" on page 34.

Expenses

         The merger  agreement  provides that, as a general  matter,  each party
shall bear its own costs and  expenses  incurred in  connection  with the merger
agreement and the transactions contemplated by the merger agreement.

         In  some  circumstances,  however,  Thistle  may be  required  to pay a
termination fee to Citizens. See " -- Termination Fee" on page 33.

Interests of Certain Persons in the Merger

         When you are  considering  the  recommendation  of  Thistle's  board of
directors  with respect to approving the merger  agreement  and the merger,  you
should be aware that Thistle directors and executive  officers have interests in
the merger as  individuals  which are in addition to, or different  from,  their
interests as shareholders  of Thistle.  The Thistle board of directors was aware
of these factors and  considered  them,  among other  matters,  in approving the
merger agreement and the merger. These interests are described below.

         Employment and Other Agreements.  Under the merger agreement,  Citizens
agreed to honor various contractual  obligations which have been entered into by
Thistle and or its subsidiaries and some of their executive officers,  including
an employment agreement between Roxborough Manayunk Bank and Mr. John F. McGill,
Jr. In accordance with this employment agreement and the merger agreement, it is
contemplated that Mr. McGill's position will be terminated upon the merger,  and
he should  receive a severance  payment  under his  employment  agreement  in an
amount equal to three times his five year  average  taxable  compensation.  Such
payment is estimated at approximately $1.3 million.

                                       34



         1999 Stock Option Plan and 1999 Restricted Stock Plan.  Pursuant to the
terms of Thistle's stock option plans,  all unvested  options to purchase shares
of Thistle common stock will become vested and exercisable upon  consummation of
the merger.  In addition,  all unvested shares of restricted stock granted under
these plans will be vested and be  cancelled  by Thistle in exchange  for a cash
payment of $26.00 per share less tax  withholdings  payable by the former holder
of the restricted  share as of the merger date.  The following  table sets forth
the number of unvested  options and the number of unvested  shares of restricted
stock which were held by the directors  and executive  officers of Thistle as of
the date of this  document  as well as the  payments  that will be  received  in
cancellation of such unvested  option and restricted  stock at completion of the
merger  before  deducting  any  applicable  withholding  taxes.  Certain  of the
unvested  awards  shown below may vest in  accordance  with their terms prior to
consummation of the merger.



                                                                                         Payment at
                                                                                       Completion of
                                             Payment at                                  Merger on
                                            Completion of          Number of             Cancellation
                           Number of          Merger on            Unvested              of Unvested
                           Unvested         Cancellation           Shares of             Shares of
Name                     Stock Options      of Options *       Restricted Stock       Restricted Stock*
- ----                     -------------      ------------       ----------------       -----------------
                                                                             
John F. McGill, Jr.         10,000          $142,900                 17,183                 $446,758
Jerry A. Naessens               --                --                  9,850                  256,100
Francis E. McGill, III          --                --                  1,860                   48,360
Charles A. Murray               --                --                  1,200                   31,200
John Swanick                10,000           100,200                  4,800                  124,800
Douglas R. Moore             3,333            47,629                 11,792 (1)              306,592
Pamela M. Cyr                3,333            47,629                  8,305 (2)              215,930


_______________________
*    Before deduction of applicable withholding taxes.
(1)  Includes 9,692 shares which vest upon the merger date,  provided that  such
     individual  remains an employee of Thistle  through such date.  Shares also
     vest if the executive dies before the  completion of the merger,  or if the
     executive is terminated by Roxborough Manayunk Bank prior to the completion
     of the merger.
(2)  Includes  6,605 shares which vest upon the merger date,  provided that such
     individual  remains an employee of Thistle  through such date.  Shares also
     vest if the executive dies before the  completion of the merger,  or if the
     executive is terminated by Roxborough Manayunk Bank prior to the completion
     of the merger.

         The merger agreement provides that upon completion of the merger,  each
outstanding  and  unexercised  option to acquire  shares of Thistle common stock
will be  terminated  and the holder  thereof  will be entitled to receive a cash
payment  therefor and each unvested  share of restricted  stock will vest and be
settled in cash by Thistle for $26.00 per share less tax withholdings.  See " --
Treatment of Stock Options and Restricted Stock" on page 23.

         Employee Stock Ownership Plan.  Pursuant to the terms of the Roxborough
Manayunk Bank employee stock  ownership plan, or ESOP, in the event of a "change
in control,"  which is defined in the ESOP in a manner  which would  include the
merger,  the ESOP will be terminated and any unvested benefits  thereunder shall
vest immediately.  Pursuant to the merger agreement,  Thistle will file with the
Internal  Revenue  Service,  or IRS, a request  for a  determination  letter for
termination  of the  ESOP as of the  effective  time of the  merger.  As soon as
practicable after the later of the effective time of the merger

                                       35



or the receipt of a favorable  determination  letter for termination of the ESOP
from the Internal  Revenue  Service,  the account  balances in the ESOP shall be
distributed to participants and  beneficiaries in accordance with applicable law
and the ESOP. In connection  with the  termination of the ESOP, and prior to any
final  distribution to participants,  the trustee of the ESOP will utilize funds
in the ESOP suspense  account to repay the outstanding  loan from Thistle to the
ESOP, and any unallocated  amounts in the ESOP will be allocated to the accounts
of  participating  Thistle  employees in accordance  with applicable law and the
ESOP.  As of September  30, 2003,  the ESOP held 439,959  unallocated  shares of
Thistle common stock in the suspense account (which does not reflect payments on
the  ESOP  loan  during  the nine  months  ended  September  30,  2003)  and the
outstanding  principal  balance  of the loan from  Thistle  to the ESOP was $4.4
million.

         Indemnification  and  Insurance.  The merger  agreement  provides  that
Citizens  shall  indemnify and hold  harmless each present and former  director,
officer and  employee of Thistle or a Thistle  subsidiary  determined  as of the
effective  time of the merger against any costs or expenses,  judgments,  fines,
losses,  claims,  damages or liabilities  incurred in connection with any claim,
action,   suit,   proceeding  or   investigation,   whether   civil,   criminal,
administrative or investigative, arising out of matters existing or occurring at
or prior to the effective time of the merger,  whether asserted or claimed prior
to or after the  effective  time of the merger,  arising in whole or in part out
of, or  pertaining  to (i) the fact that he or she was a  director,  officer  or
employee  of  Thistle  or any of its  subsidiaries,  or any of their  respective
predecessors,   or  (ii)  the  merger  agreement  or  any  of  the  transactions
contemplated thereby, to the fullest extent permitted by law.

         In addition,  the merger agreement provides that prior to the effective
time  of  the  merger,  Thistle  will  purchase  an  extended  reporting  period
endorsement  under its existing  directors'  and officers'  liability  insurance
coverage in a form acceptable to Citizens,  to provide  Thistle's  directors and
officers  with coverage for six (6) years  following  the effective  time of the
merger,  of not less  than the  existing  coverage  under,  and with  terms  not
materially  less  favorable  on the whole,  than the  directors'  and  officers'
liability insurance coverage currently maintained by Thistle.  Thistle agrees to
reasonably  cooperate  with  Citizens  to obtain  the  lowest  premium  for such
coverage,  it being understood that the insurance carrier will have no less than
an AX Best's Rating.

         Other than as set forth  above,  no  director or  executive  officer of
Thistle has any direct or  indirect  material  interest  in the  merger,  except
insofar as ownership  of Thistle  common stock might be deemed such an interest.
See "Certain Beneficial Owners of Thistle Common Stock," beginning on page 43.

Employee Benefits Matters

         The merger agreement contains agreements of the parties with respect to
various employee matters, which are briefly described below.

         Participation   in  Citizens'   Employee  Benefit  Plans.  As  soon  as
practicable after the merger, Citizens will provide the employees of Thistle and
its  subsidiaries  who remain  employed after the merger with at least the types
and levels of employee  benefits  maintained by Citizens for  similarly-situated
employees.

         Citizens will cause the  applicable  benefits  plans of Citizens or its
affiliates:

     o    Not to treat any  employee of Thistle or its  subsidiaries  as a "new"
          employee  for  purposes  of  exclusion  from  any  benefit  plan for a
          pre-existing medical condition;

                                       36



     o    To provide full credit  towards  deductibles  under such plans for any
          deductibles  incurred by any  employees  upon  delivery to Citizens of
          appropriate documentation; and

     o    To treat  service  rendered to Thistle or any of its  subsidiaries  as
          service   rendered  to  Citizens  for  purposes  of   eligibility   to
          participate,  vesting and for other  appropriate  benefits,  including
          applicability  of minimum waiting periods for  participation,  but not
          for benefit accrual  (including  minimum pension amount),  eligibility
          for early retirement or eligibility for retiree welfare benefit plans,
          attributable to any period before the merger.

         Severance  Compensation and Benefits.  Citizens will have no obligation
to continue the  employment  of any employee of Thistle or a Thistle  subsidiary
and  nothing  contained  in the  merger  agreement  will be  deemed  to give any
employee of Thistle or any Thistle  subsidiary a right to continuing  employment
with Citizens after the merger. Citizens will pay any employee of Thistle or its
subsidiaries who is not otherwise covered by a specific employment, termination,
severance or change in control  agreement  and who is  terminated by Citizens or
its affiliates  for reasons other than cause (which shall mean gross  negligence
or  dereliction  in the  performance of such  employee's  duties,  dishonesty or
commission of a crime) in the six-month period immediately following the merger,
the severance and other benefits set forth below:

     o    Severance  payable on an installment basis pursuant to regular payroll
          of Citizens in an amount equal to two weeks base salary  multiplied by
          the  number  of full  years  of  service  of such  terminated  Thistle
          employee  to  Thistle  or any  subsidiary  of  Thistle  plus time with
          Citizens after the effective time of the merger,  as recognized on the
          books of Thistle; provided that all Thistle employees with one or more
          years of  service  shall be  subject  to a minimum  severance  payment
          limitation of four weeks and a maximum severance payment limitation of
          26 weeks base  salary.  Thistle  employees  with less than one year of
          service will receive a severance payment of two weeks of base pay;

     o    Continuation  of health  benefits  during the same period of time that
          such  terminated  Thistle  employee is  receiving  severance  payments
          pursuant  to  the  preceding  bullet  point  on  the  same  terms  and
          conditions  as though such  employee had remained an active  employee,
          and  thereafter  such employee shall be entitled to COBRA benefits for
          an  additional  period of time  determined  as though  the  employee's
          employment had terminated at the end of such period; and

     o    Out-placement services to terminated Thistle employees consistent with
          Citizens' past practices.

         Outstanding Thistle Agreements.  Following the merger, Citizens and its
affiliates  will honor in  accordance  with their terms all written  employment,
benefits,  options and other  compensation  agreements  disclosed  by Thistle to
Citizens.

         Employee Stock  Ownership  Plan. As soon as  practicable  following the
date of the merger  agreement,  Thistle shall cause Roxborough  Manayunk Bank to
file  all  necessary  documents  with  the IRS for a  determination  letter  for
termination of the Roxborough Manayunk Bank ESOP as of the effective time of the
merger.  As soon as practicable after the effective time of the merger and after
the  receipt  of a  favorable  determination  letter  for  termination  from the
Internal Revenue Service,  the account balances in the Roxborough  Manayunk Bank
ESOP will be distributed to participants  and  beneficiaries  in accordance with
applicable law and the ESOP. The assets of the ESOP  attributable to unallocated
shares will be

                                       37



utilized to repay the ESOP debt. Any remaining  assets after such debt repayment
will be  allocated  in  accordance  with the plan  terms  pro  rata  based  upon
participant  account  balances.  Prior  to the  merger,  contributions  to,  and
payments on the loan of, the ESOP will be made consistent with past practices on
the regularly scheduled payment dates.

Regulatory Approvals

         Completion  of the  merger  is  subject  to the  prior  receipt  of all
consents or approvals of, or the provision of notices to,  foreign,  federal and
state authorities  required to complete the merger of a wholly- owned subsidiary
of Citizens  Bank with and into  Thistle  except to the extent that a regulatory
agency may waive any such requirement.

         Federal  Reserve Board.  The merger is subject to the prior approval of
or waiver from the Federal  Reserve  Board under  Section 3 of the Bank  Holding
Company Act of 1956,  as amended.  Pursuant to the Bank  Holding  Company Act of
1956, the Federal Reserve Board may not approve the merger if:

     o    It would  result  in a  monopoly  or would  be in  furtherance  of any
          combination  or conspiracy to monopolize or attempt to monopolize  the
          business of banking in any part of the United States; or

     o    The effect of the  merger,  in any section of the  country,  may be to
          substantially lessen competition,  or tend to create a monopoly, or in
          any manner restrain trade,

unless in each case the Federal  Reserve  Board  finds that the  anticompetitive
effects  of the  proposed  transaction  are  clearly  outweighed  in the  public
interest by the probable  effect of the  transaction in meeting the  convenience
and needs of the  communities to be served.  In every case, the Federal  Reserve
Board is required to consider the financial and managerial  resources and future
prospects of the bank holding  company or companies and the banks  concerned and
the convenience  and needs of the communities to be served.  Under the Community
Reinvestment  Act of 1977, the Federal Reserve Board also must take into account
the record of performance of each  participating bank holding company in meeting
the credit  needs of the entire  community,  including  low and  moderate-income
neighborhoods,  served by each bank  holding  company and its  subsidiaries.  In
addition,  the Bank Holding  Company Act requires that the Federal Reserve Board
take into account the  effectiveness of the bank holding company or companies in
combating money laundering activities, as well as, in the case of a bank holding
company  seeking to acquire a bank  located in a state other than the home state
of the bank holding  company,  the record of compliance  of the  applicant  bank
holding company with applicable state community  reinvestment  laws.  Applicable
regulations  require publication of notice of an application for approval of the
merger  and an  opportunity  for the public to  comment  on the  application  in
writing and to request a hearing.

         Any  transaction  approved  by the  Federal  Reserve  Board  may not be
completed  until  30 days  after  such  approval,  during  which  time  the U.S.
Department of Justice may challenge such  transaction  on antitrust  grounds and
seek  divesture  of certain  assets and  liabilities.  With the  approval of the
Federal Reserve Board and the U.S. Department of Justice, the waiting period may
be reduced to 15 days.

         Section  225.12(d)(2)  of the  Federal  Reserve  Board's  Regulation  Y
provides  that the  approval of the Federal  Reserve  Board is not  required for
certain  acquisitions  by  bank  holding  companies  if  the  acquisition  has a
component that will be approved by a federal  supervisory  agency under the Bank
Merger Act and certain other  requirements are met. Under this  regulation,  the
acquiring bank holding company must submit a notice to the Federal Reserve Board
at least ten days prior to the transaction and no

                                       38



application  for  approval of the  proposed  acquisition  under the Bank Holding
Company  Act will be  required  unless the  Federal  Reserve  Board  informs the
proposed  acquiror to the contrary prior to expiration of this period.  Citizens
has filed a notification of the proposed merger and bank merger with the Federal
Reserve Board under this regulation.

         FDIC. Citizens currently intends to merge Roxborough Manayunk Bank with
and into Citizens Bank after the merger. The bank merger is subject to the prior
approval of the Federal Deposit Insurance  Corporation,  or FDIC, under the Bank
Merger Act. The FDIC will review the bank merger under statutory  criteria which
are  substantially  the same as those  required to be  considered by the Federal
Reserve Board in  evaluating  transactions  for approval  under Section 3 of the
Bank Holding Company Act of 1956, as discussed above,  except that the FDIC will
not conduct an independent  antitrust analysis of the bank merger if the Federal
Reserve Board does so. Applicable  regulations  require publication of notice of
the  application  for  approval  of the bank merger and an  opportunity  for the
public to comment on the application in writing and to request a hearing.

         State  Approvals  and  Notices.  The  merger  is  subject  to the prior
approval of the  Massachusetts  Board of Bank  Incorporation,  or  Massachusetts
Board, under Sections 2 and 4 of Chapter 167A of the Massachusetts General Laws.
Massachusetts law requires that the Massachusetts Board hold a public hearing to
consider  the  merger  and find that the merger  would not  unreasonably  affect
competition  among  banking  institutions  and  that  it  would  promote  public
convenience and advantage.  In making such a  determination,  the  Massachusetts
Board  must  consider,  among  other  things,  a  showing  of net new  benefits,
including initial capital investments, job creation plans, consumer and business
services and such other matters as the Massachusetts Board may deem necessary or
advisable.

         In addition,  Massachusetts law provides that the  Massachusetts  Board
cannot  approve the merger until it has received  notice from the  Massachusetts
Housing  Partnership Fund that  arrangements  satisfactory to the fund have been
made for the  proposed  acquiror  to make 0.9  percent of its assets  located in
Massachusetts  available  for call by the fund for a  period  of ten  years  for
purposes of funding  various  affordable  housing  programs.  Massachusetts  law
provides  that  such  funds  shall  bear  interest  at  rates  approved  by  the
Massachusetts  Commissioner of Banks, which shall be based upon the cost (not to
include lost opportunity  costs) incurred in making funds available to the fund.
Citizens intends to comply with these requirements to the extent applicable.

         The  merger  is  subject  to the  prior  approval  of the  Pennsylvania
Department of Banking  under  Sections 112 and 115 of the  Pennsylvania  Banking
Code. In determining whether to approve the merger, the Pennsylvania  Department
of Banking will consider,  among other things, whether the purposes and probable
effects of the merger would be consistent with the purposes of the  Pennsylvania
Banking Code, as set forth in Section 103 thereof,  and whether the merger would
be prejudicial to the interests of the depositors,  creditors,  beneficiaries of
fiduciary accounts or shareholders of the institutions involved. The bank merger
is subject to approval by the  Pennsylvania  Department of Banking under Section
1609 of the  Pennsylvania  Banking Code. In  determining  whether to approve the
bank merger, the Pennsylvania  Department of Banking will consider,  among other
things,  whether the bank merger  would be  consistent  with the  principles  of
adequate and sound banking practices and the public interest on the basis of the
financial history and condition of the participating banks, their prospects, the
character  of their  management,  the  potential  effect  of the bank  merger on
competition and the  convenience  and needs of the  communities  primarily to be
served by the participating banks.

         Foreign  Authorities.  In  connection  with  Citizens'  acquisition  of
Thistle,  The Royal Bank of Scotland Group plc has filed notices with the United
Kingdom Listing Authority and the United Kingdom

                                       39



Financial  Services  Authority,  an  independent   non-governmental  body  which
regulates the financial services industry in the United Kingdom.

         Status of Applications and Notices.  Citizens and Thistle have filed or
will file all  required  applications,  notices  and  requests  for waiver  with
applicable regulatory authorities in connection with the proposed acquisition of
Thistle.  There  can be no  assurance  that  all  requisite  approvals  will  be
obtained, or that such approvals will be received on a timely basis.

Certain Federal Income Tax Consequences

         The following  discussion is a general  summary of the material  United
States federal income tax  consequences of the merger.  This discussion is based
upon the  Internal  Revenue  Code of  1986,  as  amended,  final  and  temporary
regulations  promulgated  by the United  States  Treasury  Department,  judicial
authorities  and current  rulings and  administrative  practice of the  Internal
Revenue Service,  as currently in effect,  all of which are subject to change at
any time, possibly with retroactive effect. This discussion assumes that Thistle
common stock is held as a capital  asset by each holder and does not address all
aspects of federal income taxation that might be relevant to particular  holders
of  Thistle  common  stock  in  light of their  status  or  personal  investment
circumstances,  such  as  foreign  persons,  dealers  in  securities,  regulated
investment companies,  life insurance companies,  other financial  institutions,
tax-exempt  organizations,  pass-through  entities,  taxpayers  who hold Thistle
common stock as part of a "straddle," "hedge" or "conversion transaction" or who
have a  "functional  currency"  other than United  States  dollars or individual
persons who have received  Thistle common stock as  compensation or otherwise in
connection with the performance of services.  Further,  this discussion does not
address state, local or foreign tax consequences of the merger.

         For United  States  federal  income tax  purposes,  the merger  will be
treated as an  acquisition  by  Citizens  Bank of all the  outstanding  stock of
Thistle.  Each  holder of shares of  Thistle  common  stock  will be  treated as
exchanging such shares for cash.

         The receipt of cash in exchange for shares of Thistle common stock will
be a taxable transaction for federal income tax purposes.  Each holder's gain or
loss per  share  will be equal to the  difference  between  the per  share  cash
consideration  and the holder's  adjusted tax basis per share in Thistle  common
stock. A holder's gain or loss from the exchange will be a capital gain or loss.
This gain or loss will be long-term if the holder has held Thistle  common stock
for more than 12 months prior to the merger.  Under  current law, net  long-term
capital gains of individuals are subject to a maximum federal income tax rate of
15%,  whereas the  maximum  federal  income tax rate on ordinary  income and net
short-term  capital gains (i.e.,  gain on capital  assets held for not more than
twelve  months) of an  individual  is currently 35% (not taking into account any
phase-out  of tax  benefits  such as personal  exemptions  and certain  itemized
deductions).  For  corporations,  capital gains and ordinary income are taxed at
the same maximum rate of 35%.  Capital losses are currently  deductible  only to
the  extent  of  capital  gains  plus,  in the  case  of  taxpayers  other  than
corporations,  $3,000  of  ordinary  income  ($1,500  in  the  case  of  married
individuals  filing  separate  returns).  In the case of  individuals  and other
non-corporation taxpayers,  capital losses that are not currently deductible may
be carried forward to other years, subject to certain  limitations.  In the case
of corporations,  capital losses that are not currently deductible may generally
be carried back to each of the three years  preceding  the loss year and forward
to each  of the  five  years  succeeding  the  loss  year,  subject  to  certain
limitations.

         A holder of Thistle  common stock may be subject to backup  withholding
at the rate of 28% with  respect  to  payments  of cash  consideration  received
pursuant to the merger, unless the holder (a) provides

                                       40



a correct taypayer  identification number, or TIN, in the manner required or (b)
is a corporation or other exempt recipient and, when required, demonstrates this
fact. To prevent the possibility of backup federal income tax withholding,  each
holder must  provide the  disbursing  agent with his,  her or its correct TIN by
completing a Form W-9 or Substitute  Form W-9. A holder of Thistle  common stock
who does not provide the  disbursing  agent with his, her or its correct TIN may
be subject to penalties  imposed by the  Internal  Revenue  Service,  as well as
backup withholding.  Any amount withheld will be creditable against the holder's
federal income tax liability.  Thistle (or its agent) will report to the holders
of Thistle  common  stock and the  Internal  Revenue  Service  the amount of any
"reportable  payments," as defined in Section 3406 of the Internal Revenue Code,
and the amount of tax, if any, withheld with respect thereto.

         The foregoing  discussion is for general  information only and is not a
complete  description of all of the potential tax consequences that may occur as
a result of the merger.  Regardless  of your  particular  situation,  you should
consult  your own tax advisor  regarding  the federal  tax  consequences  of the
merger to you,  as well as the tax  consequences  of the  merger to you  arising
under the laws of any state, local or other jurisdiction, domestic or foreign.

Accounting Treatment

         The  merger  will  be  accounted  for  under  the  purchase  method  of
accounting under accounting  principles  generally accepted in the United States
of America.  Under this method,  Thistle's assets and liabilities as of the date
of the merger  will be  recorded  at their  respective  fair values and added to
those of Citizens. Any difference between the purchase price for Thistle and the
fair value of the  identifiable  net assets  acquired  (including  core  deposit
intangibles)  will  be  recorded  as  goodwill.  In  accordance  with  Financial
Accounting  Standards  Board Statement No. 142,  "Goodwill and Other  Intangible
Assets," issued in July 2001, the goodwill resulting from the merger will not be
amortized to expense,  but will be subject to at least an annual  assessment  of
impairment  by  applying  a fair  value  test.  In  addition,  any core  deposit
intangibles recorded by Citizens in connection with the merger will be amortized
to expense  in  accordance  with the new  rules.  The  financial  statements  of
Citizens  issued after the merger will reflect the results  attributable  to the
acquired  operations  of  Thistle  beginning  on the date of  completion  of the
merger.

Shareholder Agreements

         In connection with the execution of the merger agreement, each director
and senior officer of Thistle entered into a shareholder agreement with Citizens
Bank in the form  attached  as Exhibit I to the merger  agreement.  Under  these
agreements,  these  individuals  agreed to vote all of their  shares of  Thistle
common stock (excluding shares held in a fiduciary capacity under an ERISA plan)
in favor of the  merger  of  Thistle  and  against  the  approval  of any  other
agreement  providing for the acquisition of Thistle or all or substantially  all
of its assets.  These  individuals  also granted to Citizens Bank an irrevocable
proxy to vote  such  individual's  shares  in  accordance  with the terms of the
shareholder  agreement.  Pursuant to these  agreements,  these  individuals also
agreed not to transfer their shares of Thistle common stock prior to the special
meeting  of  shareholders  of  Thistle  called to  approve  and adopt the merger
agreement, except for transfers in limited circumstances.  These agreements will
remain in effect  until the earlier of the  effective  time of the merger or the
termination of the merger agreement in accordance with its terms.

No Dissenters' Rights

         In  accordance   with  Section  1571  of  the   Pennsylvania   Business
Corporation  Law,  appraisal rights are not available to holders of any class of
shares of a  Pennsylvania  corporation  such as Thistle  if, on the record  date
fixed for  determining  shareholders  entitled to vote on a plan of merger,  the
shares are either:

                                       41



     o    Listed on a national  securities  exchange or designated as a national
          market  system  security  on an  interdealer  quotation  system by the
          National Association of Securities Dealers, Inc.; or

     o    Held beneficially or of record by more than 2,000 persons.

         The Thistle common stock meets each of the foregoing requirements,  and
neither  the bylaws nor any  resolutions  of the board of  directors  of Thistle
otherwise provides for dissenters' rights. As a result, dissenters' or appraisal
rights are not available to holders of Thistle  common stock in connection  with
the merger.

                      MARKET FOR COMMON STOCK AND DIVIDENDS

         The Thistle common stock currently is traded on the Nasdaq Stock Market
Inc.'s National Market under the symbol "THTL."

         As of the record date,  there were  5,208,744  shares of Thistle common
stock  outstanding,  which  were held by  approximately  __________  holders  of
record. Such numbers of shareholders do not reflect the number of individuals or
institutional  investors holding stock in nominee name through banks,  brokerage
firms and others.

         The  following  table sets forth during the periods  indicated the high
and low sales prices of the Thistle common stock as reported on the Nasdaq Stock
Market Inc.'s  National  Market and the dividends  declared per share of Thistle
common stock.


                                     Market Price
                                 ------------------------
                                                                 Dividends
                                                                 Declared
           2003                    High             Low          Per Share
- ------------------------           ----             ---          ---------

First Quarter                    $14.95           $11.60             $0.09
Second Quarter                    16.10            13.62              0.09
Third Quarter(1)                  26.00            15.75              0.10
Fourth Quarter (through
  __________, 2003)

           2002
- ------------------------

First Quarter                     12.59             9.50              0.08
Second Quarter                    13.05            11.25              0.08
Third Quarter                     11.65            10.26              0.08
Fourth Quarter                    12.00            10.13              0.09

           2001
- ------------------------

First Quarter                      9.81             7.94              0.07
Second Quarter                     9.65             9.20              0.07
Third Quarter                     10.40             8.10              0.07
Fourth Quarter                     9.90             9.01              0.08

                                       42


- --------------------
(1)  Reflects  announcement of the merger agreement on September 22, 2003. Prior
     to  September  22,  2003,  the high sale price of the Thistle  common stock
     during the third quarter of 2003 was $19.20.

         On  September  19,  2003,  the most  recent  trading  day  prior to the
announcement  of the  execution of the merger  agreement,  the closing per share
sale price of the Thistle common stock was $19.20 and on _______________,  2003,
the last  trading day before the printing of this proxy  statement,  the closing
per share sale price of the Thistle common stock was $__________.

         Pursuant  to the  merger  agreement,  Thistle  may  pay  the  quarterly
dividend of $0.10 per share  declared on September  30, 2003 and paid on October
15,  2003,  but it may not pay any  additional  quarterly  dividend  unless  the
closing of the merger  does not occur on or prior to January  14,  2004.  If the
closing of the merger has not  occurred  on or prior to that date,  Thistle  may
declare  one or more  dividends  prior to the  effective  time of the  merger to
holders of  Thistle  common  stock in an amount  equal to $.10 per share for the
December 2003 calendar quarter.  See "The Merger -- Conduct Pending the Merger,"
on page 28.

                CERTAIN BENEFICIAL OWNERS OF THISTLE COMMON STOCK

         The following table sets forth the beneficial  ownership of the Thistle
common stock as of the record date, and certain other  information  with respect
to (i) the only persons or entities,  including any "group" as that term is used
in Section 13(d)(3) of the Exchange Act, who or which was known to Thistle to be
the  beneficial  owner of more than 5% of the  issued  and  outstanding  Thistle
common stock on the record date,  (ii) each  director of Thistle,  (iii) certain
executive  officers of Thistle and (iv) all directors and executive  officers of
Thistle  as a group.  Unless  otherwise  indicated,  the  address  of each  such
beneficial owner is 6060 Ridge Avenue, Philadelphia, Pennsylvania 19128.

                                       43





                                                 Amount and Nature of               Percent of Shares of
Name and Address of Beneficial Owner             Beneficial Ownership             Common Stock Outstanding
- ------------------------------------             --------------------             ------------------------

                                                                                  
Roxborough Manayunk Bank                                677,045(1)                            13.0%
Employee Stock Ownership Plan Trust ("ESOP")
6060 Ridge Avenue
Philadelphia, Pennsylvania  19128

Jeffrey L. Gendell                                      467,541(2)                             9.0%
Tontine Financial Partners, L.P.
Tontine Management, L.L.C.
Tontine Overseas Associates, L.L.C.
55 Railroad Avenue, 3rd Floor
Greenwich, Connecticut 06830

Cornelia A. McGill                                      263,584(3)                             5.1%
120 Birkdale Drive
Blue Bell, Pennsylvania  19422

John F. McGill, Jr., Chairman of the Board and          412,653(4)(5)                          7.7%
  Chief Executive Officer

Jerry A. Naessens, Director                             272,688(4)                             5.1%

Add B. Anderson, Jr., Director                          141,214(4)                             2.7%

Francis E. McGill, III, Secretary and Director          130,587(4)                             2.5%

Robert E. Domanski, Director                             62,474(4)                             1.2%

William A. Lamb, Sr., Director                           62,074(4)                             1.2%

James C. Hellauer, Director                              72,205(4)(5)                          1.4%

Charles A. Murray, Director                              64,334(4)(5)                          1.2%

John Swanick, Director                                    8,700(4)                             *

Douglas R. Moore, Senior Vice President                  90,415(4)                             1.7%

Pamela M. Cyr, Chief Financial Officer                   43,445(4)                             *

All directors and executive officers as a group       1,360,789(4)                            24.0%
(11 individuals)


(footnotes on next page)

                                       44



_________________________
*    Less than 1.0% of outstanding shares.
(1)  The  ESOP  purchased  such  shares  for  the  exclusive   benefit  of  plan
     participants with funds borrowed from the Company. These shares are held in
     a suspense account and will be allocated among ESOP  participants  annually
     on the basis of compensation  as the ESOP debt is repaid.  The Bank's board
     of directors (the "Bank's  Board") has appointed a committee  consisting of
     Directors John F. McGill, Jr., James C. Hellauer,  and Charles A. Murray to
     serve as the ESOP administrative  committee ("ESOP Committee") and to serve
     as the ESOP Trustees  ("ESOP  Trustees").  The ESOP Committee or the Bank's
     Board instructs the ESOP Trustees regarding investment of ESOP plan assets.
     The ESOP Trustees must vote all shares  allocated to participants  accounts
     under the ESOP as directed by participants.  Unallocated  shares and shares
     for which no timely voting directive is received, will be voted by the ESOP
     Trustee as directed by the Bank's  Board or the ESOP  Committee.  As of the
     record  date,  188,550  shares  have  been  allocated  under  the  ESOP  to
     participant accounts.
(2)  The information as to Jeffrey L. Gendell, Tontine Financial Partners, L.P.,
     Tontine  Management,   L.L.C.  and  Tontine  Overseas  Associates,   L.L.C.
     (collectively,  the "Reporting  Persons"),  is derived from a Schedule 13D,
     filed April 7, 2003,  which  states  that the  Reporting  Persons,  through
     certain of its affiliates,  had shared voting power and shared  dispositive
     power with respect to 467,541 shares.
(3)  The  information  as to Cornelia A. McGill is derived from a Schedule  13G,
     filed January 7, 2003, which states that Cornelia A. McGill has sole voting
     power over  145,830  shares and shared  voting and  dispositive  power over
     117,754 shares.
(4)  Includes  shares of Common  Stock  held  directly  as well as by spouses or
     minor children,  in trust, and other indirect ownership,  over which shares
     the individuals  effectively  exercise sole or shared voting and investment
     power,  unless  otherwise  indicated.  The share amounts  include shares of
     Common Stock that the following persons may acquire through the exercise of
     stock  options  within 60 days of the record date:  John F.  McGill,  Jr. -
     176,575,  Charles A. Murray - 7,500, Add B. Anderson, Jr. - 17,500, Francis
     E. McGill, III - 39,000, Robert E. Domanski - 17,500,  William A. Lamb, Sr.
     - 17,500,  Jerry A.  Naessens - 107,845,  John Swanick - 5,000,  Douglas R.
     Moore - 40,167 and Pamela M. Cyr - 32,167. Does not include unvested awards
     of common stock under the Bank's  Restricted Stock Plan. See "The Merger --
     Interests of Certain Persons in the Merger: 1999 Stock Option Plan and 1999
     Restricted Stock Plan" at page 35.
(5)  Excludes 662,059 shares under the ESOP for which such individuals  exercise
     shared voting and investment  power with respect to such shares as a member
     of the ESOP Trustee and/or ESOP Committee.  Excludes 106,086 shares held by
     the Restricted Stock Plan ("RSP") which shares are held by the RSP prior to
     being  issued to plan  participants  for which  such  individuals  exercise
     shared voting and investment  power with respect to such shares as a member
     of the RSP committee.  Such individuals  disclaim beneficial ownership with
     respect to the ESOP and RSP shares held in a fiduciary capacity.

                SHAREHOLDER PROPOSALS FOR THE 2004 ANNUAL MEETING

         Any proposal  which a shareholder  wishes to have included in the proxy
materials  of Thistle  relating to the next annual  meeting of  shareholders  of
Thistle, which will only be held if the merger is not consummated prior thereto,
must be  received at the  principal  executive  offices of  Thistle,  6060 Ridge
Avenue,  Philadelphia,  Pennsylvania 19128,  Attention:  Francis E. McGill, III,
Secretary,  no later than  November 20, 2003.  If such proposal is in compliance
with all of the  requirements  of Rule  14a-8 of the  Exchange  Act,  it will be
included in the proxy  statement  and set forth on the form of proxy  issued for
such annual meeting of shareholders. It is urged that any such proposals be sent
certified mail, return receipt requested.

         Shareholder   proposals  which  are  not  submitted  for  inclusion  in
Thistle's  proxy  materials  pursuant to Rule 14a-8 of the  Exchange  Act may be
brought before an annual meeting  pursuant to Thistle's  Bylaws,  which provides
that business must be (a) specified in the notice of meeting (or any  supplement
thereto)  given  by or at  the  direction  of the  board  of  directors,  or (b)
otherwise properly brought before the meeting

                                       45



by a shareholder.  For business to be properly  brought before an annual meeting
by a  shareholder,  the  shareholder  must have given timely  notice  thereof in
writing to the  corporate  secretary  of Thistle.  To be timely a  shareholder's
notice must be delivered to or mailed and  received at the  principal  executive
offices of Thistle not later than 90 days prior to the  anniversary  date of the
mailing  of proxy  materials  by  Thistle  in  connection  with the  immediately
preceding  annual  meeting  of  shareholders.  A  shareholder's  notice  to  the
corporate  secretary shall set forth as to each matter the shareholder  proposes
to bring  before the annual  meeting  (a) a brief  description  of the  business
desired to be brought before the annual  meeting,  (b) the name and address,  as
they appear on Thistle's books, of the shareholder proposing such business,  (c)
the class and number of shares of Thistle  which are  beneficially  owned by the
shareholder  and (d) any material  interest of the shareholder in such business.
To be timely with respect to the next annual meeting of shareholders of Thistle,
a  shareholder's  notice must be received by Thistle no later than  February 16,
2004.


                         CAUTIONARY STATEMENT CONCERNING
                           FORWARD-LOOKING STATEMENTS

         This proxy  statement and the documents  incorporated by reference into
this proxy statement  contain  forward-looking  statements and information  with
respect to the financial condition,  results of operations,  plans,  objectives,
future performance, business and other matters relating to Thistle or the merger
that are based on the beliefs of, as well as assumptions made by and information
currently available to, Thistle's management. When used in this proxy statement,
the words "anticipate,"  "believe,"  "estimate," "expect" and "intend" and words
or  phrases  of  similar  import  are  intended  to  identify  forward-  looking
statements. These statements reflect the current view of Thistle with respect to
future  events and are  subject to risks,  uncertainties  and  assumptions  that
include, without limitation, the risk factors set forth in Thistle's 2002 Annual
Report  on Form  10-K  and  other  filings  with  the  Securities  and  Exchange
Commission,  the risk that the merger will not be completed and risks associated
with  competitive  factors,  general  economic  conditions,   geographic  credit
concentration,   customer  relations,  interest  rate  volatility,  governmental
regulation  and  supervision,  defaults in the  repayment  of loans,  changes in
volume of loan originations,  and changes in industry practices.  Should any one
or more of these risks or  uncertainties  materialize,  or should any underlying
assumptions  prove  incorrect,  actual  results may vary  materially  from those
described in this proxy statement as anticipated,  believed, estimated, expected
or intended.


                       WHERE YOU CAN FIND MORE INFORMATION

         Thistle files annual,  quarterly and current reports,  proxy statements
and other information with the Securities and Exchange Commission.  You may read
and copy any reports,  proxy statements or other information filed by Thistle at
the Commission's public reference room in Washington,  D.C., which is located at
the following  address:  Public Reference Room,  Judiciary Plaza, Room 1024, 450
Fifth Street, N.W., Washington, D.C. 20549.

         You  can  request  copies  of  these  documents,   upon  payment  of  a
duplicating  fee, by writing to the  Commission.  Please call the  Commission at
1-800-SEC-0330  for further  information  on the  operation of the  Commission's
public reference rooms.  Thistle's  Commission filings are also available to the
public from document retrieval services and at the Commission's Internet website
(http://www.sec.gov).  You may also  access our  filings  through  the  investor
- -------------------
relations section of our website at http://www.rmbgo.com.
                                    --------------------

                                       46


                                                                      APPENDIX A

                          AGREEMENT AND PLAN OF MERGER


                                  By and Among


                          CITIZENS BANK OF PENNSYLVANIA


                         CITIZENS FINANCIAL GROUP, INC.


                                       and


                           THISTLE GROUP HOLDINGS, CO.


                         Dated as of September 22, 2003






                                TABLE OF CONTENTS




                                                                                                          
ARTICLE I -  THE MERGER...........................................................................................1
         1.1      The Merger......................................................................................1
         1.2      Effective Time..................................................................................1
         1.3      Effects of the Merger...........................................................................2
         1.4      Conversion of Seller Common Stock...............................................................2
         1.5      Merger Sub Common Stock.........................................................................3
         1.6      Employee Stock Options; Restricted Stock........................................................3
         1.7      Articles of Incorporation.......................................................................3
         1.8      By-Laws.........................................................................................4
         1.9      Directors and Officers..........................................................................4

ARTICLE II -  EXCHANGE OF SHARES..................................................................................4
         2.1      Buyer to Deposit Aggregate Merger Consideration.................................................4
         2.2      Exchange of Shares..............................................................................4

ARTICLE III -  REPRESENTATIONS AND WARRANTIES OF THE BUYER........................................................6
         3.1      Corporate Organization..........................................................................6
         3.2      Authority; No Violation.........................................................................6
         3.3      Consents and Approvals..........................................................................7
         3.4      Financial Statements............................................................................7
         3.5      Broker's Fees...................................................................................7
         3.6      Legal Proceedings...............................................................................7
         3.7      Capital; Availability of Funds..................................................................8
         3.8      Buyer Information...............................................................................8

ARTICLE IV -  REPRESENTATIONS AND WARRANTIES OF THE SELLER........................................................8
         4.1      Corporate Organization..........................................................................8
         4.2      Capitalization..................................................................................9
         4.3      Authority; No Violation........................................................................12
         4.4      Consents and Approvals.........................................................................13
         4.5      Financial Statements...........................................................................13
         4.6      Broker's Fees..................................................................................14
         4.7      Absence of Certain Changes or Events...........................................................14
         4.8      Legal Proceedings..............................................................................15
         4.9      Reports........................................................................................15
         4.10     Agreements with Banking Authorities............................................................16
         4.11     Absence of Undisclosed Liabilities.............................................................17
         4.12     Compliance with Applicable Law.................................................................17
         4.13     Taxes and Tax Returns..........................................................................17
         4.14     Labor..........................................................................................19

                                      (A-i)


         4.15     Employees......................................................................................19
         4.16     Capitalization.................................................................................20
         4.17     CRA, Anti-Money Laundering and Customer Information Security...................................20
         4.18     Material Agreements............................................................................21
         4.19     Property and Leases............................................................................23
         4.20     Loan Portfolio.................................................................................24
         4.21     Investment Securities..........................................................................24
         4.22     Derivative Transactions........................................................................25
         4.23     Insurance......................................................................................25
         4.24     Environmental Matters..........................................................................25
         4.25     Recent Acquisitions............................................................................26
         4.26     State Takeover Laws; Shareholder Rights Agreement..............................................26
         4.27     Proxy Statement; Seller Information............................................................27
         4.28     Deposit/Loan Agreements........................................................................27
         4.29     Broker/Dealer Status...........................................................................27
         4.30     Investment Management and Related Activities...................................................28
         4.31     Intellectual Property..........................................................................28
         4.32     Disclosure.....................................................................................28

ARTICLE V -  COVENANTS RELATING TO CONDUCT OF BUSINESS...........................................................28
         5.1      Conduct of Businesses Prior to the Effective Time..............................................28
         5.2      Seller Forbearances............................................................................28
         5.3      Buyer Forbearances.............................................................................32
         5.4      System Conversions; Timing.....................................................................33
         5.5      Certain Changes and Adjustments................................................................33
         5.6      Branches.......................................................................................34
         5.7      Purchaser Products and Services................................................................34
         5.8      ALCO Management................................................................................34
         5.9      Deposit Incentive Plan.........................................................................34
         5.10     Communications and Notices.....................................................................34

ARTICLE VI -  ADDITIONAL AGREEMENTS..............................................................................35
         6.1      Regulatory Matters; Consents...................................................................35
         6.2      No Solicitation................................................................................37
         6.3      Access to Information..........................................................................39
         6.4      Legal Conditions to Merger.....................................................................40
         6.5      Employment and Benefit Matters.................................................................40
         6.6      Directors' and Officers' Indemnification and Insurance.........................................42
         6.7      Additional Agreements..........................................................................44
         6.8      Advice of Changes..............................................................................44
         6.9      Update of Disclosure Schedules.................................................................44
         6.10     Current Information............................................................................45
         6.11     Transition Committee...........................................................................45
         6.12     Reserved.......................................................................................46

                                      (A-ii)


         6.13     Organization of the Merger Sub.................................................................46
         6.14     Community Commitments..........................................................................47
         6.15     Citizens Financial Group, Inc..................................................................47
         6.16     Section 16 Matters.............................................................................47
         6.17     Loan Loss Reserves.............................................................................47
         6.18     Consolidation of Corporate Structure...........................................................47

ARTICLE VII -  CONDITIONS PRECEDENT..............................................................................48
         7.1      Conditions to Each Party's Obligations To Effect the Merger....................................48
         7.2      Conditions to the Obligations of the Buyer.....................................................48
         7.3      Conditions to the Obligations of the Seller....................................................49

ARTICLE VIII -  TERMINATION, AMENDMENT AND WAIVER................................................................49
         8.1      Termination....................................................................................49
         8.2      Effect of Termination..........................................................................49
         8.3      Amendment......................................................................................52
         8.4      Extension; Waiver..............................................................................52

ARTICLE IX -  MISCELLANEOUS......................................................................................52
         9.1      Closing........................................................................................52
         9.2      Nonsurvival of Representations, Warranties and Agreements......................................52
         9.3      Expenses.......................................................................................52
         9.4      Notices........................................................................................53
         9.5      Interpretation.................................................................................54
         9.6      Counterparts...................................................................................54
         9.7      Entire Agreement...............................................................................55
         9.8      Governing Law..................................................................................55
         9.9      Severability...................................................................................55
         9.10     Publicity......................................................................................55
         9.11     Assignment; Reliance of Other Parties..........................................................55
         9.12     Specific Performance...........................................................................55
         9.13     Alternative Structure..........................................................................55
         9.14     Business Day...................................................................................56
         9.15     Definitions....................................................................................56

                                     (A-iii)




                          AGREEMENT AND PLAN OF MERGER


         AGREEMENT AND PLAN OF MERGER (the  "Agreement"),  dated as of September
                                             ---------
22, 2003, by and among, CITIZENS BANK OF PENNSYLVANIA,  a Pennsylvania chartered
savings  bank (the  "Buyer"),  THISTLE  GROUP  HOLDINGS,  CO., a unitary  thrift
                     -----
holding company incorporated in the Commonwealth of Pennsylvania (the "Seller"),
                                                                       ------
and for the purpose of Article III and Section 6.15,  CITIZENS  FINANCIAL GROUP,
INC., a Delaware corporation and the parent company of the Buyer (the "Parent").
                                                                       ------
The capitalized terms used in this Agreement are defined in Section 9.15 hereof.

         WHEREAS,  the Board of Trustees of the Buyer and the Board of Directors
of the  Seller  have  determined  that  it is in the  best  interests  of  their
respective  stockholders  and other  constituencies,  as well as the communities
they  serve,  to  consummate,   and  have  approved,  the  business  combination
transactions  provided for herein, in which, subject to the terms and conditions
set forth herein, a subsidiary of the Buyer will merge with and into the Seller;

         WHEREAS,  following the execution and delivery of this  Agreement,  the
Buyer  shall  take such  action as is  appropriate  to form a  subsidiary  to be
organized as a corporation  (the "Merger Sub") under the PBCL,  and to cause the
Merger Sub to become a party to this Agreement, pursuant to which the Merger Sub
- ----------
shall merge (the "Merger") with and into the Seller,  upon the terms and subject
                  ------
to the  conditions  set forth  herein  (the  Seller and the Merger Sub being the
constituent corporations of the Merger); and

         WHEREAS, the parties desire to make certain representations, warranties
and agreements in connection with the Merger and to prescribe certain conditions
to the Merger;

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

                             ARTICLE I - THE MERGER

         1.1 The Merger.  Subject to the terms and conditions of this Agreement,
             ----------
in accordance  with the PBCL, at the Effective  Time, the Merger Sub shall merge
with  and  into the  Seller.  The  Seller  shall  be the  surviving  corporation
(hereinafter  sometimes called the "Surviving  Corporation") in the Merger,  and
                                    ----------------------
shall continue its corporate  existence  under the laws of the  Commonwealth  of
Pennsylvania as a subsidiary of the Buyer. Upon consummation of the Merger,  the
separate corporate existence of the Merger Sub shall terminate.

         1.2 Effective Time. The Merger shall become  effective when Articles of
             --------------
Merger (the  "Articles of  Merger"),  executed in  accordance  with the relevant
              -------------------
provisions of the PBCL, are filed

                                      A-1



with the  Pennsylvania  Department;  provided,  however,  that  upon the  mutual
written consent of each of the Buyer and the Seller,  the Articles of Merger may
provide  for a later time or date of  effectiveness  of the Merger not more than
thirty  (30) days  after the date the  Articles  of  Merger  are filed  with the
Pennsylvania Department.  When used in this Agreement, the term "Effective Time"
shall mean the date and time at which the  Articles of Merger are filed with the
Pennsylvania  Department or such later date and time established in the Articles
of Merger. The filing of the Articles of Merger with the Pennsylvania Department
shall be made on the Closing Date.

         1.3 Effects of the Merger.  At and after the Effective Time, the Merger
             ---------------------
shall have the effects set forth in Section 1929 of the PBCL.

         1.4 Conversion of Seller Common Stock. At the Effective Time, by virtue
             ---------------------------------
of the Merger and without any action on the part of the Merger Sub,  the Seller,
or the holder of any of the shares of the Seller Common Stock:

                (a) Each share of the common stock,  par value  $0.10 per share,
of the Seller ("Seller Common Stock") issued and outstanding  immediately  prior
                -------------------
to the Effective Time  (collectively,  "Shares")  (other than Shares held (i) in
                                        ------
the Seller's  treasury or (ii) directly or indirectly by the Buyer or the Seller
or any of their respective  subsidiaries (except for Trust Account Shares or DPC
Shares)) shall become and be converted  automatically  into the right to receive
in cash from the Buyer an amount equal to $26.00 (the "Merger Consideration").
                                                       --------------------
                (b) All  of  the Shares converted into the Merger  Consideration
pursuant  to  this  Article  I  shall  no  longer  be   outstanding   and  shall
automatically be canceled and shall cease to exist as of the Effective Time, and
each certificate (each, a "Certificate") previously representing any such Shares
                           -----------
shall thereafter  represent only the right to receive the Merger  Consideration.
Certificates  previously  representing  Shares shall be exchanged for the Merger
Consideration upon the surrender of such Certificates in accordance with Section
2.2 hereof, without any interest thereon.

                (c) At  the  Effective  Time,  all  Shares that are owned by the
Seller as  treasury  stock,  all Shares  that are held in trust under the Seller
Restricted Stock Plan that have not been allocated to an individual  participant
prior  to the  Effective  Time,  and all  Shares  that  are  owned  directly  or
indirectly  by the Buyer or the Seller or any of their  respective  subsidiaries
(other than  Shares  held  directly or  indirectly  in trust  accounts,  managed
accounts  and the  like or  otherwise  held in a  fiduciary  capacity  that  are
beneficially  owned by third parties (any such Shares,  whether held directly or
indirectly  by the Buyer or the Seller,  as the case may be,  being  referred to
herein as "Trust Account Shares") and other than any Shares held by the Buyer or
           --------------------
the  Seller  or  any of  their  respective  subsidiaries  in  respect  of a debt
previously  contracted (any such Shares which are similarly  held,  whether held
directly  or  indirectly  by the Buyer or the Seller or any of their  respective
subsidiaries,  being referred to herein as "DPC Shares"))  shall be canceled and
                                            ----------
shall  cease to  exist  and no  consideration  shall be  delivered  in  exchange
therefor.

         1.5 Merger Sub Common  Stock.  At and after the  Effective  Time,  each
             ------------------------
share of common stock,  par value $0.01 per share,  of the Merger Sub issued and
outstanding  immediately

                                       A-2


prior to the Effective Time shall become and be converted automatically into one
share of common stock of the Surviving Corporation.

         1.6 Employee Stock Options; Restricted Stock.
             ----------------------------------------

                 (a) Prior to the Effective Time, the Seller shall take all such
action as is necessary to terminate  as of the  Effective  Time all  outstanding
stock options to purchase  shares of Seller Common Stock (each a "Stock Option")
                                                                  ------------
including,  without limitation,  Stock Options issued pursuant to the 1992 Stock
Option  Plan  of  Roxborough  Manayunk  Bank,  the  1994  Stock  Option  Plan of
Roxborough  Manayunk  Bank,  and the 1999 Stock Option Plan  (collectively,  the
"Seller  Stock  Option  Plans").  In  connection  therewith,  each  holder  of a
 ----------------------------
Stock Option  (whether or not such Stock Option is then vested or  exercisable),
shall be  entitled  to  receive  in  cancellation  of any Stock  Option  that is
outstanding  immediately  prior to the  Effective  Time, a cash payment from the
Seller  at  the  Closing  in an  amount  equal  to  the  excess  of  the  Merger
Consideration over the per share exercise price of such Stock Option, multiplied
by the number of shares of Seller  Common  Stock  covered by such Stock  Option,
subject to any required  withholding of taxes (such  payment,  the "Stock Option
                                                                    ------------
Cash  Settlement")  provided that such Stock Option  Cash  Settlement  shall  be
- ----------------
conditioned  on such option  holders  executing an  acknowledgement  (the "Stock
                                                                           -----
Option  Settlement  Acknowledgement")  that the  Stock  Option  Cash  Settlement
- -----------------------------------
represents  the full  amount due for all Stock  Options  held by Seller.  Seller
shall have no  obligation  to ensure  execution of the Stock  Option  Settlement
acknowledgements,  although  Seller  shall  reasonably  cooperate  with Buyer to
assist in obtaining such execution.  The Seller Stock Option Plans and all Stock
Options shall  terminate  upon the foregoing  terms at the Effective  Time.  The
Seller hereby  represents  and warrants to the Buyer that the maximum  number of
shares of Seller  Common Stock  subject to issuance  pursuant to the exercise of
Stock  Options  is not and shall not be at or prior to the  Effective  Time more
than 694,235 shares.

                (b) Upon  the  Effective  Time,  each  previously   awarded  but
unvested  restricted  share of Seller  Common Stock  (collectively,  the "Seller
                                                                          ------
Restricted  Shares")  granted  under  Seller's 1999  Restricted  Stock Plan (the
- ------------------
"Seller  Restricted Share Plan") which is outstanding  immediately  prior to the
 -----------------------------
Effective Time shall be deemed earned and non-forfeitable at such time under the
Seller Restricted Share Plan. Upon the Effective Time, the Seller or Seller Bank
shall  cancel each such Seller  Restricted  Share in exchange for a cash payment
(the "Restricted  Stock Cash Payment") to the award recipient in respect of each
      ------------------------------
Seller Restricted Share equal to the Merger  Consideration,  less applicable tax
withholding.  Such cancellation and cash-out of such awards shall be conditioned
on such award  recipient  executing an  acknowledgment  (the  "Restricted  Stock
                                                               -----------------
Settlement  Acknowledgement")  that the Restricted Stock Cash Payment represents
- ---------------------------
the full amount due for all shares of Restricted  Stock held by such  recipient.
Seller shall have no  obligation  to ensure  execution of the  Restricted  Stock
Settlement  Acknowledgement,  although  Seller shall  reasonably  cooperate with
Buyer to assist in obtaining such execution.

         1.7 Articles of Incorporation. Subject to Section 6.6, unless otherwise
             -------------------------
determined by the Buyer, at the Effective Time, the Articles of Incorporation of
the Seller,  as in effect  immediately  prior to the  Effective  Time,  shall be
amended to a form mutually agreed upon by

                                      A-3


the parties,  and as so amended,  shall be the Articles of  Incorporation of the
Surviving  Corporation  until  thereafter  amended as  provided  therein  and in
accordance with applicable law.

         1.8 By-Laws. Subject to Section 6.6, at the Effective Time, the By-Laws
             -------
of the Seller,  as in effect  immediately  prior to the Effective Time, shall be
the By-Laws of the Surviving  Corporation until thereafter amended in accordance
with applicable law, the Articles of Incorporation of the Surviving  Corporation
and such By-Laws.

         1.9  Directors and  Officers.  The directors of Merger Sub  immediately
              -----------------------
prior to the  Effective  Time shall be the initial  directors  of the  Surviving
Corporation,   each  to  hold  office  in   accordance   with  the  Articles  of
Incorporation and By-Laws of the Surviving Corporation,  and the officers of the
Merger Sub immediately prior to the Effective Time shall be the initial officers
of the Surviving Corporation, in each case until their respective successors are
duly elected or appointed and qualified.

                        ARTICLE II - EXCHANGE OF SHARES

         2.1 Buyer to Deposit Aggregate Merger Consideration. At or prior to the
             -----------------------------------------------
Effective  Time,  the Buyer shall pay,  or shall cause to be paid,  to a bank or
trust company selected by the Buyer and reasonably acceptable to the Seller (the
"Exchange Agent"),  pursuant to an agreement in a form reasonably  acceptable to
 --------------
the  Seller,  for the benefit of the holders of  Certificates,  for  exchange in
accordance with this Article II, such amount of cash as is sufficient to pay the
aggregate Merger  Consideration  which holders of Shares are entitled to receive
pursuant to Section 1.4 hereof.

         2.2 Exchange of Shares.
             ------------------

                (a) As soon as practicable  after the Effective Time, and in  no
event later than three (3) business days  thereafter,  the Buyer shall cause the
Exchange Agent to mail to each holder of record of a Certificate or Certificates
a form  letter of  transmittal  (which  shall  specify  that  delivery  shall be
effected,  and risk of loss and title to the Certificates  shall pass, only upon
delivery  of the  Certificates  to the  Exchange  Agent)  and other  appropriate
materials  required to complete the exchange of the  Certificates for the Merger
Consideration   into  which  each  Share  represented  by  such  Certificate  or
Certificates   shall  have  been  converted   pursuant  to  this  Agreement  and
instructions to effect such exchange. Upon proper surrender of a Certificate for
exchange and  cancellation to the Exchange  Agent,  together with such letter of
transmittal  and related  materials,  in each case as duly executed and properly
completed,  the  holder of such  Certificate  shall be  entitled  to  receive in
exchange for each Share represented thereby, the Merger  Consideration,  and the
Certificate so surrendered shall forthwith be canceled. No interest shall accrue
or be paid  on the  Merger  Consideration  payable  upon  the  surrender  of any
Certificate for the benefit of the holder of such Certificate. If payment of the
Merger  Consideration  is to be made to a person  other than the person in whose
name the  surrendered  Certificate  is registered on the stock transfer books of
the  Seller,  it  shall be a  condition  of  payment  that  the  Certificate  so
surrendered  shall be  endorsed  properly  or  otherwise  be in proper  form for
transfer  and that the  person  requesting  such  payment  shall  have  paid all
transfer  and

                                       A-4


other taxes required by reason of the payment of the Merger  Consideration  to a
person other than the registered holder of the Certificate  surrendered or shall
have  established to the  satisfaction  of the Surviving  Corporation  that such
taxes either have been paid or are not applicable.

                (b) At any time  following  the  expiration  of the sixth  (6th)
month after the Effective Time, the Buyer or the Surviving  Corporation shall be
entitled to require the Exchange Agent to deliver to it any funds which had been
made  available  to the  Exchange  Agent and not  disbursed to holders of Shares
(including,  without  limitation,  all interest and other income received by the
Exchange  Agent in respect of all funds made  available to it),  and  thereafter
such  holders  shall  be  entitled  to  look  to the  Buyer  and  the  Surviving
Corporation (subject to applicable abandoned property,  escheat or similar laws)
only as general  creditors  thereof  with  respect  to any Merger  Consideration
payable upon due surrender of the Certificates held by them.

                (c) After the Effective Time, there shall be no transfers on the
stock  transfer  books  of the  Seller  of the  Shares  which  were  issued  and
outstanding  immediately  prior  to the  Effective  Time.  From  and  after  the
Effective  Time,  the  holders of Shares  shall  cease to have any  rights  with
respect to such Shares except as otherwise provided herein or by applicable law.
If,  after  the  Effective  Time,  Certificates  representing  such  Shares  are
presented  for  transfer  to the  Exchange  Agent,  they shall be  canceled  and
exchanged for the Merger Consideration as provided in this Article II.

                (d) Neither the Buyer nor the Seller nor any other Person  shall
be liable to any  former  holder of Shares for any  shares or any  dividends  or
distributions  with  respect  thereto or any Merger  Consideration  delivered in
respect of any such Shares properly  delivered to a public official  pursuant to
applicable abandoned property, escheat or similar laws.

                (e) In the event any Certificate shall have been lost, stolen or
destroyed,  upon  receipt of  appropriate  evidence  as to such  loss,  theft or
destruction and to the ownership of such Certificate by the Person claiming such
Certificate  to be lost,  stolen or  destroyed,  and the receipt by the Buyer of
appropriate and customary indemnification,  the Buyer will issue in exchange for
each Share represented by such lost, stolen or destroyed Certificate, the Merger
Consideration, as determined in accordance with this Article II.

                                       A-5


           ARTICLE III - REPRESENTATIONS AND WARRANTIES OF THE BUYER

         The Buyer hereby represents and warrants to the Seller as follows:

         3.1 Corporate Organization.
             -----------------------

               (a) The  Buyer is a state chartered savings bank duly  organized,
validly  existing and in good  standing  under the laws of the  Commonwealth  of
Pennsylvania.  The Parent is a corporation duly organized,  validly existing and
in good standing under the laws of the State of Delaware.

               (b) Each of the  Parent and the Buyer has all requisite corporate
power and authority to own,  lease or operate all of its  properties  and assets
and to carry on its  business as it is now being  conducted.  Each of the Parent
and the Buyer is duly  licensed or  qualified to do business and is in corporate
good standing in each jurisdiction in which the nature of the business conducted
by it or the character or location of the properties and assets owned, leased or
operated by it makes such licensing or qualification necessary, except where the
failure to be so licensed or qualified and in good standing  would not result in
a Material Adverse Effect on the Parent or the Buyer.

         3.2 Authority; No Violation.
             -----------------------

               (a) Each of the Parent and the Buyer has all  requisite corporate
power  and  authority  to  execute  and  deliver  this  Agreement  and the other
Transaction  Documents to which it is a party and to consummate the transactions
contemplated  hereby and thereby.  The execution and delivery of this  Agreement
and the  other  Transaction  Documents  to which  the  Buyer or the  Parent,  as
applicable,  is a party and the  consummation of the  transactions  contemplated
hereby and thereby have been duly and validly approved by the Board of Directors
of  each  of the  Buyer  and the  Parent,  as  applicable.  No  other  corporate
proceedings  on the part of the Parent or the Buyer are  necessary to consummate
the Merger.  This  Agreement  and the other  Transaction  Documents to which the
Buyer or the  Parent,  as  applicable,  is a party  have been  duly and  validly
executed and delivered by each of the Parent and the Buyer,  as applicable,  and
(assuming due authorization,  execution and delivery by the Seller),  constitute
the valid and binding  obligations  of the Parent and the Buyer,  as applicable,
enforceable against each of them in accordance with their respective terms.

               (b)  Neither  the  execution  and  delivery  by  the Buyer or the
Parent of this Agreement or the other  Transaction  Documents to which the Buyer
or the  Parent,  as  applicable,  is a party by the  Parent  and the  Buyer,  as
applicable, nor the consummation by the Parent and the Buyer of the transactions
contemplated hereby or thereby;  nor compliance by the Parent and the Buyer with
any of the terms or  provisions  hereof or thereof,  will (i) assuming  that the
consents,  waivers  and  approvals  referred  to in Section  3.3 hereof are duly
obtained, violate in any respect any statute, code, ordinance, rule, regulation,
judgment,  order,  writ,  decree or  injunction  applicable to the Parent or the
Buyer, or (ii) violate,  conflict with, or result in a breach of, any provisions
of,  constitute a default (or an event which,  with notice or lapse of time,  or
both,  would  constitute  a  default)  under,  result  in  the  termination  of,
accelerate the  performance  required by,

                                      A-6


or result in a right of termination or acceleration or the creation of any lien,
security  interest,  charge or other  encumbrance  upon any of the properties or
assets  of the  Parent  or the  Buyer  under  any of the  terms,  conditions  or
provisions of (y) the Articles of Organization or other charter document of like
nature or By-Laws of the Parent or the Buyer, or (z) any note,  bond,  mortgage,
indenture,  deed of trust,  license,  lease,  agreement or other  instrument  or
obligation  to which the Parent or the Buyer is a party as issuer,  guarantor or
obligor,  or by  which it or any of its  properties  or  assets  may be bound or
affected,  except,  in the case of clause  (ii)(z) above,  for such  violations,
conflicts,  breaches or defaults which either  individually  or in the aggregate
will not have a Material Adverse Effect on the Parent or the Buyer.

         3.3 Consents and Approvals.  Except for consents, waivers, or approvals
             ----------------------
of, or filings or registrations with, or notifications to the OTS, the FDIC, the
Federal  Reserve  Board,  the  Pennsylvania  Commissioner,  the MBBI,  the MHPF,
applicable state securities commissioners, the SEC, the Pennsylvania Department,
the DOJ,  the  NASDAQ,  The London  Stock  Exchange  Limited  and the  Financial
Services  Authority,  no  consents,  waivers  or  approvals  of, or  filings  or
registrations  with,  or  notifications  to, any public  body or  authority  are
necessary,  and no consents or approvals of any third parties are necessary,  in
connection  with the  execution and delivery by the Parent and the Buyer of this
Agreement  and the  consummation  by the  Parent  and the  Buyer of the  Merger.
Neither the Parent nor the Buyer has any  knowledge of any fact or  circumstance
relating to the Buyer or its subsidiaries or other Affiliates that is reasonably
likely to  materially  impede or delay  receipt of any consents of  Governmental
Authorities.

         3.4 Financial  Statements.  The Buyer has made  available to the Seller
             ---------------------
copies of (i) the consolidated balance sheets of the Parent and its subsidiaries
as of December  31, 2001 and December  31,  2002,  and the related  consolidated
statements  of income,  changes in  stockholders'  equity and cash flows for the
fiscal years 2000 through 2002,  inclusive,  accompanied  by the audit report of
Deloitte & Touche LLP,  independent  public accountants for the Parent, and (ii)
the  results of  operations  of the Parent and its  subsidiaries  as of June 30,
2003.  The December 31, 2002  consolidated  balance  sheet of the Parent and its
subsidiaries  (including  the related  notes,  where  applicable)  and the other
financial  statements  referred to herein  (including the related  notes,  where
applicable)  fairly present the consolidated  financial  position and results of
the consolidated  operations and cash flows and changes in stockholders'  equity
of the Parent and its  subsidiaries  for the respective  fiscal periods or as of
the respective dates therein set forth;  and each of such statements  (including
the related notes,  where applicable) has been prepared in accordance with GAAP,
except as  otherwise  set forth in the notes  thereto  (subject,  in the case of
unaudited interim statements, to normal year-end adjustments).

         3.5  Broker's  Fees.  Neither  the  Buyer  nor  any  of  its  officers,
              --------------
directors,  employees,  Affiliates or agents has employed any broker,  finder or
financial  advisor or incurred  any  liability  for any fees or  commissions  in
connection with any of the transactions  contemplated by this Agreement,  except
for legal, accounting and other professional fees payable in connection with the
Merger  and the  other  transactions  contemplated  hereby.  The  Buyer  will be
responsible for the payment of all such fees.

         3.6 Legal Proceedings.  There is no claim, suit, action,  proceeding or
             -----------------
investigation  of any nature  pending  or, to the best  knowledge  of the Buyer,
threatened,  against the Buyer or any

                                       A-7


subsidiary  or other  Affiliate  of the Buyer or  challenging  the  validity  or
propriety of the  transactions  contemplated  by this  Agreement,  and which, if
adversely  determined,  would,  individually  or in  the  aggregate,  materially
adversely affect the Buyer's ability to perform its respective obligations under
this Agreement, nor is there any judgment, decree, injunction,  rule or order of
any legal or administrative body or arbitrator  outstanding against the Buyer or
any  subsidiary  or other  Affiliate of the Buyer  having,  or which  insofar as
reasonably can be foreseen, in the future could have, any such effect.

         3.7 Capital;  Availability of Funds. On the date hereof,  the Buyer is,
             -------------------------------
and on the Closing Date, the Buyer will be, at least  "adequately  capitalized,"
as such term is defined in the rules and  regulations  promulgated  by the FDIC.
Buyer will have  available  to it at the  Effective  Time sources of capital and
financing  sufficient to pay the aggregate Merger  Consideration  and to pay any
other amounts payable  pursuant to this Agreement and to effect the transactions
contemplated hereby. Neither the Buyer nor Parent nor any of their affiliates is
an interested shareholder of the Seller within the meaning of PBCL Section 2553,
and neither Buyer, Parent nor any such affiliate owns, whether beneficially,  of
record or equitably, any shares of capital stock or other securities of Seller.

         3.8 Buyer Information.  The information relating to the Parent,  Buyer,
             -----------------
their respective  subsidiaries and other Affiliates to be contained in the proxy
statement  filed  with  the SEC  under  the  Exchange  Act  (the  "Seller  Proxy
                                                                   -------------
Statement"),  as described in Section 6.1 hereof,  and any other documents filed
- ---------
with the SEC in connection herewith,  to the extent such information is provided
in  writing  by  the  Buyer  specifically  for  inclusion  in the  Seller  Proxy
Statement,  will not, on the date the Seller Proxy  Statement (or any supplement
or amendment  thereto) is first mailed to  stockholders  of the Seller or on the
date of the Seller  Stockholders  Meeting,  contain  any untrue  statement  of a
material  fact  or omit  to  state  a  material  fact  necessary  to  make  such
information not misleading at the time and in light of the  circumstances  under
which such statement is made.

           ARTICLE IV - REPRESENTATIONS AND WARRANTIES OF THE SELLER

         The Seller hereby  represents  and warrants to the Buyer as of the date
hereof as follows:

         4.1 Corporate Organization.
             -----------------------

                (a) The  Seller  is   a   corporation  duly  organized,  validly
existing  and  in  good  standing  under  the  laws  of  the   Commonwealth   of
Pennsylvania. The Seller has all requisite corporate power and authority to own,
lease or operate all of its  properties  and assets and to carry on its business
as it is now being  conducted.  The Seller is duly  licensed or  qualified to do
business and is in corporate  good  standing in each  jurisdiction  in which the
nature of the  business  conducted  by it or the  character  or  location of the
properties  and assets owned,  leased or operated by it makes such  licensing or
qualification necessary, except where the failure to be so licensed or qualified
and in corporate  good standing  would not,  individually  or in the  aggregate,
result in any Material Adverse Effect on the Seller. The Seller is a savings and
loan holding company  registered with the OTS under the Home Owners' Loan Act of
1933,  as  amended.  The  Articles

                                       A-8


of Incorporation and By-Laws of the Seller, copies of which have previously been
made  available  to the Buyer,  are true,  complete  and correct  copies of such
documents  in  effect  as of the date of this  Agreement.  The  Seller is not in
violation  of any  provision of its Articles of  Incorporation  or By-Laws.  The
minute books of the Seller  contain in all material  respects  true and complete
records of all meetings held and  corporate  actions taken since January 1, 2000
of the Seller's stockholders and Board of Directors (including committees of the
Seller's Board of Directors)  other than minutes which have not been prepared as
of the date hereof.

                (b) Each of Seller's  subsidiaries  is  duly organized,  validly
existing and in corporate  good standing under the laws of the  jurisdiction  of
its  organization.  Each of Seller's  subsidiaries  has all requisite  corporate
power and authority to own,  lease or operate all of its  properties  and assets
and to carry on its  business  as it is now being  conducted.  Each of  Seller's
subsidiaries  is duly licensed or qualified to do business in each  jurisdiction
in which the nature of the business conducted by it or the character or location
of the  properties  and  assets  owned,  leased,  or  operated  by it makes such
licensing or qualification necessary, except where the failure to be so licensed
or qualified and in good standing would not,  individually  or in the aggregate,
result in any Material Adverse Effect on the Seller.

                (c) Except  as  set  forth  on  Section  4.1(c)  of  the  Seller
Disclosure Schedule, the Seller has no subsidiaries and no Joint Ventures (other
than investments in such subsidiaries).

                (d) The  Articles  of  Incorporation  and  By-Laws or equivalent
organizational documents of each of Seller's subsidiaries,  copies of which have
previously  been made  available  to the Buyer,  are true,  correct and complete
copies of such documents in effect as of the date of this Agreement. Neither the
Seller nor any of its  subsidiaries  is in  violation  of any  provision  of its
Articles of Incorporation,  By-Laws or equivalent  organizational documents. The
minute books of each of Seller's  subsidiaries  contain in all material respects
true and complete records of all meetings held and corporate actions taken since
January 1, 2000 of its stockholders and board of directors (including committees
of its board of directors) other than minutes which have not been prepared as of
the date hereof.

                (e) Neither  the  Articles  of   Incorporation   and  By-Laws or
equivalent organizational documents of the Seller or any of its subsidiaries nor
any resolutions  adopted by the respective  Boards of Directors of the Seller or
any of its  subsidiaries  grant any holder of shares of the capital stock of the
Seller  or any of its  subsidiaries  any  entitlement  to  dissenters  rights as
provided in Section 1571 of the PBCL or any other  applicable  law or regulation
("Dissenters Rights")
  -----------------

         4.2 Capitalization.
             --------------

                (a) The  authorized  capital  stock  of  the  Seller consists of
40,000,000  shares of Seller  Common  Stock and  10,000,000  shares of preferred
stock, no par value per share ("Seller Preferred  Stock").  One Hundred Thousand
                                -----------------------
(100,000)  shares of the  Preferred  Stock are  designated  the  Series A Junior
Participating  Cumulative  Preferred Stock (the "Series A Preferred  Stock") and
                                                 -------------------------
the remaining  authorized shares of Seller Preferred Stock are undesignated.  As
of the date hereof,  there are  5,208,744  shares of Seller  Common Stock and no
shares of Seller

                                      A-9


Preferred  Stock  issued  and  outstanding.  As of the date  hereof,  there  are
3,791,245  shares of Seller Common Stock and no shares of Seller Preferred Stock
held in the  treasury of the  Seller.  Except for Trust  Account  Shares and DPC
Shares, no shares of Seller Common Stock are held by the Seller's  subsidiaries.
In addition,  as of the date hereof,  there are 694,235  shares of Seller Common
Stock  reserved for issuance upon exercise of  outstanding  Stock  Options.  All
issued and  outstanding  shares of Seller Common Stock have been duly authorized
and validly  issued and are fully  paid,  nonassessable  and free of  preemptive
rights,  with no personal liability attaching to the ownership thereof except as
required by law.  Except (i) for the Seller Stock  Option Plans (which  includes
director and employee  stock  options),  (ii) the Company Rights  Agreement,  or
(iii) as  reflected on Section  4.2(a) of the Seller  Disclosure  Schedule,  the
Seller does not have and is not bound by any outstanding subscriptions, options,
warrants, calls,  commitments,  rights agreements or agreements of any character
calling  for the  Seller  to  issue,  deliver  or sell,  or cause to be  issued,
delivered or sold any shares of Seller Common Stock or Seller Preferred Stock or
any other equity  security of the Seller or any  subsidiary of the Seller or any
securities  convertible  into,  exchangeable  for or  representing  the right to
subscribe for,  purchase or otherwise  receive any shares of Seller Common Stock
or Seller  Preferred  Stock or any other  equity  security  of the Seller or any
subsidiary  of the Seller or  obligating  the Seller or any such  subsidiary  to
grant, extend or enter into any such subscriptions,  options,  warrants,  calls,
commitments,  rights agreements or other similar agreements. Except as set forth
on Section 4.2(a) of the Seller  Disclosure  Schedule,  there are no outstanding
contractual obligations of the Seller to repurchase, redeem or otherwise acquire
any shares of capital  stock of, or other equity  interests in, the Seller or to
provide  funds  to,  or make  any  investment  (in the  form of a loan,  capital
contribution  or otherwise) in, any subsidiary of the Seller.  Section 4.2(a) of
the Seller Disclosure  Schedule sets forth as of the date hereof (i) the name of
each  holder of a Stock  Option,  (ii) the date each Stock  Option was  granted,
(iii)  the  number  of  shares  subject  to each  such  Stock  Option,  (iv) the
expiration date of each such Stock Option,  and (v) the price at which each such
Stock Option may be exercised.  Section 4.2(a) of the Seller Disclosure Schedule
also sets forth with respect to each outstanding  Seller  Restricted Share as of
the date  hereof (i) the name of the  grantee,  (ii) the date of the grant,  and
(iii)  the  applicable  vesting  schedules  and  terms.  Except  as noted in the
immediately  preceding  sentence,  there  are no  Shares  outstanding  which are
subject  to  vesting  over  time  or  upon  the  satisfaction  of any  condition
precedent,  or  which  are  otherwise  subject  to any  right or  obligation  of
repurchase or redemption on the part of the Seller.

                                       A-10


                (b) The authorized capital stock of the Seller Bank consists  of
7,500,000  shares  of common  stock,  par value  $1.00 per share  ("Bank  Common
                                                                    ------------
Stock") and 2,500,000  shares of preferred  stock,  without par value. As of the
- -----
date hereof, (i) 100,000 shares of Bank Common Stock are issued and outstanding,
all of which are owned  directly or indirectly  by the Seller,  all of which are
duly  authorized,   validly  issued,  fully  paid,  nonassessable  and  free  of
preemptive rights, with no personal liability attaching to the ownership thereof
except as required by law,  (ii) no shares of Bank Common  Stock are held in the
treasury of the Seller  Bank,  and (iii) no shares of Bank Common Stock are held
by any of Seller's  subsidiaries.  Each share of Bank Common  Stock owned by the
Seller or any of its  subsidiaries is free and clear of all security  interests,
liens,  claims,  pledges,   options,   rights  of  first  refusal,   agreements,
limitations on the Seller's or any of its subsidiaries'  voting rights,  charges
and other encumbrances of any nature whatsoever.

                (c) Section 4.2(c)  of  the  Seller  Disclosure  Schedule  lists
each of the  subsidiaries  of the Seller  and each Joint  Venture on the date of
this  Agreement and indicates for each such  subsidiary  and Joint Venture as of
such date: (i) the percentage and type of equity  securities owned or controlled
by the Seller;  (ii) the  jurisdiction of  incorporation;  and (iii) the federal
and/or state bank regulatory or other authority (including,  without limitation,
the specific regulatory  provision) under which its shares are held by Seller or
by which the Joint Venture  operates.  Section  4.2(c) of the Seller  Disclosure
also lists all real property managed by each of the subsidiaries of Seller,  and
for whom it manages such property.  Except as set forth in section 4.2(c) of the
Seller Disclosure  Schedule,  the Seller (x) has made available to the Buyer all
of the organizational or similar documents regarding the control,  governance or
voting power in respect of each Joint Venture, (y) has no obligation to make any
capital contributions, or otherwise provide assets or cash, to any Joint Venture
and (z) does not, directly or indirectly, control any Joint Venture. Seller Bank
has its deposits insured by the Savings  Association  Insurance Fund of the FDIC
in accordance with the FDIA to the fullest extent  permitted by law. Seller Bank
is not  obligated to make any payments for premiums and  assessments  and it has
filed all reports  required by the FDIA.  Seller Bank does not have any deposits
insured  by the Bank  Insurance  Fund of the  FDIC.  As of the date  hereof,  no
proceedings  for the  revocation or  termination  of such deposit  insurance are
pending or, to the best knowledge of the Seller, threatened. Except as set forth
on Section 4.2(c) of the Seller Disclosure Schedule, no subsidiary of the Seller
has or is bound by any  outstanding  subscriptions,  options,  warrants,  calls,
commitments,  rights  agreements or  agreements  of any character  calling for a
subsidiary  of the  Seller to issue,  deliver  or sell,  or cause to be  issued,
delivered or sold any equity  security of the Seller or of any subsidiary of the
Seller or any securities convertible into,  exchangeable for or representing the
right to subscribe for,  purchase or otherwise  receive any such equity security
or obligating a subsidiary of the Seller to grant, extend or enter into any such
subscriptions, options, warrants, calls, commitments, rights agreements or other
similar  agreements.  There are no  outstanding  contractual  obligations of any
subsidiary of the Seller to repurchase,  redeem or otherwise  acquire any shares
of  capital  stock of, or other  equity  interests  in,  the  Seller or any such
subsidiary  or to  provide  funds to, or make any  investment  (in the form of a
loan, capital  contribution or otherwise) in, any such subsidiary of the Seller.
All of the shares of  capital  stock of each of the  subsidiaries  of the Seller
held by the Seller are fully paid and  nonassessable  and, except for

                                       A-11


directors'  qualifying  shares,  are owned by the  Seller  free and clear of any
claim, lien, encumbrance or agreement with respect thereto.

                (d) Section 4.2(d) of the Seller Disclosure  Schedule lists  the
type and  current  outstanding  amount of debt of,  and  securities  issued  by,
Thistle  Group  Holdings  Capital Trust I. The Seller,  Thistle  Group  Holdings
Capital  Trust I, and all  relevant  subsidiaries  of the Seller are in material
compliance  with  all of  their  obligations  relating  to any  trust  preferred
issuance to which any of them is a party.

         4.3 Authority; No Violation.
             -----------------------

                (a) The Seller has all requisite  corporate  power and authority
to execute and deliver this  Agreement  and the other  Transaction  Documents to
which it is a party and to consummate the transactions  contemplated  hereby and
thereby.  The execution and delivery of this Agreement and the other Transaction
Documents to which Seller is a party,  and the  consummation of the transactions
contemplated hereby and thereby have, as of the date of approval by the Board of
Directors of the Seller,  been recommended by, and are duly and validly approved
by the  unanimous  vote of, the Board of Directors  of the Seller.  The Board of
Directors of the Seller has directed that this  Agreement  and the  transactions
contemplated  hereby,  including the Merger, be submitted to the stockholders of
the Seller for approval at a meeting of such  stockholders  and,  except for the
adoption of this  Agreement by the  Seller's  stockholders,  no other  corporate
action  and no  other  corporate  proceedings  on the  part  of the  Seller  are
necessary to authorize  this  Agreement and the other  Transaction  Documents to
which Seller is a party,  or to consummate  the Merger.  This  Agreement and the
other  Transaction  Documents  to which  Seller  is a party  have  been duly and
validly  executed and delivered by the Seller and  (assuming due  authorization,
execution and delivery by the Buyer and the Parent,  as  applicable)  constitute
the valid and binding obligations of the Seller,  enforceable against the Seller
in  accordance  with their  respective  terms.

                (b)  Neither the  execution  and delivery by the Seller of  this
Agreement or the other Transaction  Documents to which Seller is a party nor the
consummation by the Seller of the transactions  contemplated  hereby or thereby;
nor  compliance  by the  Seller  or the  Seller  Bank  with any of the  terms or
provisions hereof or thereof,  will (i) assuming that the consents,  waivers and
approvals  referred to in Section  4.3 or Section 4.4 hereof are duly  obtained,
violate any statute, law, code, ordinance,  rule, regulation,  judgment,  order,
writ,  decree or injunction  applicable to the Seller or any of its subsidiaries
or by which any  property or asset of the Seller or any of its  subsidiaries  is
bound or affected,  or (ii) violate,  conflict  with,  result in a breach of any
provisions of,  constitute a default (or an event which, with notice or lapse of
time, or both, would constitute a default) under,  result in the termination of,
accelerate the  performance  required by, or result in a right of termination or
acceleration  or the creation of any lien,  security  interest,  charge or other
encumbrance  upon any of the  properties  or assets of the  Seller or any of its
subsidiaries  under  any of the  terms,  conditions  or  provisions  of (y)  the
Articles of Incorporation or other charter document of like nature or By-Laws of
the  Seller  or any of  its  subsidiaries,  or (z)  any  note,  bond,  mortgage,
indenture,  deed of trust,  license,  lease,  agreement or other  instrument  or
obligation to which the Seller is a party as issuer, guarantor or obligor, or by
which  they or any of their  respective  properties  or  assets  may be bound or
affected,  except,  in

                                       A-12


the case of clause (ii)(z) above,  for such violations,  conflicts,  breaches or
defaults as set forth in Section 4.3(b) of the Seller Disclosure Schedule.

         4.4 Consents and Approvals.
             ----------------------

                (a) Except for consents, waivers or approvals  of, or filings or
registrations with, or notifications to, the Federal Reserve Board, the OTS, the
FDIC,  the  Pennsylvania  Commissioner,  the MBBI,  the MHPF,  applicable  state
securities authorities,  the Pennsylvania Department,  the SEC, the DOJ, and the
NASDAQ, no consents,  waivers or approvals of, or filings or registrations with,
or  notifications  to, any public body or authority  are necessary in connection
with (i) the execution and delivery by the Seller of this Agreement, or (ii) the
consummation by the Seller of the Merger.  The affirmative  vote of holders of a
majority of the votes cast by holders of Seller  Common  Stock  entitled to vote
thereon in accordance  with Section  1924(a) of the PBCL is the only vote of the
holders  of any  shares or series of capital  stock or other  securities  of the
Seller  necessary to approve this  Agreement  and the Merger.  The Seller has no
knowledge of any fact or circumstance relating to the Seller or its subsidiaries
or other  Affiliates,  that is reasonably  likely to materially  impede or delay
receipt of any consents of Governmental Authorities.

                (b) Except as set forth in Section  4.4(a),  the  execution  and
delivery  of this  Agreement  by the  Seller,  does  not  require  any  consent,
approval,  authorization  or permit of, or filing with or  notification  to, any
third  party  (which  term  does  not  include  the  Board of  Directors  or the
stockholders of the Seller or the stockholder of the Seller Bank),  except where
the failure to obtain any such consent, approval, authorization or permit, or to
make any such filing or  notification,  would not have a Material Adverse Effect
on the Seller or prevent or significantly delay consummation of the Merger.

         4.5 Financial  Statements.  The Seller has made  available to the Buyer
             ---------------------
copies of (a) the consolidated balance sheets of the Seller and its subsidiaries
as of  December  31 for  the  fiscal  years  2001  and  2002,  and  the  related
consolidated  statements  of income,  changes in  stockholders'  equity and cash
flows for the fiscal  years 2000  through  2002,  inclusive,  as reported in the
Annual Report of the Seller on Form 10-K for the fiscal year ended  December 31,
2002 filed with the SEC under the Exchange Act,  accompanied by the audit report
of Deloitte & Touche LLP, independent public accountants for the Seller; and (b)
the unaudited  consolidated  balance sheet of the Seller and its subsidiaries as
of June 30, 2003 and December 31, 2002, and the related consolidated  statements
of income, changes in stockholders' equity and cash flows for the fiscal periods
ended June 30, 2003 and June 30, 2002 as reported in the Quarterly Report of the
Seller on Form 10-Q for the fiscal period ended June 30, 2003.  The December 31,
2002  consolidated   balance  sheet  ("Seller  Balance  Sheet")  of  the  Seller
                                       ----------------------
(including  the  related  notes,  where  applicable)  and  the  other  financial
statements  of Seller  referred to in this  Section 4.5  (including  the related
notes,  where  applicable)  present fairly,  in all material  respects,  and the
financial  statements  to be included in any  reports or  statements  (including
reports on Forms 10-Q and 10-K) to be filed by the Seller with the SEC after the
date hereof  will  present  fairly,  in all  material  respects,  the  financial
position  and  results  of  operations  and  cash  flows of the  Seller  and its
subsidiaries  for the respective  fiscal  periods or as of the respective  dates
therein set forth in conformity with GAAP,  except as otherwise set forth in the
notes thereto (subject,  in the case of

                                       A-13


unaudited  interim  statements,  to normal  year-end  adjustments).  Each of the
consolidated financial statements of the Seller and its subsidiaries, including,
in each case,  the notes thereto,  made  available to the Buyer comply,  and the
financial  statements  to be filed  with the SEC by the  Seller  after  the date
hereof  will  comply,  with  applicable  accounting  requirements  and  with the
published rules and regulations of the SEC with respect  thereto.  The books and
records of the Seller and its subsidiaries have been, and are being,  maintained
in accordance with GAAP and applicable legal and regulatory requirements.

         4.6  Broker's  Fees.  Neither  the  Seller  nor  any of  its  officers,
              --------------
directors,  employees,  Affiliates or agents has employed any broker,  finder or
financial  advisor or incurred  any  liability  for any fees or  commissions  in
connection with any of the transactions  contemplated by this Agreement,  except
for fees and  commissions  incurred in connection with the engagement of Sandler
O'Neill & Partners,  L.P.  ("Seller's  Advisor") and for legal,  accounting  and
                             -----------------
other  professional  fees  payable in  connection  with the Merger and the other
transactions contemplated hereby. The Seller will be responsible for the payment
of all such fees.  The fee payable to Seller's  Advisor in  connection  with the
transactions  contemplated  by this  Agreement is as described in an  engagement
letter between the Seller and Seller's Advisor a true and complete copy of which
has heretofore been furnished to the Buyer.  The Seller has previously  received
the  opinion of  Seller's  Advisor to the  effect  that,  as of the date of such
opinion,  the Merger  Consideration  to be received by the  stockholders  of the
Seller  pursuant  to the Merger is fair from a  financial  point of view to such
stockholders,  and such opinion has not been amended or rescinded and remains in
full force and effect as of the date of this Agreement.

         4.7  Absence of  Certain  Changes or  Events.  Except as  disclosed  on
              ---------------------------------------
Section 4.7 of the Seller  Disclosure  Schedule,  in any Current  Reports of the
Seller on Form 8-K filed prior to the date of this  Agreement,  in the  Seller's
proxy statement  filed with respect to its 2003 Annual Meeting of  stockholders,
in the Seller's Annual Report on Form 10-K for the year ended December 31, 2002,
in the  Seller's  Quarterly  Report on Form 10-Q for the  period  ended June 30,
2003,  or as otherwise  expressly  permitted or expressly  contemplated  by this
Agreement,  since  June 30,  2003,  the  Seller  and its  subsidiaries  have not
incurred any material  liability or obligation of any nature  (whether  accrued,
absolute,  contingent  or  otherwise  and  whether  due or to  become  due)  not
otherwise  disclosed in the Seller Disclosure  Schedule,  except in the ordinary
course of their business  consistent  with their past practices or in connection
with this Agreement and the transactions contemplated hereby, nor has there been
(a) any  change in the  business,  assets,  financial  condition  or  results of
operations  of the  Seller  or any of its  subsidiaries  which  has  had,  or is
reasonably likely to have,  individually or in the aggregate, a Material Adverse
Effect on the Seller or any of its  subsidiaries,  and, to the best knowledge of
the Seller, no fact or condition exists which is reasonably likely to cause such
a Material Adverse Effect in the future,  (b) any change by the Seller or any of
its subsidiaries in its accounting methods,  principles or practices, other than
changes required by applicable law or GAAP or regulatory accounting as concurred
in by the Seller's independent  accountants,  (c) any entry by the Seller or any
of its  subsidiaries  into any contract or  commitment  of more than $150,000 or
with a term of more than one (1) year other than loans and loan  commitments and
borrowings in the ordinary course of business and consistent with past practice,
(d) any declaration, setting aside or payment of any dividend or distribution in
respect of any  capital  stock of the Seller or any of its  subsidiaries  or any
redemption,  purchase or other acquisition of any of its securities,  other than
in the  ordinary

                                       A-14


course  of  business  consistent  with past  practice,  (e) any  increase  in or
establishment  of  any  bonus,  insurance,   severance,  deferred  compensation,
pension,   retirement,   profit  sharing,   stock  option  (including,   without
limitation,   the  granting  of  stock  options,   stock  appreciation   rights,
performance  awards,  or  restricted  stock  awards),  stock  purchase  or other
employee benefit plan, or any other increase in the  compensation  payable or to
become payable to any  directors,  officers or employees of the Seller or any of
its subsidiaries,  or any grant of severance or termination pay, or any contract
or arrangement  entered into to make or grant any severance or termination  pay,
any payment of any bonus, or the taking of any action not in the ordinary course
of  business  with  respect to the  compensation  or  employment  of  directors,
officers or employees of the Seller or any of its subsidiaries, (f) any material
election  made by the  Seller or any of its  subsidiaries  for  federal or state
income  tax  purposes,  (g)  any  material  change  in the  credit  policies  or
procedures of the Seller or any of its subsidiaries,  the effect of which was or
is to make any  such  policy  or  procedure  less  restrictive  in any  material
respect,   (h)  any  material  acquisition  or  disposition  of  any  assets  or
properties, or any contract for any such acquisition or disposition entered into
other  than loans and loan  commitments,  or (i) any  material  lease of real or
personal  property  entered  into,  other  than in  connection  with  foreclosed
property or in the ordinary course of business consistent with past practice.

         4.8 Legal Proceedings. Except as set forth in Section 4.8 of the Seller
             -----------------
Disclosure   Schedule,   there  is  no  claim,  suit,   action,   proceeding  or
investigation  of any nature  pending or, to the best  knowledge  of the Seller,
threatened,  against the Seller or any  subsidiary of the Seller or  challenging
the validity or propriety of the  transactions  contemplated  by this Agreement,
which, if adversely determined,  would, individually or in the aggregate, have a
Material Adverse Effect on the Seller or otherwise  materially  adversely affect
the Seller's or the Seller Bank's ability to perform its obligations  under this
Agreement, nor is there any judgment, decree, injunction,  award or order of any
court,  administrative body or arbitrator  outstanding against the Seller or any
subsidiary of the Seller having, or which insofar as reasonably can be foreseen,
in the  future  could  have,  any such  effect or  restricting,  or which  could
restrict its ability to conduct business in any material respect in any area.

         4.9 Reports.
             -------

                (a) Except as set forth in Section 4.9 of the Seller  Disclosure
Schedule,  since January 1, 2000,  the Seller and its  subsidiaries  have timely
filed,  and  subsequent  to the date  hereof  will  timely  file,  all  reports,
registrations and statements,  together with any amendments  required to be made
with respect  thereto,  that were and are required to be filed with (i) the SEC,
including,   but  not  limited  to,  Forms  10-K,   Forms  10-Q  and  Forms  8-K
(collectively,  "SEC  Reports") (and copies of all such SEC Reports have been or
will be delivered or otherwise made available by the Seller to the Buyer);  (ii)
the  OTS;  (iii)  the  FDIC,  (iv)  the  NASDAQ,  and (v) any  applicable  state
securities  or  banking  authorities  (except,  in the case of state  securities
authorities,  no  such  representation  is  made  as to  filings  which  are not
material) (all such reports,  registrations  and  statements,  together with any
amendments thereto, are collectively referred to herein as the "Seller Reports")
                                                                --------------
and have paid all fees and assessments due and payable in connection with any of
the foregoing.  As of their  respective  dates, the Seller Reports complied and,
with respect to filings made after the date of this Agreement,  will at the date
of filing comply, in all material  respects with all of the statutes,  rules and
regulations  enforced or

                                       A-15


promulgated by the  regulatory  authority with which they were filed and did not
contain and, with respect to filings made after the date of this Agreement, will
not at the date of filing contain,  any untrue  statement of a material fact or,
in the case of SEC Reports,  omit to state a material fact required to be stated
therein or necessary in order to make the  statements  therein,  in light of the
circumstances  under which they were made, not misleading.  None of the Seller's
subsidiaries  is required to file any form,  report or other  document  with the
SEC. The Seller has made available to the Buyer true and complete  copies of all
amendments and modifications that have not been filed by the Seller with the SEC
to all  agreements,  documents and other  instruments  that  previously had been
filed by the Seller with the SEC and are currently in effect.  Except for normal
periodic examinations conducted by a Bank Regulator in the regular course of the
business  of the Seller and its  subsidiaries,  since  January 1, 2000,  no Bank
Regulator has initiated any  proceeding or, to the best knowledge of the Seller,
investigation  into the  business  or  operations  of the  Seller  or any of its
subsidiaries.  Except  as set  forth on  Section  4.9 of the  Seller  Disclosure
Schedule, the Seller and its subsidiaries have resolved all material violations,
criticisms or exceptions by any Bank  Regulator  with respect to any such normal
periodic examination.

                (b) The Seller has established and maintains disclosure controls
and  procedures  as required by Rule 13a-15  under the Exchange Act as currently
applicable.  The Seller has conducted an evaluation  under the  supervision  and
with the participation of its management, including the Seller's Chief Executive
Officer and Chief  Financial  Officer,  of the  effectiveness  of its disclosure
controls and  procedures,  and has concluded  that its  disclosure  controls and
procedures are effective to ensure that information  required to be disclosed in
the SEC Reports is recorded,  processed,  summarized  and  reported,  within the
periods  specified in, and in  accordance  with the  requirements  of, the SEC's
rules,  regulations  and  forms.  Based on such  evaluations,  (i) there were no
significant  deficiencies  in the design or operation  of internal  control over
financial reporting which are reasonably likely to adversely affect the Seller's
ability to record, process,  summarize and report financial information and (ii)
there was no fraud,  whether or not material,  that involved management or other
employees of the Seller or any of its  subsidiaries  who have a significant role
in the Seller's internal control over financial reporting.

         4.10 Agreements with Banking Authorities. Neither the Seller nor any of
              -----------------------------------
its  subsidiaries  is a party  to any  commitment  letter  (other  than  letters
addressed to regulated depository  institutions  generally),  written agreement,
memorandum of  understanding,  order to cease and desist with, is subject to any
order or  directive  specifically  naming or  referring  to Seller or any of its
subsidiaries  by,  has been  required  to adopt any  board  resolution  by,  any
Governmental Authority which is currently in effect and restricts materially the
conduct of its business, or in any manner relates to its capital adequacy,  loan
loss allowances or reserves,  credit policies,  management or overall safety and
soundness or such entity's  ability to perform its  obligations  hereunder,  and
neither the Seller nor any of its subsidiaries has received written notification
from any such  Governmental  Authority  that any such Person may be requested to
enter into,  or otherwise  be subject to, any such  commitment  letter,  written
agreement,  memorandum  of  understanding,  cease and desist  order or any other
similar order or directive.  Neither the Seller nor any of its  subsidiaries has
been  informed  by any  such  Governmental  Authority  that it is  contemplating
issuing or  requesting  any such  order,  directive,  agreement,  memorandum  of
understanding,  commitment letter, or similar submission. Except as set forth on

                                       A-16


Section 4.10 of the Seller  Disclosure  Schedule,  neither the Seller nor any of
its  subsidiaries  is a party to any  agreement or  arrangement  entered into in
connection  with the  consummation  of a  federally  assisted  acquisition  of a
depository  institution  pursuant to which the Seller or any of its subsidiaries
is  entitled  to  receive  financial  assistance  or  indemnification  from  any
Governmental Authority.

         4.11 Absence of Undisclosed  Liabilities.  Except for those liabilities
              -----------------------------------
that are fully  reflected  or  reserved  against  on the  Seller's  consolidated
balance  sheet  included in the Seller's Form 10-Q for the period ended June 30,
2003 and for liabilities  incurred in the ordinary course of business consistent
with past  practice or in  connection  with this  Agreement or the  transactions
contemplated  hereby, and except for liabilities  disclosed in the Seller's Form
10-Q for the period ended June 30, 2003 and except for liabilities  disclosed in
the Seller Disclosure Schedule,  since June 30, 2003, neither the Seller nor any
of its  subsidiaries  has incurred any  obligation or liability  (contingent  or
otherwise) that, either alone or when combined with all similar liabilities, has
had, or would  reasonably be expected to have, a Material  Adverse Effect on the
Seller.

         4.12  Compliance  with  Applicable  Law. Except as set forth in Section
               ---------------------------------
4.12 of the Seller Disclosure Schedule,  the Seller and each of its subsidiaries
holds all material licenses,  franchises,  permits and authorizations  necessary
for  the  lawful  conduct  of its  business,  and  the  Seller  and  each of its
subsidiaries  has  complied  with and is not in  violation  of or default in any
material respect under any, applicable law, statute,  order, rule, regulation or
policy of, or agreement with, any federal, state or local governmental agency or
authority  relating to the Seller or any of its  subsidiaries,  other than where
such default or  noncompliance  will not result in, or create the possibility of
resulting  in,  any  Material  Adverse  Effect  on  the  Seller  or  any  of its
subsidiaries,  and neither the Seller nor any of its  subsidiaries  has received
any notice of any violation of any such law, statute,  order, rule,  regulation,
policy or agreement,  or  commencement  of any proceeding in connection with any
such  violation,  and does not know of any violation of, any such law,  statute,
order, rule, regulation, policy or agreement which would have such a result.

         4.13 Taxes and Tax Returns.  Except as set forth on Section 4.13 of the
              ---------------------
Seller Disclosure Schedule:

                (a) The Seller and each of its  subsidiaries,  taken as a  whole
(referred  to for purposes of this Section  4.13,  collectively,  as the "Seller
                                                                          ------
Companies")  have, since December 31, 1997, timely filed in correct form all Tax
- ---------
Returns  that were  required  to be filed by any of them on or prior to the date
hereof  (the  "Filed Tax  Returns"),  and have paid all Taxes shown as being due
               ------------------
thereon,  except  where the  failure to file such Tax  Returns or pay such Taxes
collectively would not have a Material Adverse Effect on the Seller Companies.

                (b) No  assessment,  dispute,  deficiency,  claim  or   proposed
adjustment asserted with respect to any Seller Company that has not been settled
or otherwise resolved has been made with respect to Taxes not shown on the Filed
Tax Returns, other than such additional Taxes (i) as are being contested in good
faith, (ii) which, if determined adversely to the Seller Companies, collectively
would not have a  Material  Adverse  Effect on the  Seller,  and (iii) for which
adequate  provision has been made on the Seller  Balance  Sheet.  The income Tax
Returns

                                       A-17


of the  Seller  Companies  have not  been  audited  by the IRS or  other  taxing
authority,  as applicable,  with respect to any taxable year ending December 31,
1995 through December 31, 1999. No Seller Company has been requested to give, or
has given,  any currently  effective  waivers  extending the statutory period of
limitation  applicable to any federal,  state, county or local income Tax Return
for any period.  To the best knowledge of the Seller,  no material Tax Return of
any of the Seller  Companies is now under  examination by any applicable  taxing
authority.  There are no material  liens for Taxes (other than current Taxes not
yet due and payable) on any of the assets of any Seller Company, except for such
liens for Taxes that  collectively  would not have a Material  Adverse Effect on
the Seller.

                (c)  Adequate provision  has been made in  accordance  with GAAP
on the Seller Balance Sheet for all Taxes of the Seller  Companies in respect of
all periods  through  the date  hereof.  In  addition,  (i) proper and  accurate
amounts  have  been  withheld  by each  Seller  Company  from  their  respective
employees, shareholders,  depositors and payees for all periods in compliance in
all material respects with the tax withholding provisions of applicable federal,
state,  county and local laws;  (ii)  federal,  state,  county and local returns
which are accurate and complete in all material  respects have been filed by the
Seller  Companies  for all periods for which  returns  were due with  respect to
income tax withholding,  Social Security and unemployment taxes, and information
reporting  (including  IRS  Forms  1098 and  1099) and  backup  and  nonresident
withholding;  (iii) the amounts shown on such returns to be due and payable have
been paid in full or adequate provision therefor has been included by the Seller
in its consolidated  financial  statements included in its Annual Report on Form
10-K for the period ended  December 31, 2002,  or, with respect to returns filed
after  the date  hereof,  will be so paid or  provided  for in the  consolidated
financial  statements  of the Seller for the period  covered by such returns and
(iv) except for such failures as collectively  would not have a Material Adverse
Effect on the Seller,  the Seller  Companies have timely and properly taken such
actions in response to and in compliance with notices from the Internal  Revenue
Service  in  respect  of  information   reporting  and  backup  and  nonresident
withholding as are required by law, including the notation in its records of any
B notices or C notices received with respect to any customers,  shareholders, or
payees.

                (d) Except  with  respect  to  intra-Seller  Company  agreements
made or required under the federal consolidated tax return regulations,  none of
the  Seller  Companies  is a party to or bound by any Tax  indemnification,  Tax
allocation or Tax sharing agreement with any person or entity or has any current
or potential contractual obligation to indemnify any other person or entity with
respect to Taxes.

                (e) None  of the  Seller  Companies  has filed or been  included
in a  combined,  consolidated  or  unitary  income  Tax  Return  (including  any
consolidated  federal  income  Tax  Return)  other  than one of which one of the
Seller Companies was the parent.

                (f) None  of  the  Seller  Companies  has  made any payment,  is
obligated  to make  any  payment,  or is a party  to any  agreement  that  could
obligate it to make any payment that will not be  deductible  under Code Section
162(m) or Code Section 280G.

                                       A-18


                (g) No  property of any Seller  Company is property  that is  or
will be required to be treated as being owned by another person  pursuant to the
provisions of Code Section 168(f)(8) (as in effect prior to its amendment by the
Tax Reform Act of 1986) or is "tax  exempt use  property"  within the meaning of
Code Section 168(h).  None of the Seller  Companies has been required to include
in income any  adjustment  pursuant  to Code  Section  481 for  taxable  periods
beginning after December 31, 2001 by reason of a voluntary  change in accounting
method initiated by any Seller Company, and to the best knowledge of the Seller,
the  IRS has not  initiated  or  proposed  any  such  adjustment  or  change  in
accounting  method.  To the best  knowledge  of the  Seller,  none of the Seller
Companies  is a party to a  "reportable  transaction"  as  defined  in  Treasury
Regulations Section 1.6011-4(b).

         4.14  Labor.  No  work  stoppage  involving  the  Seller  or any of its
               -----
subsidiaries  is pending or, to the best  knowledge  of the Seller,  threatened.
Neither the Seller nor any of its  subsidiaries  is involved in, or, to the best
knowledge  of  the  Seller,   threatened  with  or  affected  by,  any  dispute,
arbitration,   lawsuit  or  administrative   proceeding  relating  to  labor  or
employment  matters  which would  reasonably  be expected  to  interfere  in any
material respect with the respective business activities of the Seller or any of
its  subsidiaries.  No  employees of the Seller or any of its  subsidiaries  are
represented  by any labor union,  and, to the best  knowledge of the Seller,  no
labor  union is  attempting  to organize  employees  of the Seller or any of its
subsidiaries.

         4.15 Employees.
              ---------

                (a) Except  as  set  forth  on  Section  4.15(a)  of  the Seller
Disclosure Schedule, neither the Seller nor any of its subsidiaries maintains or
contributes to any "employee pension benefit plan" (the "Seller Pension Plans"),
                                                         --------------------
as such term is defined  in Section  3(2) of ERISA,  "employee  welfare  benefit
plan" (the "Seller Benefit  Plans"),  as such term is defined in Section 3(1) of
            ---------------------
ERISA, stock option plan,  restricted stock plan, stock purchase plan,  deferred
compensation  plan,  other employee  benefit plan for employees of the Seller or
any of its subsidiaries,  or any other plan,  program or arrangement of the same
or similar nature that provides benefits to non-employee directors of the Seller
or any of its subsidiaries (collectively, the "Seller Other Plans").
                                               ------------------

                (b) The Seller shall have made available  to the Buyer  complete
and accurate  copies of each of the following with respect to each of the Seller
Pension  Plans,  the Seller  Benefit Plans and the Seller Other Plans:  (i) plan
document and any amendment  thereto;  (ii) trust agreement or insurance contract
(including any fiduciary  liability policy or fidelity bond), if any; (iii) most
recent IRS  determination  letter, if any; (iv) most recent actuarial report, if
any;  (v)  most  recent  annual  report  on Form  5500;  and (vi)  summary  plan
description.

                (c) Except  as  set  forth  on  Section  4.15(c) of  the  Seller
Disclosure  Schedule,  to the best  knowledge of the Seller,  each of the Seller
Pension  Plans,  each of the Seller  Other Plans and each of the Seller  Benefit
Plans,  which  are  maintained  or  contributed  to  by  the  Seller,  has  been
administered  in  compliance  with its terms in all material  respects and is in
compliance  in all material  respects  with the  applicable  provisions of ERISA
(including,  but  not  limited  to,  the  funding  and  prohibited  transactions
provisions thereof), the Code and all other applicable laws.

                                       A-19


                (d) Each of the Seller  Pension  Plans which is intended to be a
qualified  plan  within  the  meaning  of Code  Section  401(a)  has  received a
favorable   determination   letter  from  the  IRS  that  such  Plan  meets  the
requirements  of Code  Section  401(a) and that the trust  associated  with such
Seller  Pension Plan is tax exempt under Code Section  501(a),  and, to the best
knowledge of the Seller,  each of such plans is so  qualified  and the Seller is
not aware of any fact or circumstance which would adversely affect the qualified
status of any such plan.

                (e) The Seller has made or provided for all contributions to the
Seller Pension Plans required thereunder.

                (f) Except  as  set  forth  on  Section  4.15(f) of  the  Seller
Disclosure Schedule,  neither the Seller nor any of its subsidiaries is party to
or  maintains  any contract or other  arrangement  with any employee or group of
employees,  providing severance payments, stock or stock-equivalent  payments or
post-employment  benefits of any kind or providing that any otherwise  disclosed
plan, program or arrangement will irrevocably  continue,  with respect to any or
all of its participants, for any period of time.

                (g) Except  as  set  forth  on  Section  4.15(g)  of  the Seller
Disclosure Schedule, neither the Seller nor any of its subsidiaries has ever (i)
maintained any "multiemployer  plan" within the meaning of Section 4001(a)(3) of
ERISA,  (ii) maintained any plan subject to Title IV of ERISA, or (iii) provided
healthcare  or any other  non-pension  benefits  to any  employees  after  their
employment  is  terminated  (other  than as  required by Part 6 of Subtitle B of
Title I of ERISA or state  health  continuation  laws) or has ever  promised  to
provide such post-termination benefits.

                (h) No lawsuits, governmental administrative proceedings, claims
(other than routine  claims for benefits) or complaints to, or by, any person or
governmental  entity have been filed,  are pending,  or to the best knowledge of
the Seller,  threatened with respect to any Seller Pension Plan,  Seller Benefit
Plan or Seller  Other  Plan.  There is no  material  correspondence  between the
Seller and any Governmental  Authority related to any other Seller Pension Plan,
Seller Benefit Plan or Seller Other Plan concerning any matter that would result
in any material  liability to the Buyer,  the Seller or any Seller Pension Plan,
Seller Benefit Plan or Seller Other Plan.

         4.16  Capitalization.  The Seller Bank is "well  capitalized,"  as such
               --------------
term is defined in the rules and regulations  promulgated by the OTS. The Seller
would  be  "well  capitalized,"  as  such  term  is  defined  in the  rules  and
regulations  promulgated by the Federal  Reserve Board if the Seller were a bank
holding company.

         4.17 CRA,  Anti-Money  Laundering  and Customer  Information  Security.
              -----------------------------------------------------------------
Neither the Seller nor the Seller Bank is aware of, has been  advised of, or has
reason to believe that any facts or circumstances  exist,  which would cause the
Seller  Bank:  (i) to be  deemed  not to be in  satisfactory  compliance  in any
material respect with the CRA, and the regulations promulgated thereunder, or to
be  assigned a rating for CRA  purposes by federal or state bank  regulators  of
lower than  "satisfactory;" or (ii) to be deemed to be operating in violation in
any  material  respect of the federal  Bank  Secrecy  Act,  as amended,  and its
implementing  regulations  (31 C.F.R.  Part

                                       A-20


103),  the USA PATRIOT Act of 2001,  Public Law 107-56 (the "USA PATRIOT  Act"),
                                                             ----------------
and the  regulations  promulgated  thereunder,  any order issued with respect to
anti-money laundering by the U.S. Department of the Treasury's Office of Foreign
Assets Control, or any other applicable  anti-money  laundering statute, rule or
regulation;  or (iii) to be deemed not to be in  satisfactory  compliance in any
material   respect  with  the   applicable   privacy  of  customer   information
requirements  contained in any federal and state  privacy laws and  regulations,
including without limitation,  in Title V of the  Gramm-Leach-Bliley Act of 1999
and  regulations  promulgated  thereunder,  as  well  as the  provisions  of the
information  security  program  adopted by the Seller Bank pursuant to 12 C.F.R.
Part 570. Furthermore, the Board of Directors of the Seller Bank has adopted and
the Seller Bank has implemented an anti-money  laundering  program that contains
adequate and appropriate customer  identification  verification  procedures that
comply with  Section 326 of the USA Patriot Act and such  anti-money  laundering
program meets the  requirements  in all material  respects of Section 352 of the
USA PATRIOT Act and the regulations thereunder.

         4.18 Material Agreements.
              -------------------

                (a) Except as set forth on Section 4.18, or in the case of items
(ii) or (ix) below,  Section 4.15 (a), (c), (f) and (g) of the Seller Disclosure
Schedule,  neither  the Seller nor any of its  subsidiaries  is a party to or is
bound by:

                        (i) any agreement,  or legally binding  arrangement   or
                    commitment,  in each  case  whether  written  or  oral  (for
                    purposes of this  Section  4.18,  an  "Agreement"),  that is
                                                           ---------
                    material to the financial  condition,  results of operations
                    or business of the Seller,  except those entered into in the
                    ordinary course of business;

                        (ii) any Agreement relating to the employment, including
                    without  limitation,  employment  as a  consultant,  of  any
                    person, or the election or retention in office, or severance
                    of any  present or former  director or officer of the Seller
                    or any of its subsidiaries;

                        (iii) any  Agreement  with any labor union  (other  than
                    deposit and loan agreements);

                        (iv) any  Agreement  by  and  among  the   Seller,   any
                    subsidiary of the Seller and/or any Affiliate thereof;

                        (v) any Agreement that would be required to be filed  as
                    an Exhibit to a Form 10-K filed by the Seller as of the date
                    hereof  that has not been  filed as an  Exhibit  to the Form
                    10-K filed by it for the  fiscal  year  ended  December  31,
                    2002;

                        (vi) any  Agreement  which,  upon  and by reason of  the
                    consummation  of  the  transactions   contemplated  by  this
                    Agreement,  will result in any payment (whether of severance
                    pay or otherwise) becoming due from the Seller or any of its
                    subsidiaries to any officer or employee thereof;

                                       A-21


                        (vii) any Agreement  which  is  a  consulting  or  other
                    agreement (including agreements entered into in the ordinary
                    course  and  data  processing,   software   programming  and
                    licensing  contracts)  which is (A) not  terminable on sixty
                    (60) days or less  notice and (B)  involves  the  payment of
                    more than $100,000 per annum;

                        (viii) any  Agreement  which  materially   restricts  or
                    prohibits  the  alteration  of the  conduct  of any  line of
                    business by the Seller or any of its subsidiaries,  or which
                    otherwise  requires  that a  particular  line of business be
                    maintained  that  would  materially   adversely  affect  any
                    business  conducted by Parent or Buyer (or their  Affiliates
                    (other than the Seller and its Subsidiaries));

                        (ix) except  for the  Seller  Stock  Option  Plans,  any
                    Agreement   (including   any  stock   option   plan,   stock
                    appreciation  rights  plan,  restricted  stock plan or stock
                    purchase  plan)  any  of  the  benefits  of  which  will  be
                    increased,  or the vesting of the  benefits of which will be
                    accelerated,  by the  occurrence of any of the  transactions
                    contemplated by this  Agreement,  or the value of any of the
                    benefits of which will be  calculated on the basis of any of
                    the transactions contemplated by this Agreement;

                        (x) any non-competition agreement or any other Agreement
                    which  purports to limit in any respect,  the ability of the
                    Seller or its businesses to solicit  customers or the manner
                    in which, or the localities in which, all or any substantial
                    portion of the business of the Seller and its  subsidiaries,
                    taken  as  a  whole,  or,  following   consummation  of  the
                    transactions  contemplated by this Agreement,  the Buyer and
                    its subsidiaries, is or would be conducted;

                        (xi) any Agreement  providing for the indemnification by
                    the  Seller or a  subsidiary  of the  Seller of any  person,
                    other than customary agreements relating to the indemnity of
                    directors,  officers  and  employees  of the  Seller  or its
                    subsidiaries  unless such  Agreement is  terminable  upon 60
                    days or less notice or involves payment of less than $50,000
                    per annum and $300,000 in the aggregate;

                        (xii) any  Agreement  that  grants  any  right  of first
                    refusal  or right of first  offer or  similar  right or that
                    limits (or  purports  to limit) the ability of the Seller or
                    any of its  subsidiaries to own,  operate,  sell,  transfer,
                    pledge or otherwise dispose of any material amount of assets
                    or business;

                        (xiii) any Agreement  providing for any material  future
                    payments  that are  conditioned,  in whole or in part,  on a
                    change of control of the Seller or any of its subsidiaries;

                        (xiv) any material  Agreement  pertaining  to the use of
                    or granting  any right to use or practice  any rights  under
                    any Seller Intellectual Property Assets,  whether the Seller
                    or any of its  subsidiaries  is  the  licensee  or  licensor
                    thereunder; or

                                       A-22


                        (xv) any    investment    management    or    investment
                    advisory  or  sub-advisory  or any  other  contract  for the
                    provision  of  financial  planning,   brokerage  (including,
                    without limitation, insurance brokerage) or similar services
                    not terminable on sixty (60) days or less notice.

         Each Agreement described in this Section 4.18, whether or not set forth
on Section 4.18 of the Seller  Disclosure  Schedule,  is referred to herein as a
"Seller  Contract."  The Seller has  previously  delivered to the Buyer true and
complete  copies  of  all  employment,   consulting  and  deferred  compensation
agreements  which  are  in  writing  and  to  which  the  Seller  or  any of its
subsidiaries  is a party,  and has made available to the Buyer true and complete
copies of all other Seller Contracts. Except as set forth on Section 4.18 of the
Seller Disclosure Schedule,  there are no provisions in any Seller Contract that
provide any restrictions  on, or that require that any financial  payment (other
than payment of any outstanding  principal and accrued  interest) be made in the
event of, the repayment of the outstanding  indebtedness thereunder prior to its
term.

                (b) Each  Seller  Contract  listed  on  such  Seller  Disclosure
Schedule is legal,  valid and binding upon the Seller or Seller  subsidiary,  as
the case may be, and is in full  force and  effect.  The Seller and each  Seller
subsidiary has in all material respects performed all obligations required to be
performed by it to date under each such Seller Contract.  Except as set forth on
Section 4.18(b) of the Seller Disclosure Schedule,  no event or condition exists
which constitutes or, after notice or lapse of time or both, would constitute, a
material  default on the part of the Seller or any Seller  subsidiary  under any
such Seller Contract.

         4.19 Property and Leases
              -------------------

(a) Each of the Seller and each Seller  subsidiary has good and marketable title
to all the real property and all other  tangible  personal  property owned by it
and  included  in the Seller  Balance  Sheet,  free and clear of all  mortgages,
pledges, liens, security interests, conditional and installment sale agreements,
encumbrances,   charges   or  other   claims  of  third   parties  of  any  kind
(collectively,  "Liens"),  other than (i) Liens that secure liabilities that are
                 -----
reflected  in the Seller  Balance  Sheet or incurred in the  ordinary  course of
business  after the date of the Seller  Balance  Sheet,  (ii) Liens for  current
taxes and  assessments  not yet past due or which are  being  contested  in good
faith,  (iii) inchoate  mechanics' and  materialmen's  Liens for construction in
progress,  (iv)  workmen's,  repairmen's,  warehousemen's  and  carriers'  Liens
arising  in  the  ordinary  course  of  business  of  the  Seller  or any of its
subsidiaries consistent with past practice, (v) all matters of record, Liens and
other  imperfections of title and encumbrances  which, either individually or in
the aggregate, would not be material, and (vi) those items that secure public or
statutory  obligations or any discount with,  borrowing  from, or obligations to
any Federal Reserve Bank or Federal Home Loan Bank, interbank credit facilities,
or any transaction by any Seller subsidiary acting in a fiduciary capacity.

                (b) Each lease of real  property  leased for the use or  benefit
of the  Seller or any of its  subsidiaries  to which any of the  foregoing  is a
party,  and all  amendments  and  modifications  thereto,  is in full  force and
effect,  and there exists no material default under any such lease by the Seller
or any of its  subsidiaries  nor, to the best knowledge of the Seller and except
as set forth on Section  4.19(b) of the Seller  Disclosure  Schedule,  any event
which with notice or lapse of time

                                       A-23


or both would  constitute  a material  default  thereunder  by the Seller or any
other Seller subsidiaries,  except for such defaults which, individually,  or in
the aggregate, would not result in the forfeiture of the use or occupancy of the
property covered by such lease or in a material liability to the Seller.

         4.20 Loan Portfolio.
              --------------

                (a) Except  as  set  forth  in  Section  4.20(a)  of  the Seller
Disclosure Schedule,  to the best knowledge of the Seller, all of the written or
oral  loan  agreements,  notes  or  borrowing  arrangements  (including  without
limitation,   leases,   credit   enhancements,   commitments,   guarantees   and
interest-bearing assets) with respect to loans in excess of $300,000 in original
principal amount  (collectively,  "Loans")  originated and held currently and at
                                   -----
the Effective Time by the Seller or any of its subsidiaries, and any other Loans
purchased and held  currently and at the Effective  Time by the Seller or any of
its  subsidiaries,  were solicited,  originated and exist, and will exist at the
Effective  Time, in material  compliance  with all applicable  loan policies and
procedures  of  the  Seller  or  such  subsidiary.  The  information  (including
electronic  information and  information  contained on tapes and computer disks)
with  respect to all loans of the Seller and its  subsidiaries  furnished to the
Buyer by the Seller is, as of the respective dates indicated  therein,  true and
complete in all material  respects;  provided,  however,  that such  information
                                     ------------------
excludes  such  information  as would  identify  the name and  address  or other
similar personal information of any customer of Seller. To the best knowledge of
the  Seller,  all loans  originated,  directly or through  third party  mortgage
brokers,  have been originated in compliance  with all federal,  state and local
laws, including without limitation, the Real Estate Settlement Procedures Act of
1974, as amended.

                (b)  Section 4.20(b)  of the  Seller  Disclosure  Schedule  sets
forth (i) the aggregate  outstanding principal amount, as of the date hereof, of
all Loans,  other than  non-accrual  Loans,  and (ii) the aggregate  outstanding
principal amount, as of August 31, 2003, of all non-accrual  Loans. As of August
31,  2003,  the  Seller  and its  subsidiaries,  taken as a whole,  did not have
outstanding  Loans  and  assets  classified  as  OREO  with  an  aggregate  then
outstanding,  fully  committed  principal  amount in excess of  $500,000  net of
specific reserves with respect to such Loans and assets, that were designated by
the Seller as "special mention,"  "substandard,"  "doubtful," "loss" or words of
similar import ("Criticized  Assets").  Section 4.20(b) of the Seller Disclosure
                 ------------------
Schedule sets forth (y) a summary of Criticized Assets as of August 31, 2003, by
category of Loan (e.g.,  commercial and  consumer),  together with the aggregate
principal  amount of such  Loans by  category  and (z) each  asset of the Seller
that, as of August 31, 2003, is classified.

         4.21  Investment  Securities.  Except for pledges to secure  public and
               ----------------------
trust  deposits,   Federal  Reserve  and  Federal  Home  Loan  Bank  borrowings,
repurchase   agreements  and  reverse  repurchase  agreements  entered  into  in
arms'-length transactions pursuant to normal commercial terms and conditions and
other pledges  required by law, none of the investments  reflected in the Seller
Balance Sheet, and none of the material investments made by the Seller or any of
its  subsidiaries  since  December  31,  2002,  is  subject  to any  restriction
(contractual,  statutory or otherwise) that would materially  impair the ability
of the entity holding such  investment  freely to dispose of such  investment at
any time.

                                       A-24


         4.22  Derivative  Transactions.  Neither  the  Seller  nor  any  or its
               ------------------------
subsidiaries  is engaged in  transactions  in or  involving  forwards,  futures,
options on futures,  swaps or similar derivative  instruments except as agent on
the order  and for the  account  of others  other  than  Federal  Home Loan Bank
advances or in connection with mortgage loan secondary market  activities in the
ordinary course of business consistent with the Seller Bank's past practices.

         4.23 Insurance.  Section 4.23(a) of the Seller Disclosure Schedule sets
              ---------
forth a summary of all  material  policies  of  insurance  of the Seller and its
subsidiaries  currently in effect, which summary is accurate and complete in all
material respects.  All of the policies relating to insurance  maintained by the
Seller or any of its  subsidiaries  with respect to its material  properties and
the conduct of its business in any material respect (or any comparable  policies
entered  into as a  replacement  therefor)  are in full  force and  effect  and,
neither  the  Seller  nor any of its  subsidiaries  has  received  any notice of
cancellation with respect thereto. Except as set forth on Section 4.23(b) of the
Seller Disclosure  Schedule,  all life insurance policies on the lives of any of
the  current  and  former  officers  and  directors  of the Seller or any of its
subsidiaries which are maintained by the Seller or any such subsidiary which are
otherwise  included as assets on the books of the Seller or such  subsidiary (i)
are, or will at the Effective  Time be, owned by the Seller or such  subsidiary,
as the case may be,  free and clear of any  claims  thereon by the  officers  or
members of their families, except with respect to the death benefits thereunder,
as to which the  Seller  or such  subsidiary  agree  that  there  will not be an
amendment prior to the Effective Time without the consent of the Buyer, and (ii)
are  accounted  for  properly  as  assets  on the  books of the  Seller  or such
subsidiary in accordance with GAAP.

         4.24 Environmental Matters.
              ---------------------

                (a) Except  as  set  forth  in the  Environmental  Reports or in
Section  4.24 of the  Seller  Disclosure  Schedule,  each of the  Seller and its
subsidiaries, and each property currently or previously owned (when so owned) by
any of them (the "Owned  Property")  is, and during the period of ownership was,
                  ---------------
and, to the best  knowledge  of the Seller,  each Loan  Property is and has been
since January 1, 2000 in material  compliance with all applicable  Environmental
Laws, including without limitation, with any Environmental Permits necessary for
the current use of the Owned Property and the Loan Property,  and the future use
anticipated or reasonably  foreseeable by the Seller. Each Environmental  Permit
is in full force and effect.

                (b) To  the  best  knowledge  of  the  Seller,  there   are   no
material pending or threatened  Environmental Claims implicating the Seller, any
of its  subsidiaries,  the Owned Property or the Loan Property,  and neither the
Seller  nor its  subsidiaries  has  knowledge  of any  facts,  circumstances  or
conditions that any such Environmental Claims with respect to the Seller, any of
its  subsidiaries,  the Owned Property or the Loan Property is reasonably likely
to occur.

                (c) During  the  period  of  (i)  the  Seller's  or  any  of its
subsidiaries' ownership or operation of any Owned Property, or (ii) the Seller's
or any of its  subsidiaries'  holding of a security interest in a Loan Property,
to the best knowledge of Seller, there is and has been no presence or Release of
Hazardous Materials in, on, under or affecting any such properties, except where
such  presence or Release of  Hazardous  Materials  is not or would not,  either
individually  or in the aggregate,  be material,  or where such Release has been
Remediated in compliance with

                                       A-25


Environmental Laws. To the best knowledge of the Seller,  prior to the period of
(y) the Seller's or any of its subsidiaries' ownership or operation of the Owned
Property,  or (z) the Seller's or any of its subsidiaries' holding of a security
interest  in a Loan  Property,  there was no  presence  or Release of  Hazardous
Materials  in, on,  under or  affecting  any such  property,  except  where such
presence  or  Release  is  not  or  would  not,  either  individually  or in the
aggregate,  be material, or where such Release has been Remediated in compliance
with Environmental Laws.

                (d) Neither  Seller nor any of its  subsidiaries  is an owner or
operator of any Loan Property,  and there are no facilities  associated with any
such Loan Property in which the Seller or any of its  subsidiaries  participates
or has  participated  in the  management  of such  property  in any manner  that
contradicts settled exceptions,  safe havens or other available  protections for
lenders under Environmental Laws.

                (e) Except  as  set  forth  in  Section  4.24(e)  of  the Seller
Disclosure  Schedule,  neither  the Owned  Property  or any  structures  located
thereon,  nor, to Seller's best  knowledge,  the Loan Property or any structures
located thereon, contains or, to Seller's best knowledge, ever has contained any
underground  or  aboveground  storage  tanks,  asbestos  or  asbestos-containing
material,  polychlorinated biphenyls or equipment containing the foregoing, lead
or lead-based paint, or urea formaldehyde foam insulation.

         4.25 Recent  Acquisitions.  Except as set forth in Section  4.25 of the
              --------------------
Seller Disclosure  Schedule,  neither the Seller nor any of its subsidiaries has
any  liability  or  obligation  of  any  nature  (whether   accrued,   absolute,
contingent,  or  otherwise  and whether due or to become due)  arising out of or
relating  to any  acquisition  which  has  not  been  adequately  provided  for,
reflected or disclosed in the Seller Reports or the Seller Balance Sheet.

         4.26 State Takeover Laws;  Shareholder  Rights Agreement.  The Board of
              ---------------------------------------------------
Directors  of the  Seller  has  approved  this  Agreement  and  taken  all other
requisite  action  such  that  the  provisions  of  any  antitakeover  laws  and
regulations  of  any  Governmental  Authority,   including  without  limitation,
Sections 2561 through  2567,  inclusive,  of the PBCL and the  provisions of the
Seller's Articles of Incorporation  relating to special voting  requirements for
certain  business  combinations,  will not apply to this Agreement or any of the
other Transaction Documents or any of the other transactions contemplated hereby
or thereby.  The amendment to the Company Rights Agreement  previously furnished
by the Seller to the Parent has been duly  authorized  and adopted by the Seller
and the Seller Board and the Seller has otherwise taken all action  necessary so
that the entering into this Agreement,  the other Transaction  Documents and the
consummation of the transactions contemplated hereby and thereby do not and will
not  enable or  require  the  Company  Rights to be  exercised,  distributed  or
triggered by any person.  Without  limiting the generality of the foregoing,  no
person,  including without limitation,  the Parent, the Buyer or the Merger Sub,
shall  become  an  "Acquiring  Person",  and no  "Shares  Acquisition  Date"  or
"Distribution  Date" (as such terms are defined in the Company Rights Agreement)
shall occur or be deemed to have occurred (in each case either  immediately upon
execution of this  Agreement or any of the other  Transaction  Documents or upon
the passage of time),  under the  Company  Rights  Agreement  as a result of the
execution,  delivery or performance by the parties hereto of this Agreement, the
other   Transaction   Documents  and  the   consummation  of  the   transactions
contemplated hereby and thereby.

                                       A-26


         4.27 Proxy Statement;  Seller Information.  The information relating to
              ------------------------------------
the Seller and its subsidiaries to be contained in the Seller Proxy Statement as
described in Section 6.1 hereof,  and any other  documents filed with the SEC in
connections herewith,  will not, on the date the Seller Proxy Statement is first
mailed to stockholders  of the Seller or at the time of the Seller  Stockholders
Meeting, contain any untrue statement of any material fact, or omit to state any
material  fact  required to be stated  therein or necessary in order to make the
statements  therein not misleading at the time and in light of the circumstances
under which such  statement is made.  The Seller Proxy  Statement will comply in
all material  respects as to form with the  requirements of the Exchange Act and
the rules and regulations thereunder.

         4.28  Deposit/Loan  Agreements.  The deposit and loan agreements of the
               ------------------------
Seller Bank comply in all material  respects with all applicable laws, rules and
regulations.

         4.29  Broker/Dealer  Status.  TGH  Securities,  Inc.  ("TGH")  is  duly
               ---------------------                             ---
registered  as a  broker-dealer  under the Exchange Act and is duly  registered,
licensed  or  qualified  as a  broker-dealer  in all  jurisdictions  where  such
registration,  licensing  or  qualification  is required in order to conduct its
business.  Except as listed in Section 4.29 of the Seller  Disclosure  Schedule,
TGH acts purely as a broker and neither holds  principal  positions in, nor acts
as an underwriter, market maker or dealer, with respect to securities. Each such
registration,  license or  qualification is in full force and effect and in good
standing.  TGH is a member  in good  standing  of the  National  Association  of
Securities  Dealers  (the  "NASD").  TGH and  each of its  managers,  directors,
                            ----
officers, employees and registered persons in respect of their service with TGH:

                (a) has  been,  and  is, in  compliance,  in  the conduct of its
business, with all applicable Federal, state, local and foreign statutes,  laws,
regulations,  ordinances, rules, judgments, orders or decrees applicable thereto
or to the employees  conducting such  businesses,  and with the applicable rules
and  regulations  of the  NASD and the  Municipal  Securities  Rulemaking  Board
("MSRB"),  including  without  limitation,  (i) all  applicable  regulatory  net
  ----
capital  requirements,  including  Rule 15c3-1  under the  Exchange  Act and, as
applicable,  the "early warning"  requirements in Rule 17a-11 under the Exchange
Act; (ii) all rules and regulations relating to the maintenance and preservation
of books and records;  (iii) the provisions of the Foreign Corrupt Practices Act
of 1977, as amended, and the rules and regulations promulgated  thereunder;  and
(iv) Rule G-37 of the MSRB relating to political  contributions and prohibitions
on municipal securities business; and

                (b) has  and  has  had  all   permits, licenses, authorizations,
orders  and   approvals  of,  and  has  made  all  filings,   applications   and
registrations with, all Governmental  Authorities and the NASD and MSRB that are
required in order to permit TGH to operate its business as  presently  conducted
and that are required to allow each them to conduct any activities that they are
conducting  or are  required  to  conduct  on behalf of TGH;  all such  permits,
licenses, authorizations, orders, franchises and approvals are in full force and
effect and in good standing and no suspension or  cancellation of any of them is
threatened  or  reasonably  likely;  and  all  such  filings,  applications  and
registrations are current and do not need to be amended in any material respect.

                                       A-27


         4.30 Investment Management and Related Activities.  Except as set forth
              --------------------------------------------
in Section 4.30 of the Seller Disclosure  Schedule,  none of the Seller,  any of
its  subsidiaries or the Seller's or its  subsidiaries'  directors,  officers or
employees is required to be registered,  licensed or authorized as an investment
adviser,  a broker,  dealer, an insurance agency or company, a commodity trading
adviser,  a  commodity  pool  operator,  a  futures  commission   merchant,   an
introducing broker, a registered representative or associated person, investment
adviser,  representative or solicitor, a counseling officer, an insurance agent,
a sales person or in any similar capacity with a Governmental Authority.


         4.31 Intellectual Property.  Except as set forth on Section 4.31 of the
              ---------------------
Seller Disclosure Schedule, the Seller and each subsidiary of the Seller owns or
possesses valid and binding  licenses and other rights to use without payment of
any material  amount all material  patents,  copyrights,  trade  secrets,  trade
names, service marks and trademarks used in its businesses ("Seller Intellectual
                                                             -------------------
Property  Assets"),  and  none  of the  Seller  or any of its  subsidiaries  has
- ----------------
received any notice of conflict with respect thereto.

         4.32  Disclosure.  No  representation  or  warranty  contained  in this
               ----------
Agreement, and no statement contained in any certificate, list or other writing,
including  but  not  necessarily  limited  to the  Seller  Disclosure  Schedule,
specifically  required to be furnished to the Buyer  pursuant to the  provisions
hereof,  contains or will  contain any untrue  statement  of a material  fact or
omits  or will  omit to state a  material  fact  necessary  in order to make the
statements herein or therein not misleading.

             ARTICLE V - COVENANTS RELATING TO CONDUCT OF BUSINESS

         5.1  Conduct of  Businesses  Prior to the  Effective  Time.  During the
              -----------------------------------------------------
period  from  the  date of this  Agreement  to the  Effective  Time,  except  as
expressly  contemplated or permitted by this Agreement,  and except as set forth
in Section 5.1 of the Seller  Disclosure  Schedule,  the Seller shall, and shall
cause  each of its  subsidiaries  to: (a)  conduct  its  business  in the usual,
regular and ordinary course  consistent  with past practice,  (b) use reasonable
best  efforts  to  maintain  and  preserve  intact  its  business  organization,
employees and advantageous business relationships and retain the services of its
officers  and key  employees,  including  without  limitation,  as set  forth in
Schedule 5.1 of the Seller  Disclosure  Schedule;  provided,  that if the Merger
                                                   ---------------
shall not be  consummated,  the Buyer shall reimburse the Seller for the cost of
any retention  bonuses paid to or earned by the employees prior thereto pursuant
to such program,  and (c) take no action which would materially adversely affect
or materially delay the ability of the Seller to obtain any necessary  approvals
of any Governmental Authority required for the transactions  contemplated hereby
or to perform its covenants and agreements under this Agreement.

         5.2  Seller  Forbearances.  During  the  period  from  the date of this
              --------------------
Agreement  to the  Effective  Time,  except as set forth on  Section  5.2 of the
Seller Disclosure Schedule and, except as expressly contemplated or permitted by
this  Agreement or as required by applicable  law or  regulation  (and the Buyer
acknowledges  that any  action  taken by the  Seller or any of its  subsidiaries
prior to the  Effective  Time which is  expressly  permitted or required by this

                                       A-28


Agreement or as required by applicable  law or regulation  shall not be deemed a
breach of any  representation,  warranty,  agreement  or covenant  herein),  the
Seller shall not, and the Seller  shall not permit any of its  subsidiaries  to,
without the prior written consent of the Buyer, which, except for Section 5.2(b)
hereof, consent shall not be unreasonably withheld or delayed:

                (a) other  than  in  the  ordinary course of business consistent
with  past  practice,   issue  any  debt   securities  or  otherwise  incur  any
indebtedness for borrowed money (other than short-term  indebtedness incurred to
refinance  short-term  indebtedness and indebtedness of the Seller or any of its
subsidiaries to the Seller or any of its  subsidiaries;  it being understood and
agreed that  incurrence of indebtedness in the ordinary course of business shall
include, without limitation,  the creation of deposit liabilities,  Federal Home
Loan Bank  borrowings,  purchases of federal  funds,  sales of  certificates  of
deposit and entering into repurchase agreements),  assume, guarantee, endorse or
otherwise as an  accommodation  become  responsible  for the  obligations of any
other individual,  corporation or other entity,  or make any loans,  advances or
renewals thereof in excess of $500,000;

                (b) adjust,  split,  combine or  reclassify  any shares  of  its
capital  stock or issue any other  securities  in respect  of, in lieu of, or in
substitution for shares of its capital stock,  make, declare or pay any dividend
or make any other  distribution on, whether payable in cash, stock,  property or
otherwise,  or directly or indirectly redeem, purchase or otherwise acquire, any
shares of its capital stock or any securities or obligations convertible into or
exchangeable   for  any  shares  of  its  capital  stock,  or  grant  any  stock
appreciation  rights,  restricted  stock,  bonus stock or grant any  individual,
corporation or other entity any right to acquire any shares or its capital stock
(except  (i)  Seller  may  acquire  Trust  Account  Shares or DPC  Shares in the
ordinary course of business, consistent with past practice, (ii) Seller shall be
entitled  to pay a cash  dividend  of not more  than  $0.10  per share of Seller
Common  Stock as declared on  September  17, 2003 for the fiscal  quarter  ended
September  30, 2003 to be paid on October 15, 2003;  (iii) in the event that the
Closing has not  occurred on or prior to January 14,  2004,  the Seller shall be
entitled to declare and pay one additional  dividend prior to the Effective Time
to  holders  of record of Seller  Common  Stock in an amount  equal to $0.10 per
share for the calendar  quarter ended December 31, 2003; and (iv) dividends paid
by any of the wholly  owned  subsidiaries  of the Seller to the Seller or any of
its wholly-owned subsidiaries); or issue, sell pledge or encumber any additional
shares of capital  stock or any options,  warrants,  convertible  securities  or
other  rights of any kind to acquire any shares of such  capital  stock,  or any
other  ownership  interest,  except up to a maximum of 694,235  shares of Seller
Common Stock  pursuant to the exercise of stock options or warrants  outstanding
as of the  date of this  Agreement  (provided,  however,  that  nothing  in this
Section  5.2 shall be deemed to  prohibit  or  restrict  Seller  from taking any
action with respect to the Rights Plan that is  consistent  with Section 4.26 of
this Agreement);

                (c) sell,  transfer,  mortgage,  encumber  or  otherwise dispose
of any of its  properties  or assets  to any  individual,  corporation  or other
entity  other  than a direct or  indirect  wholly-owned  subsidiary,  or cancel,
release or assign any  indebtedness to any such person or any claims held by any
such person, except in each case contemplated by this clause (c) in the ordinary
course of business  consistent  with past  practice or pursuant to  contracts or
agreements in force at the date of this Agreement;

                                       A-29


                (d) except for  transactions in the ordinary course of  business
consistent with past practice,  make any material  investment either by purchase
of stock  or  securities,  contributions  to  capital,  property  transfers,  or
purchase of any property or assets of any other individual, corporation or other
entity other than a wholly owned subsidiary  thereof, or commitment to make such
an  investment,  and, in any event  regardless of whether  consistent  with past
practice,  make any such  investment  or  commitment  to make such an investment
which is in  excess  of  $300,000;  provided,  however,  that the  terms of this
                                    ------------------
Section 5.2(d) shall not apply to the Seller's investment  securities  portfolio
or gap position, each of which is expressly covered by Section 5.2(j) hereof;

                (e) increase or decrease its equity  ownership  position in  any
corporation  or other  entity  in  which  Seller  holds,  as of the date of this
Agreement five percent (5%) or greater of any class of voting securities;

                (f) except for  transactions in the ordinary course of  business
consistent  with past  practice,  enter into,  terminate  or renew any  material
contract or agreement, or make any change in any Seller Contract or in its other
material contracts;

                (g) (i) adopt,  amend,  renew  or  terminate  any  plan  or  any
agreement, arrangement or plan between the Seller or any of its subsidiaries and
one or more of its  current or former  directors,  officers or  employees;  (ii)
enter into,  modify or renew any  employment,  severance or other agreement with
any  director,  officer or  employee  of the Seller or any of its  subsidiaries;
(iii) establish,  adopt, enter into or amend any collective  bargaining,  bonus,
profit sharing, thrift,  compensation,  stock option, restricted stock, pension,
retirement, deferred compensation,  employment,  termination, severance or other
plan, agreement,  trust, fund policy or arrangement providing for any benefit to
any director,  officer or employee; (iv) pay any bonus to any of its officers or
employees  other than a bonus earned for the year ending December 31, 2003 which
shall have been fully  accrued on the Seller's  balance  sheet and in accordance
with the pre-determined  performance  targets; or (v) increase in any manner the
compensation  or fringe  benefits of any of its  employees or pay any pension or
retirement  allowance not required by any existing plan or agreement to any such
employees  or  become  a party  to,  amend  or  commit  itself  to any  pension,
retirement,  profit-sharing  or welfare  benefit plan or agreement or employment
agreement with or for the benefit of any employee,  in all cases contemplated by
clauses (i), (ii),  (iii), (iv) or (v), other than (A) in the ordinary course of
business consistent with past practice;  or (B) as may be required by applicable
law,  including  as a  condition  of  continued  tax  qualifications;  provided,
                                                                       ---------
however,  that the Seller  shall be  permitted  to make the  retention  payments
- --------
contemplated  by Section 5.1 and the payments set forth on Section 6.5(d) of the
Seller Disclosure Schedule.

                (h) settle  any  claim,   action  or  proceeding,  except in the
ordinary course of business consistent with past practice;

                (i) amend its Articles of Incorporation or its By-Laws, or adopt
any resolution granting Dissenters Rights;

                                       A-30


                (j) other than in the ordinary  course of business,  restructure
or materially  change its investment  securities  portfolio or its gap position,
through purchases,  sales or otherwise,  or the manner in which the portfolio is
classified or reported;

                (k) enter into any new line of business or file any  application
to relocate or terminate the  operations of any banking  office of the Seller or
any of its  subsidiaries  or,  other than after prior  consultation  with Buyer,
materially  expand  the  business  currently  conducted  by the  Seller  and its
subsidiaries;

                (l)  acquire or agree to acquire,  by  merging or  consolidating
with, or by  purchasing an equity  interest in or a portion of the assets of, or
by any  other  manner,  any  business  or any  corporation,  partnership,  Joint
Venture,  other business  organization  or any division  thereof or any material
amount of assets other than OREO;

                (m)  incur  or  commit  to  any  capital  expenditures  or   any
obligations or liabilities  in connection  therewith  other than in the ordinary
course of business  consistent  with past practice,  and in all cases the Seller
agrees  to  obtain  the  consent  of the  Buyer  with  respect  to  any  capital
expenditures that individually exceed $50,000 or cumulatively exceed $250,000;

                (n) other than with the cooperation of and in consultation  with
the Buyer,  make or change any material Tax election,  file any material amended
Tax Return, enter into any material closing agreement,  settle or compromise any
material  liability with respect to Taxes,  agree to any material  adjustment of
any Tax attribute,  file any claim for a material refund of Taxes, or consent to
any extension or waiver of the limitation  period applicable to any material Tax
claim or  assessment;  provided,  that, for purposes of this  subparagraph  (n),
                       ---------------
"material" shall mean affecting or relating to $75,000 of taxable income;

                (o) take  any  action  with  respect  to  accounting    methods,
principles or practices,  other than changes  required by applicable law or GAAP
or  regulatory   accounting   as  concurred  in  by  the  Seller's   independent
accountants;

                (p) make any new or additional equity investment in real  estate
or commitment  to make any such an investment or in any real estate  development
project, other than: (i) in connection with foreclosures, settlements in lieu of
foreclosure or troubled loan or debt  restructurings  in the ordinary  course of
business  consistent  with past  practice or (ii) as required by  agreements  or
instruments in effect as of the date hereof;

                (q)  change  in any  material  respect  its  loan  or investment
policies and  procedures,  except as required by  regulatory  authorities  or by
applicable law;

                (r) enter into or  renew,  amend or  terminate,  or give  notice
of a proposed  renewal,  amendment or termination of or make any commitment with
respect to, (i) any lease,  contract,  agreement or commitment for office space,
operations space or branch space,  regardless of where located or to be located,
to which  the  Seller  or any of its  subsidiaries  is, or may be, a party or by
which the Seller or any of its  subsidiaries or their  respective  properties is
bound, other than in the ordinary course and consistent with past practices;  or
(ii)  regardless  of  whether

                                       A-31


in the ordinary course or consistent with past practices,  any lease,  contract,
agreement or  commitment  involving an aggregate  payment by or to the Seller or
any of its  subsidiaries  of more than  $150,000 or having a term of one year or
more from the date of execution;

                (s) commit  any  act  or  omission  which constitutes a material
breach or default by the Seller or any of its  subsidiaries  under any agreement
with any  Governmental  Authority  or under any  material  contract  or material
license  to  which  any of them  is a party  or by  which  any of them or  their
respective properties is bound;

                (t)  engage  in any  activity  that  would  disqualify  Rox  Del
Corp.  from the exemption  from taxation  under  Delaware Code Tit. 30,  Section
1902(b)(8);

                (u) take  any  action  that  is  intended  or may  reasonably be
expected to result in any of its  representations  and  warranties  set forth in
this  Agreement  being or becoming  untrue in any  material  respect at any time
prior to the Effective Time, or in any of the conditions to the Merger set forth
in Article VII not being  satisfied or in a violation  of any  provision of this
Agreement, except, in every case, as may be required by applicable law;

                (v) foreclose on or take a deed or title to any  commercial real
estate  without  first  conducting  a Phase I  environmental  assessment  of the
property  or  foreclose  on any  commercial  real  estate if such  environmental
assessment  identifies  a  recognized  environmental  condition  which,  if such
foreclosure were to occur, would be material;

                (w) renew,  amend  or  permit  to expire,  lapse or terminate or
knowingly take any action reasonably likely to result in the creation,  renewal,
amendment,  expiration,  lapse or termination of any insurance policies referred
to in Section 4.23 hereof; or

                (x)  authorize or agree to, or make any commitment  to, take any
of the actions prohibited by this Section 5.2.

         5.3  Buyer  Forbearances.  During  the  period  from  the  date of this
              -------------------
Agreement to the Effective Time,  except as expressly  contemplated or permitted
by this Agreement,  the Buyer and its Affiliates  shall not, and the Buyer shall
not permit any of its  subsidiaries to, without the prior written consent of the
Seller, which consent shall not be unreasonably withheld or delayed:

                (a) take  any  action  that  is  intended  or may  reasonably be
expected to result in any of its  representations  and  warranties  set forth in
this  Agreement  being or becoming  untrue in any  material  respect at any time
prior to the Effective Time, or in any of the conditions of the Merger set forth
in Article VII of this  Agreement  not being  satisfied or in a violation of any
provision of this Agreement;

                (b) take  any  action  that  is  intended  or  may reasonably be
expected  to  materially  adversely  affect or  materially  delay its ability to
obtain any necessary  approvals of any Governmental  Authority  required for the
transactions  contemplated  hereby or to perform its  covenants  and  agreements
under this Agreement; or

                                       A-32


                (c) agree to, or make any commitment to, take any of the actions
prohibited by this Section 5.3.

         5.4 System  Conversions;  Timing.  From and after the date hereof,  the
             ----------------------------
Buyer and the Seller  shall meet on a regular  basis to discuss how to cooperate
and  plan  for  the  conversion  of the  Seller's  and  its  subsidiaries'  data
processing  and  related   electronic   informational   systems   (collectively,
"Information  Systems")  to those used by the Buyer and its  subsidiaries.  This
 --------------------
planning  shall  include,  but not be limited  to,  discussion  of (a)  Seller's
third-party service provider arrangements,  (b) non-renewal of personal property
leases and software  licenses used by the Seller or any of its  subsidiaries  in
connection with its systems operations, (c) retention of outside consultants and
additional  employees  to  assist  with  the  conversion,  (d)  outsourcing,  as
appropriate,  of proprietary or  self-provided  system  services and (e) actions
necessary and  appropriate  to facilitate  the conversion on the first (1st) day
following the Effective Time or such other later date as determined by the Buyer
in its sole discretion. Promptly following the Buyer's request, the Seller shall
take, and shall cause its  subsidiaries  to take, all action which is reasonably
necessary to facilitate the  conversion  either on the first (1st) day following
the  Effective  Time or such other later date as  determined by the Buyer in its
sole discretion; it being understood that such actions will consist of providing
information  to  enable  the  Buyer  to  adapt it  systems  to most  efficiently
interface with the Information Systems;  provided further, however, that neither
                                         -------------------------
the Seller nor any of its  subsidiaries  shall be  obligated  to take any action
pursuant to this Section 5.4 which is inconsistent with applicable  banking laws
and regulations nor will Seller nor any of its subsidiaries be obligated to take
any action with  respect to its  Information  Systems  which  cannot be promptly
reversed or would  unreasonably  interfere  with the  operation  of or adversely
affect  such  Information  Systems  or  the  business  of  the  Seller  and  its
subsidiaries  prior  to the  Closing.  Following  the  receipt  of all  required
approvals  from  the  FDIC,  the  Federal  Reserve  Board  and the  Pennsylvania
Commissioner in respect of the transactions contemplated hereby, Buyer may place
one or more  Buyer  employees  on site at the Seller  and/or the Seller  Bank to
observe and facilitate  actions to be taken pursuant to this Section 5.4. In the
event that the Seller or any of its  subsidiaries  takes,  at the request of the
Buyer,  any action  relative to third parties to facilitate the conversion  that
results in the  imposition of any  reasonable  out-of-pocket  termination  fees,
expenses or charges, and the merger is not consummated for any reason, the Buyer
shall indemnify the Seller and its subsidiaries for any such fees,  expenses and
charges, and the costs of reversing the conversion process.

         5.5 Certain Changes and  Adjustments.  Prior to the Closing,  the Buyer
             --------------------------------
and the Seller shall consult with each other  concerning the Seller Bank's loan,
litigation  and real estate  valuation  policies and practices  (including  loan
classifications  and levels of reserves)  and the Buyer's  plans with respect to
the foregoing after the Effective Time. Moreover, the Seller and the Buyer shall
consult with each other concerning (i) the potential sale of certain of Seller's
assets  to third  parties  and (ii) the  potential  dissolution  of  certain  of
Seller's  subsidiaries,  any  such  action  to be  done  immediately  preceding,
concurrently with, or promptly after, the Closing. No action taken by the Seller
or the Seller Bank  pursuant to this Section 5.5 or the  consequences  resulting
there  from  shall be  deemed to be a breach  of any  representation,  warranty,
agreement  or covenant  herein or  constitute a Material  Adverse  Effect on the
Seller.

                                       A-33


         5.6 Branches. The Buyer and the Seller shall consult and cooperate with
             --------
each other  concerning  the  alignment  of the  Buyer's  and the  Seller  Bank's
branches following the Effective Time, and the Seller shall, if requested by the
Buyer, cooperate with the Buyer to cause the Seller Bank to prepare and file, or
to assist with the  preparation and filing,  of  applications  and other notices
with all appropriate  Governmental Authorities that may be necessary to close or
consolidate any of the Seller's branches with such filings to occur concurrently
with or after the later of (x) receipt of all required  approvals from the FDIC,
the Federal  Reserve Board and the  Pennsylvania  Commissioner in respect of the
transactions  contemplated  hereby,  or (y)  receipt  of the  approval  of  this
Agreement  by the  Seller's  stockholders  at the Seller  Stockholders  Meeting.
Notwithstanding anything in this Agreement to the contrary,  Seller shall not be
obligated to make any filings pursuant to this Section 5.6 on December 26, 2003.
If for any reason the Merger is not  consummated in accordance with the terms of
this Agreement,  the Buyer shall reimburse the Seller and its  subsidiaries  for
any fees or expenses  incurred in connection  with the preparation and filing of
such applications at the request of the Buyer.

         5.7 Purchaser  Products and  Services.  From and after the date of this
             ---------------------------------
Agreement,  the Buyer  and the  Seller  shall  consult  with  each  other on the
introduction  of products and services not currently  offered by the Seller Bank
which the Buyer  would  expect to make  available  to  customers  following  the
Effective Time; provided, however, that nothing herein shall obligate the Seller
                -----------------
to offer any such products or services prior to the Effective Time.

         5.8 ALCO Management.  Except as otherwise required by applicable law or
             ---------------
regulation,  the  Seller and the Seller  Bank agree to manage  their  assets and
liabilities in accordance with Seller's asset and liability management policy as
in effect on the date hereof,  unless otherwise  agreed by the parties.  Neither
the Seller nor the Seller Bank shall  amend or modify  such  policy  without the
express written consent of the Buyer.  The Seller and the Buyer agree to consult
on investment programs to be administered by the Seller Bank.

         5.9 Deposit  Incentive Plan. The Seller agrees that it will consult and
             -----------------------
reasonably  cooperate with the Buyer in the  development and  implementation  of
policies and programs to retain and grow deposits  and,  following the execution
and  delivery  of this  Agreement,  the  Seller  and the  Buyer  will  adopt and
implement a deposit incentive plan for management and branch staff of the Seller
and the Seller Bank ("Deposit  Incentive  Plan") on such terms and conditions as
                      ------------------------
may be  mutually  agreed  upon by the  Seller and the Buyer and set forth in the
Deposit  Incentive  Plan. The Deposit  Incentive  Plan shall include,  as may be
mutually  agreed  upon,  among  other  things,   product   structure  and  other
initiatives designed to incentivize  management and branch staff to increase the
deposits held by the Seller and the Seller Bank through the period of the system
conversion.

         5.10 Communications and Notices.  The Seller shall, and shall cause its
              --------------------------
subsidiaries  to,  consult and  reasonably  cooperate  with the Buyer  regarding
communications  relating  to  the  Merger  or  any  of  the  other  transactions
contemplated hereby and to be distributed generally to customers or employees of
the  Seller  or  any of its  subsidiaries  prior  to  the  Effective  Time  (the
"Communications").  The Seller,  if  requested by and at the sole expense of the
 --------------
Buyer, shall assist, and cause its subsidiaries to assist,  with the preparation
and distribution of such Communications. Notwithstanding the foregoing, with the
consent of Seller (such consent not to

                                       A-34


be unreasonably withheld) and following the later of (x) receipt of all required
approvals  from the  FDIC,  the  Federal  Reserve  Board,  and the  Pennsylvania
Commissioner in respect of the transactions  contemplated hereby or (y) approval
of the Agreement and Merger by the Seller Stockholders, the Buyer may distribute
any such Communication to customers or employees of the Seller.  Nothing in this
Agreement  shall  be  deemed  to  limit  or  restrict  Seller  from  making  any
announcement or disclosure required by applicable law or regulation.

                       ARTICLE VI - ADDITIONAL AGREEMENTS

         6.1 Regulatory Matters; Consents.
             ----------------------------

                (a) The  Seller  will  take  all steps  necessary  to duly call,
give notice of,  convene  and hold a meeting of its  stockholders  (the  "Seller
                                                                          ------
Stockholders  Meeting") to be held as soon as practicable,  and in no event more
- ---------------------
than 45 days (subject to extension  with the consent of the Buyer,  such consent
not to be unreasonably  withheld)  following  clearance by the SEC of the Seller
Proxy  Statement,  for the purpose of approving  this  Agreement and the Merger;
provided,  however, that the Buyer and the Parent shall have complied with their
- ------------------
respective obligations under Section 6.1(d) of this Agreement.

                (b) The Seller's  Board of Directors has declared this Agreement
advisable  and has adopted a  resolution  recommending  approval and adoption of
this  Agreement  and the  Merger by the  Seller's  stockholders,  and  except as
provided in Section 6.2 hereof,  the Board of  Directors  of the Seller shall at
all times  recommend  approval and adoption of this  Agreement and the Merger by
the Seller's stockholders.

                (c) As soon as  practicable  after  the date  hereof, and in any
event within  twenty-five  (25) days after the date of this Agreement  (assuming
commercially  reasonable  efforts by the Buyer and the Parent to  cooperate  and
compliance by Buyer with Sections 6.1(c),  6.1(d) and 6.1(e) of this Agreement),
the Seller shall  prepare and file the Seller Proxy  Statement  with the SEC and
shall use its reasonable best efforts to have the Seller Proxy Statement cleared
by the SEC as soon as  practicable  thereafter.  The Buyer and the Seller  shall
cooperate with each other in the  preparation of the Seller Proxy  Statement and
the Seller shall notify the Buyer promptly of the receipt of any comments of the
SEC with  respect to the Seller Proxy  Statement  and of any requests by the SEC
for any amendment or supplement thereto or for additional  information and shall
provide to the Buyer promptly copies of all correspondence between the Seller or
any  representative  of the Seller and the SEC.  The Seller shall give the Buyer
and its counsel the  opportunity  to review and  comment  upon the Seller  Proxy
Statement prior to its being filed with the SEC and shall give the Buyer and its
counsel  the   opportunity  to  review  and  comment  upon  all  amendments  and
supplements to the Seller Proxy Statement and all written  responses to requests
for additional  information and written replies to comments prior to their being
filed with,  or sent to, the SEC. Each of the Buyer and the Seller agrees to use
its reasonable best efforts,  after consultation with the other party hereto, to
respond  promptly to all such  comments of and  requests by the SEC and to cause
the Seller Proxy Statement and all required  amendments and supplements  thereto
to be mailed to the  holders  of Seller  Common  Stock  entitled  to vote at the
Seller Stockholders Meeting referred to in Section 6.1(a) hereof at

                                       A-35


the earliest  practicable time following clearance of the Seller Proxy Statement
by the SEC (but in no event  later  than two (2) weeks  after  clearance  by the
SEC).

                (d) As soon as practicable after the date hereof,  and (assuming
commercially reasonable efforts by the Seller to cooperate,  including,  without
limitation,  compliance by the Seller with Section 6.1(c) of this  Agreement) in
any event within  thirty (30) days after the date of this  Agreement,  the Buyer
shall  prepare  and file such  applications  with  Federal  Reserve  Board,  the
Pennsylvania  Department  of  Banking  and/or  the FDIC as may be  required  for
approval of the Merger and Buyer shall use its  reasonable  efforts to have such
applications approved by the Federal Reserve Board, the Pennsylvania  Department
of  Banking  and/or  the FDIC,  as the case may be.  The  parties  hereto  shall
cooperate  with each other and use their  reasonable  best  efforts to  promptly
prepare and file any other necessary documentation,  to effect all applications,
notices,  petitions  and  filings,  to obtain as  promptly  as  practicable  all
permits,  consents,  approvals  and  authorizations  of all  third  parties  and
Governmental  Authorities  which are  necessary or advisable to  consummate  the
transactions contemplated by this Agreement (including,  without limitation, the
Merger),  and to  comply  with the  terms and  conditions  of all such  permits,
consents, approvals and authorizations of all such Governmental Authorities. The
Buyer and the Seller  shall  have the right to review in  advance,  and,  to the
extent  practicable,  each will  consult  the other on, in each case  subject to
applicable  laws relating to the exchange of  information,  all the  information
relating  to the  Buyer or the  Seller,  as the  case  may be,  and any of their
respective  subsidiaries,  which  appear in any  filing  made  with,  or written
materials  submitted  to,  any  third  party or any  Governmental  Authority  in
connection with the transactions  contemplated by this Agreement.  In exercising
the foregoing  right,  each of the parties  hereto shall act  reasonably  and as
promptly as  practicable.  The parties  hereto agree that they will consult with
each other with respect to the obtaining of all permits, consents, approvals and
authorizations  of all third parties and Governmental  Authorities  necessary or
advisable to consummate the transactions contemplated by this Agreement and each
party  will  keep the  other  apprised  of the  status of  matters  relating  to
completion of the transactions contemplated herein.

                (e) The Buyer and the Seller shall, upon  request,  furnish each
other with all information concerning themselves, their subsidiaries, directors,
officers and stockholders and such other matters as may be reasonably  necessary
or advisable in connection with the preparation of the Seller Proxy Statement or
any other statement,  filing,  notice or application made by or on behalf of any
Affiliate  of the  Buyer,  the Buyer or the  Seller  or any of their  respective
subsidiaries to any Governmental Authority in connection with the Merger and the
other transactions contemplated by this Agreement.

                (f) The Buyer and the Seller  shall  promptly  advise each other
upon  receiving  (and the Buyer shall so advise with  respect to  communications
received by any Affiliate of the Buyer) any communication  from any Governmental
Authority or third party whose consent or approval is required for  consummation
of the  transactions  contemplated  by this  Agreement that causes such party to
believe  that there is a reasonable  likelihood  that any  Requisite  Regulatory
Approval or third party  consent will not be obtained or that the receipt of any
such approval will be materially delayed.

                                       A-36


         6.2 No  Solicitation.  The Seller agrees that,  during the term of this
             ----------------
Agreement,  it  shall  not,  and  shall  not  authorize  or  permit  any  of its
subsidiaries or any of its or its subsidiaries' directors,  officers, employees,
agents  or  representatives   (collectively,   its  "Agents")  to,  directly  or
                                                     ------
indirectly,   solicit,  initiate,   knowingly  encourage,  take  any  action  to
facilitate,  or furnish or disclose nonpublic information in furtherance of, any
inquiries  or the  making of any offer or  proposal  regarding  any  Acquisition
Transaction,  or participate in any discussions or negotiations with, or provide
any  information  to, any Person  (other  than the Buyer and its  Affiliates  or
representatives)  concerning  any  Acquisition  Transaction  or  enter  into any
definitive   agreement,   arrangement  or  understanding   for  any  Acquisition
Transaction  or requiring it to abandon,  terminate  or fail to  consummate  the
Merger or any other transactions contemplated by this Agreement;  provided, that
                                                                  --------------
the Seller or its Agents may furnish or cause to be  furnished  information  to,
and negotiate or otherwise engage in discussions  with, any individual or entity
(or its  representatives)  that  delivers a bona fide  written  proposal  for an
Acquisition Transaction that was not solicited, encouraged or facilitated by the
Seller or any of its Agents  after the date of this  Agreement  and prior to the
Seller Stockholders  Meeting if and so long as (a) the Board of Directors of the
Seller determines (i) in good faith by a majority vote, after  consultation with
its  outside  legal  counsel,   that  failing  to  take  such  action  would  be
inconsistent  with its fiduciary duties under applicable laws and (ii) that such
a proposal is or would be reasonably likely to result in a Superior Proposal and
(b) prior to furnishing  any  information to such  individual or entity,  Seller
shall enter into a confidentiality agreement with such individual or entity that
is no less  restrictive,  in any  material  respect,  than  the  Confidentiality
Agreement  dated  as of  August  21,  2003  by and  between  Parent  and  Seller
("Confidentiality Agreement"), and Seller shall enforce, and shall not waive any
  -------------------------
of the provisions of any such confidentiality  agreement. The Board of Directors
of the  Seller  shall be  permitted  to  withdraw,  modify or change in a manner
adverse to the Buyer its  recommendation to the Seller's  stockholders  required
under  Section  6.1(b) hereof with respect to an  unsolicited  bona fide written
Acquisition  Transaction  if,  but only if,  (aa)  after  consultation  with the
Seller's outside legal counsel,  the Board of Directors of the Seller determines
in good  faith by a majority  vote that  failing  to take such  action  would be
inconsistent  with its fiduciary  duties under applicable law; (bb) the Board of
Directors of the Seller has determined in good faith by a majority vote that the
Acquisition  Transaction is a Superior Proposal;  (cc) the Board of Directors of
the Seller has given the Buyer five (5) business  days' prior written  notice of
its intention to withdraw, modify or change in a manner adverse to the Buyer its
recommendation  to the  Seller's  stockholders  required  under  Section  6.1(b)
hereof;  (dd) the Seller's  Board of Directors has considered any changes to the
Merger  Consideration and to this Agreement (if any) proposed by the Buyer; (ee)
the Seller's Board of Directors has determined in good faith by a majority vote,
after   consultation   with  the  Seller's   outside  legal  counsel  and  after
consultation with a financial advisor of nationally recognized reputation,  that
such  unsolicited  proposal  remains a Superior  Proposal even after the changes
proposed by Buyer;  and (ff) the Seller has  complied in all  material  respects
with this Section 6.2  (provided,  that the  foregoing  shall in no way limit or
                        ---------------
otherwise  affect Buyer's right to terminate this Agreement  pursuant to Section
8.1(f)   hereof).   Any  such   withdrawal,   modification   or  change  of  the
recommendation  of the Board of  Directors  of the  Seller  shall not change the
approval  of the Board of  Directors  of the Seller for  purposes of causing any
state takeover statute or other state law to be inapplicable to the transactions
contemplated  by  this  Agreement,  including  the  Merger  or the  transactions
contemplated by this Agreement.

                                       A-37


Seller  immediately  will cease, and shall cause its Agents and subsidiaries and
its  subsidiaries'  Agents to cease,  all existing  activities,  discussions and
negotiations with any individual or entity conducted  heretofore with respect to
any  proposal  for  an  Acquisition   Transaction  and  request  the  return  or
destruction of all confidential information regarding Seller or its subsidiaries
provided to any such  individual  or entity prior to the date of this  Agreement
pursuant to the terms of any  confidentiality  agreements  and the Seller  shall
enforce,  and shall not waive, any of the provisions of any such confidentiality
agreement.

From and after the execution of this Agreement, Seller shall advise Buyer within
the Notice  Period of the receipt,  directly or  indirectly,  of any  inquiries,
discussions,  negotiations,  or proposals relating to an Acquisition Transaction
(including a summary of material and  significant  terms and conditions  thereof
and the identity of the other  individual or entity or  individuals  or entities
involved),  or its  receipt of any  request  for  information  from the  Federal
Reserve  Board,  the OTS,  the DOJ,  or any other  Governmental  Authority  with
respect to an Acquisition  Transaction,  and promptly furnish to Buyer a copy of
any such request for  information  or written  proposal in addition to a copy of
any information provided to or by any third party relating thereto. In addition,
Seller shall promptly advise Buyer, in writing, if the Board of Directors of the
Seller  shall  make  any  determination  as to any  Acquisition  Transaction  as
contemplated  by the proviso to the first sentence of this Section 6.2.  Nothing
contained in this Section 6.2 shall  prohibit  Seller from, at any time,  taking
and  disclosing to the Seller's  stockholders  a position  contemplated  by Rule
14d-9 or Rule 14e-2 under the Exchange Act or making any disclosure  required by
Rule 14a-9 under the Exchange Act so long as the  requirements set forth in this
Section  6.2 are  satisfied.  For the  purposes  of  this  Agreement,  "Superior
                                                                        --------
Proposal" shall mean any bona fide Acquisition Transaction on terms the Board of
- --------
Directors  of the Seller  determines  in its good  faith  judgment  taking  into
account the advice of a financial  advisor of nationally  recognized  reputation
(taking  into  account  all  the  terms  and   conditions  of  the   Acquisition
Transaction,  including any break-up fees, expense reimbursement  provisions and
conditions  to  consummation  (including,   without  limitation,  any  financing
conditions),  the  likelihood and  anticipated  timing of  consummation  and all
legal,  financial,  regulatory  and  other  aspects  of  the  proposal  and  the
individual or entity making the  proposal) are in the aggregate  more  favorable
from a  financial  point of view to the  Seller's  stockholders  than the Merger
Consideration,  this Agreement and the Merger taken as a whole.  For purposes of
this Agreement,  "Acquisition  Transaction"  means any offer or proposal for, or
                  ------------------------
any indication of interest in (a) a merger, tender offer,  recapitalization,  or
consolidation, or any similar transaction,  involving the Seller or Seller Bank,
(b) a purchase, lease or other acquisition or assumption of all or a substantial
portion of the assets or deposits of the Seller or all or  substantially  all of
the assets or  deposits  of Seller  Bank,  (c) a purchase  or other  acquisition
(including  by way of merger,  consolidation,  share  exchange or  otherwise) of
beneficial  ownership  (the term  "beneficial  ownership"  for  purposes of this
Agreement  having the meaning  assigned thereto in Section 13(d) of the Exchange
Act,  and the rules  and  regulations  thereunder)  of  securities  representing
fifteen  percent (15%) or more of the voting power of the Seller or Seller Bank,
or (d) any  substantially  similar  transaction  (but in any event not including
transactions  contemplated by this  Agreement).  For purposes of this Agreement,
the term "Notice  Period"  shall mean (i) with  respect to written  inquiries or
          --------------
proposals or other written materials,  written notice as promptly as practicable
and in no event later than twenty-four (24) hours after receipt

                                       A-38


thereof and (ii) with respect to oral inquires,  discussions,  negotiations,  or
proposals,  oral notice as promptly  as  practicable  and in no event later than
twenty-four (24) hours after receipt  thereof,  followed by written notice in no
event  later than one (1)  business  day after  receipt  of such oral  inquires,
discussions,  negotiations,  or  proposals.  Nothing in this  Section  6.2 shall
affect Seller's obligation to hold the Seller Stockholders Meeting in accordance
with Section 6.1 hereof.

         6.3 Access to Information.
             ---------------------

                (a) Upon  reasonable   notice  and  subject to  applicable  laws
relating to the exchange of information,  each of the Buyer and the Seller,  for
the purposes of verifying the  representations  and  warranties of the other and
relating to the Merger and the other  matters  contemplated  by this  Agreement,
shall, and shall cause each of their  respective  subsidiaries to, afford to the
officers, employees, accountants, counsel and other representatives of the other
party,  access,  during  normal  business  hours  during the period prior to the
Effective  Time, to all of its  properties,  books,  contracts,  commitments and
records,  and, during such period,  each of the Buyer and the Seller shall,  and
shall cause their respective  subsidiaries to, make available to the other party
(i) a copy of each report,  schedule,  registration statement and other document
filed or  received by it during such  period  pursuant  to the  requirements  of
federal  securities laws or federal or state banking laws (other than reports or
documents which the Buyer or the Seller, as the case may be, is not permitted to
disclose under  applicable  law) and (ii) all other  information  concerning its
business,  properties  and  personnel  as such  party  may  reasonably  request;
provided,  however, that each of the parties hereby acknowledges and agrees that
- ------------------
any such access or provision of information shall be scheduled and managed so as
not to unreasonably  interfere with or disrupt the business or operations of the
party providing  access or information.  Subject to the proviso in the preceding
sentence,  the Seller also shall provide the Buyer with reasonable access to the
Seller's officers,  employees and agents and with copies of all periodic reports
to the Seller's senior management,  provided,  however,  that in addition to the
                                    ------------------
following sentence, with respect to any Loan Property, Buyer may not conduct any
invasive  environmental testing or sampling without the consent of Seller, which
consent shall not be unreasonably withheld. Neither the Buyer nor the Seller nor
any of their respective  subsidiaries  shall be required to provide access to or
to disclose information to the extent such access or disclosure would violate or
prejudice the rights of the Buyer's customers or the Seller's customers,  as the
case may be,  jeopardize  the  attorney-client  privilege of the  institution in
possession  or  control  of  such  information  or  contravene  any  law,  rule,
regulation, order, judgment, decree, fiduciary duty or binding agreement entered
into prior to the date of this Agreement.

                (b)  All  information  furnished  by  any  party  hereto  to the
other  or its  representatives  pursuant  hereto  shall be  treated  as the sole
property of the party  providing  the  information  and, if the Merger shall not
occur,  the party being  furnished  such  information  shall return to the other
party all of such written  information  and all documents,  notes,  summaries or
other  materials  containing,  reflecting or referring to, or derived from, such
information.  The parties  hereto  shall,  and shall use their  reasonable  best
efforts  to  cause  their   representatives   to,  keep  confidential  all  such
information,  and shall not directly or indirectly use such  information for any
competitive or other commercial purpose. The obligation to keep such information
confidential and not to use such information  shall continue for five years from
the date the  proposed  Merger  is  abandoned  and  shall  not  apply to (i) any
information which (x) was already

                                       A-39


in the  possession of the party being  furnished such  information  prior to the
disclosure  thereof  by the other  party,  (y) was then  generally  known to the
public,  or (z) was disclosed to the party being furnished such information by a
third party not bound by an obligation of  confidentiality;  or (ii) disclosures
made as required by law. Notwithstanding the foregoing or anything herein to the
contrary, any party to this Agreement (and any employee, representative or other
agent of any  party to this  Agreement)  may  disclose  to any and all  persons,
without  limitation  of any kind,  the tax  treatment  and tax  structure of the
transactions  contemplated  by this  Agreement  and all  materials  of any  kind
(including  opinions or other tax analyses)  that are provided to it relating to
such tax treatment and tax structure;  provided,  however,  that such disclosure
                                       ------------------
may not be made to the extent  required to be kept  confidential  to comply with
any applicable  federal or state  securities laws; and provided further that (to
the extent not  inconsistent  with the foregoing) such disclosure  shall be made
without disclosing the names or other identifying information of any party.

                (c)  No  investigation  by  either of  the   parties   or  their
respective  representatives  shall affect the  representations and warranties of
the other set forth herein.

         6.4 Legal  Conditions to Merger.  Each of the Buyer and its Affiliates,
             ---------------------------
and the Seller shall,  and the Seller shall cause its subsidiaries to, use their
reasonable  best  efforts  (a) to  take,  or  cause  to be  taken,  all  actions
necessary,  proper or advisable to comply  promptly with all legal  requirements
that may be imposed on such party or its subsidiaries with respect to the Merger
and,  subject to the conditions  set forth in Article VII hereof,  to consummate
the  transactions  contemplated  by this  Agreement,  and (b) to obtain  (and to
cooperate with the other party to obtain) any material  consent,  authorization,
order or approval of, or any  exemption by, any  Governmental  Authority and any
other  third party that is required to be obtained by the Buyer or the Seller or
any of their respective subsidiaries in connection with the Merger and the other
transactions contemplated by this Agreement.

         6.5 Employment and Benefit Matters.
             ------------------------------

                (a) Provision of Benefits.  As  soon  as  practicable  after the
                    ---------------------
Effective  Time, the Buyer agrees to provide the employees of the Seller and its
subsidiaries   who  remain  employed  after  the  Effective  Time  (the  "Seller
                                                                          ------
Employees") with at least the types and levels of employee  benefits  (including
- ---------
employee  contribution  levels) maintained from time to time by the Buyer or any
Affiliate of the Buyer for similarly-situated  employees of the Buyer. The Buyer
will treat,  and cause the  applicable  benefit  plans to treat,  the service of
Seller  Employees  with Seller or any subsidiary of Seller  attributable  to any
period  before  the  Effective  Time as  service  rendered  to the  Buyer or any
Affiliate of Buyer for purposes of eligibility to  participate,  vesting and for
other  appropriate  benefits  including,  but not limited to,  applicability  of
minimum  waiting  periods  for  participation,   but  not  for  benefit  accrual
(including  minimum  pension  amount),  eligibility  for  early  retirement  and
eligibility for retiree welfare benefit plans, attributable to any period before
the Effective Time.  Without  limiting the foregoing,  the Buyer shall not treat
any Seller Employee as a "new" employee for purposes of any exclusions under any
health  or  similar  plan of the  Buyer  or any  Affiliate  of the  Buyer  for a
pre-existing  medical condition,  and any deductibles paid under any of Seller's
or its subsidiaries health plans shall be credited towards deductibles under the
health  plans of the Buyer or any  Affiliate  of the Buyer upon  delivery to the

                                       A-40


Buyer of appropriate documentation. From and after the Effective Time, directors
of Seller  shall no longer be eligible to  participate  in any benefit  plans of
Seller, Buyer or any of their respective  Affiliates;  provided,  however,  that
such directors may continue to participate in a health plan of Seller, Buyer, or
any of their  respective  Affiliates to the extent provided by the  Consolidated
Budget Reconciliation Act of 1985. The Buyer will make appropriate  arrangements
with its insurance carrier(s) to ensure such result.

                (b) Continuation  of  Plans.  Notwithstanding   anything  to the
                    -----------------------
contrary  contained  herein,  and except as set forth in  Section  6.5(b) of the
Seller  Disclosure  Schedule,  and except with  respect to the Seller Bank ESOP,
which shall be terminated as of the Effective Time as provided in Section 6.5(g)
hereof and except with respect to the severance and other benefits  described in
Section  6.5(c)  below and the  matters  discussed  in Section 5.1 of the Seller
Disclosure  Schedule,  the  Buyer  shall  have  sole  discretion  following  the
Effective  Time with  respect  to the  determination  as to  whether  or when to
terminate,  merge or continue  any  employee  benefit  plans and programs of the
Seller; provided,  however, that the Buyer shall continue to maintain the Seller
        ------------------
plans (other than  stock-based  or incentive  plans or stock funds in retirement
plans) until the Seller  Employees are permitted to  participate in the plans of
the Buyer or any Affiliate of the Buyer.  Nothing in this Agreement  shall alter
or limit the  Buyer's  obligations,  if any,  under  ERISA,  as  amended  by the
Consolidated  Omnibus  Budget  Reconciliation  Act of  1985  and/or  the  Health
Insurance  Portability and Accountability Act of 1996 with respect to the rights
of Seller  Employees and their  qualified  beneficiaries  in connection with the
group health plan maintained by the Seller as of the Effective Time.

                (c) Severance Pay Plan. The  Buyer  shall  provide the severance
                    ------------------
benefits  set  forth  in  Section  6.5(c)  of  the  Seller  Disclosure  Schedule
("Schedule  6.5(c)") to any Seller Employee (except those specifically  excluded
in Schedule 6.5(c)) on a salary  continuation basis who is not otherwise covered
by a specific  termination,  severance or change in control agreement (provided,
                                                                       --------
however, that the compensation set forth in Section 5.1 of the Seller Disclosure
- -------
Schedule shall be deemed not to be such a termination,  severance,  or change of
control  agreement)  and who is  terminated by the Buyer or its  Affiliates  for
reasons other than cause (which shall mean gross  negligence or  dereliction  in
the performance of such employee's duties,  dishonesty or commission of a crime)
in the six (6) month period  immediately  following the Closing Date. Payment of
severance pay is conditioned on the execution by Seller Employee of a release in
a form satisfactory to the Buyer and the expiration of any statutory  expiration
period.

                (d)  Compensation   Agreements.   The  Buyer  shall   honor,  in
                     -------------------------
accordance  with these  terms,  all  compensation  agreements  listed in Section
6.5(d) of the Seller Disclosure Schedule.

                (e) Parachute   Payouts.  Notwithstanding    anything   to   the
                    -------------------
contrary  contained in this Agreement,  in no event shall the Seller, the Buyer,
the  Surviving  Corporation  or the Surviving  Bank, or any of their  respective
subsidiaries,  take any action or make any payments  that would  result,  either
individually or in the aggregate, in the payment of a "parachute payment" within
the meaning of Code Section 280G or that would result, either individually or in
the aggregate,  in payments that would be nondeductible pursuant to Code Section
162(m).

                                       A-41


The Seller and the Buyer shall use  commercially  reasonable  efforts to resolve
matters relating to any of the foregoing.

                (f)  Continuation  of Employment.  No provision of this  Section
                     ---------------------------
6.5 shall  create any third party  beneficiary  rights in any employee or former
employee  (including  any  beneficiary  or  dependent  thereof) of the Seller in
respect of continued employment (or resumed employment) with the Buyer or any of
its  Affiliates and no provision of this Section 6.5 shall create such rights in
any such  persons in respect of any benefits  that may be provided,  directly or
indirectly,  under any employee program or any plan or arrangement  which may be
established by the Buyer or any of its Affiliates. Subject to Section 6.5(b), no
provision of this  Agreement  shall  constitute  a  limitation  on the rights to
amend,  modify  or  terminate  after  the  Effective  Time  any  such  plans  or
arrangements of the Buyer or any of its Affiliates.

                (g) Seller  Bank  Employee  Stock  Ownership  Plan.  As  soon as
                    ----------------------------------------------
practicable  following  the date of this  Agreement,  the Seller shall cause the
Seller Bank to file or cause to be filed all necessary  documents  with the IRS,
for a  determination  letter for  termination  of the Seller Bank employee stock
ownership  plan (the "Seller  Bank ESOP") as of the  Effective  Time.  As of the
Effective  Time, the Seller Bank ESOP shall be terminated in accordance with its
terms. As soon as practicable  after the Effective Time and after the receipt of
a  favorable  determination  letter for  termination  from the IRS,  the account
balances in the Seller Bank employee  stock  ownership plan shall be distributed
to  participants  and  beneficiaries  in accordance  with applicable law and the
terms of the Seller Bank employee stock  ownership plan in effect as of the date
of this  Agreement;  provided that the Seller or Seller Bank may amend such plan
as deemed necessary to maintain  compliance with applicable law or regulation or
as requested by the IRS in order to obtain a favorable letter of  determination.
Prior to the Effective Time,  contributions to, and payments on the loan of, the
Seller Bank employee  stock  ownership plan shall be made  consistent  with past
practices on the regularly scheduled payment dates.

               (h) Buyer and Parent acknowledge that upon the Effective Time the
responsibilities  and  authorities  of John F. McGill,  Jr. shall be  materially
diminished  and reduced for  purposes of Section 9 of the  employment  agreement
dated as of January 21, 1998 between the Seller Bank and Mr. McGill.

         6.6 Directors' and Officers' Indemnification and Insurance.
             ------------------------------------------------------

                (a) In  the  event  of  any  threatened or actual claim, action,
suit,  proceeding or investigation,  whether civil,  criminal or administrative,
including,  without  limitation,  any such claim,  action,  suit,  proceeding or
investigation  in which any person who is now,  or has been at any time prior to
the date of this  Agreement,  or who  becomes  prior to the  Effective  Time,  a
director  or  officer  or  employee  of Seller or any of its  subsidiaries  (the
"Indemnified  Parties")  is, or is threatened to be, made a party based in whole
 --------------------
or in part on, or arising in whole or in part out of, or  pertaining  to (i) the
fact that he is or was a director, officer or employee of the Seller, any of the
Seller's  subsidiaries  or any of their  respective  predecessors  or (ii)  this
Agreement or any of the transactions  contemplated  hereby,  whether in any case
asserted or arising before or after the Effective Time, the parties hereto agree
to cooperate and use their best efforts to defend  against and respond  thereto.
It is  understood  and agreed  that after the  Effective  Time,  the Buyer shall

                                       A-42


indemnify and hold harmless, as and to the fullest extent permitted by law, each
such Indemnified Party against any losses, claims, damages, liabilities,  costs,
expenses  (including  reasonable  attorneys' fees and expenses in advance of the
final  disposition  of any claim,  suit,  proceeding  or  investigation  to each
Indemnified  Party to the fullest  extent  permitted  by law upon receipt of any
undertaking  required by applicable law),  judgments,  fines and amounts paid in
settlement in connection with any such threatened or actual claim, action, suit,
proceeding or  investigation,  and in the event of any such threatened or actual
claim,  action, suit,  proceeding or investigation  (whether asserted of arising
before or after the Effective Time), the Indemnified  Parties may retain counsel
reasonably  satisfactory to them after  consultation  with the Buyer;  provided,
                                                                       ---------
however,  that (w) the Buyer shall have the right to assume the defense  thereof
- -------
(provided the Buyer confirms in writing to the Indemnified Party its obligations
to indemnify such party to the fullest extent  permitted by law and provided the
Buyer is at least "adequately capitalized" as defined in the relevant corrective
action  regulations)  and upon such  assumption  the Buyer or the Surviving Bank
shall not be liable to any  Indemnified  Party for any legal  expenses  of other
counsel or any other expenses  subsequently incurred by any Indemnified Party in
connection  with the defense  thereof,  except  that if the Buyer  elects not to
assume  such  defense or counsel  for the  Indemnified  Parties  and  reasonably
advises the  Indemnified  Parties that there are issues which raise conflicts of
interest between the Buyer and the Indemnified  Parties, the Indemnified Parties
may retain counsel  reasonably  satisfactory to them after consultation with the
Buyer, and the Buyer shall, to the extent  consistent with the Seller's Articles
of  Incorporation  and By-Laws,  periodically  advance the  reasonable  fees and
expenses of such  counsel for the  Indemnified  Parties,  (x) the Buyer shall be
obligated pursuant to this paragraph to pay for only one firm of counsel for all
Indemnified  Parties,  unless the proposed  counsel for the Indemnified  Parties
reasonably  advises the  Indemnified  Parties  that there are issues which raise
conflicts of interest among such parties,  in which case the Buyer shall pay the
reasonable fees and expenses of one additional  counsel to the extent  necessary
to avoid such  conflict,  (y) the Buyer  shall not be liable for any  settlement
effected  without  its  prior  written  consent  (which  consent  shall  not  be
unreasonably  withheld) and (z) the Buyer shall have no obligation  hereunder to
any  Indemnified  Party  when and if a court  of  competent  jurisdiction  shall
ultimately  determine,  and such  determination  shall  have  become  final  and
nonappealable,  that  indemnification  of such  Indemnified  Party in the manner
contemplated  hereby is  prohibited  by applicable  law. Any  Indemnified  Party
wishing to claim  Indemnification  under this  Section 6.6,  promptly  following
learning of any such claim,  action,  suit,  proceeding or investigation,  shall
notify the Buyer  thereof,  provided,  that the  failure to so notify  shall not
                            ---------------
affect the  obligations of the Buyer under this Section 6.6 except to the extent
such failure to notify materially  prejudices the Buyer. The Buyer's obligations
under this  Section 6.6 shall  continue in full force and effect for a period of
six (6) years from the Effective  Time;  provided,  however,  that all rights to
                                         ------------------
indemnification  in respect of any claim  asserted  or made  within  such period
shall continue until the final disposition of such claim.

                (b) Prior  to  the  Effective Time, the Seller shall purchase an
extended  reporting  period  endorsement  under  its  existing   directors'  and
officers'  liability  insurance (the "D&O Insurance")  coverage for the Seller's
                                      -------------
directors  and officers in a form  acceptable  to the Seller which shall provide
such  directors  and  officers  with  coverage for six (6) years  following  the
Effective  Time of not less than the  existing  coverage  under,  and have other
terms not materially

                                       A-43


less  favorable  on the whole to, the insured  persons than the  directors'  and
officers'  liability  insurance  coverage  presently  maintained  by the Seller.
Seller  agrees to  reasonably  cooperate  in good  faith  with Buyer in order to
obtain the lowest premium for such coverage (it being understood,  however, that
any such carrier will have no less than an AX Best's Rating).  Buyer shall,  and
shall cause the Surviving  Corporation  to, maintain such policies in full force
and effect, and continue to honor the obligations thereunder.

                (c) In  the  event the Buyer or any of its successors or assigns
(i)  consolidates  with or  merges  into any other  Person  and shall not be the
continuing or surviving  corporation or entity of such  consolidation or merger,
or (ii)  transfers or conveys all or  substantially  all of its  properties  and
assets to any  Person,  then,  and in each such case,  to the extent  necessary,
proper  provision  shall be made so that the successors and assigns of the Buyer
assume the obligations set forth in this section.

                (d) The  provisions  of this  Section 6.6 are intended to be for
the benefit of, and enforceable by, each Indemnified  Party and his or her heirs
and  representatives,  and  nothing  herein  shall  affect,  modify or limit any
indemnification  rights  that any  Indemnified  Party  and his or her  heirs and
representatives  may have under the Articles of  Incorporation or By-Laws of the
Seller or the  equivalent  documents  of any of the Seller's  subsidiaries,  any
contract or applicable  law.  Notwithstanding  anything in this Agreement to the
contrary,  no amendment to the Articles of Incorporation and By-Laws (or similar
organizational  documents)  of the  Seller or any of its  subsidiaries  shall be
effected,  whether at or after the Effective Time, that amends, modifies, limits
or  otherwise  changes in a manner  adverse to the  directors or officers of the
Seller or its  subsidiaries  prior to the  Effective  Time,  the  rights of such
parties to  indemnification  or  advancement  of expenses under such Articles of
Incorporation  and  By-Laws  (or  similar   organizational   documents)  or  any
provisions of such  instruments  that limit the  liability of such  directors or
officers.

         6.7 Additional Agreements. In case at any time after the Effective Time
             ---------------------
any further  action is  necessary or desirable to carry out the purposes of this
Agreement or to vest the Surviving  Corporation  or the Surviving Bank with full
title to all properties, assets, rights, approvals, immunities and franchises of
any of the parties to the Merger,  the proper  officers  and  directors  of each
party to this Agreement and their  respective  subsidiaries  shall take all such
necessary action as may be reasonably  requested by, and at the sole expense of,
the Buyer.

         6.8 Advice of  Changes.  The Buyer and the Seller  shall each  promptly
             ------------------
notify the other party of any change or event having a Material  Adverse  Effect
on it or which it  believes  would or  would be  reasonably  likely  to cause or
constitute  a  material  breach  of any of its  representations,  warranties  or
covenants contained herein;  provided,  however, that the delivery of any notice
                             ------------------
pursuant to this  Section 6.8 shall not limit or  otherwise  affect the remedies
available hereunder to the party receiving such notice.

         6.9  Update of  Disclosure  Schedules.  From time to time  prior to the
              --------------------------------
Effective  Time,  the  Seller  will  promptly  supplement  or amend  the  Seller
Disclosure  Schedule  in writing  to reflect  any  matter  which,  if  existing,
occurring or known at the date of this Agreement, would have been required to be
set forth or described in the Seller  Disclosure  Schedule or which is necessary
to

                                       A-44


correct  any  information  in the  Seller  Disclosure  Schedule  which  has been
rendered inaccurate thereby. In addition, at or prior to the Effective Time, the
Seller  shall  provide  the Buyer  with a written  copy of the  complete  Seller
Disclosure Schedule, marked to show any and all such supplements and amendments,
and/or,  if no such supplements or amendments were made to a particular  Section
of the Seller  Disclosure  Schedule,  the Seller shall  provide the Buyer with a
certificate  signed on behalf of the Seller by a duly authorized  officer of the
Seller to such effect.  No  supplement  or  amendment  to the Seller  Disclosure
Schedule  shall have any effect for the purpose of determining  satisfaction  of
the  conditions  set forth in Section  7.2(b) hereof or compliance by the Seller
with the covenants set forth in Article V hereof.

         6.10 Current Information.
              -------------------

                (a) As soon as practicable, the Seller will furnish to the Buyer
copies  of  all  such  financial  statements  and  reports  as it or  any of its
subsidiaries  shall send to its stockholders,  the SEC or any other Governmental
Authority,  to the extent any such reports  furnished  to any such  Governmental
Authority are not confidential  and except as legally  prohibited  thereby,  and
will  furnish  to the  Buyer  such  additional  financial  data as the Buyer may
reasonably request.

                (b) Promptly upon receipt  thereof,  the Seller will furnish  to
the Buyer copies of all internal control reports submitted to the Seller and its
subsidiaries by independent auditors in connection with each annual,  interim or
special  audit of the  books of the  Seller  and its  subsidiaries  made by such
auditors.

                (c) The Seller will  promptly  notify the Buyer of any  material
change in the normal course of business or in the operation of the properties of
the  Seller  or any  of its  subsidiaries  and of any  governmental  complaints,
investigations  or hearings (or  communications  indicating that the same may be
contemplated), or the institution or the threat of material litigation involving
the  Seller  or any of its  subsidiaries,  and will  keep the  Buyer  reasonably
informed of such events.

         6.11  Transition  Committee.  Immediately  upon the  execution  of this
               ---------------------
Agreement,  the Seller shall  designate  certain of its respective  employees as
"Liaisons."  During the period from the date of this  Agreement to the Effective
 --------
Time,  the Seller's  Liaisons will (a) confer on a regular and  continued  basis
with  representatives  of the Buyer to report on (i) the  general  status of the
ongoing  operations of the Seller and its subsidiaries,  (ii) the status of, and
the action  proposed to be taken with respect to, those loans held by the Seller
or any of its subsidiaries which, either individually or in combination with one
or  more  other  loans  to the  same  borrower  thereunder,  have  an  aggregate
outstanding  principal  amount  of  $750,000  or  more  and  are  classified  or
non-performing  assets, (iii) the status of, and the action proposed to be taken
with  respect  to,  foreclosed  property  and OREO and  (iv) the  status  of the
development and  implementation  of a system  conversion plan, which shall begin
promptly after the date hereof,  and (b) communicate  with respect to the manner
in which the business of the Seller and its  subsidiaries  are conducted and the
disposition  of certain  assets after the  Effective  Time,  the type and mix of
products and services, personnel matters, branch alignment, branch closings, the
granting  of  credit,   and  problem  loan  management,   reserve  adequacy  and
accounting. In order to facilitate the foregoing, the Seller and the Buyer shall
promptly establish a transition  committee which will be led by a

                                       A-45


representative  of the Buyer and which  will meet on a regular  basis to discuss
these  matters and may  establish  sub-committees  from  time-to-time  to pursue
various issues.  In addition,  during the period from the date of this Agreement
to the  Effective  Time,  within two (2)  business  days  after the Seller  Bank
delivers to the members of any of its credit committees  applicable  information
and reports for the next upcoming  meeting of such  committee,  the Seller shall
provide  to a  representative  designated  by  the  Buyer  access  to  the  same
information  and reports as are provided to the Seller Bank's  credit  committee
members with respect to new loans or renewals  thereof and  extensions of credit
proposed to be made by the Seller Bank in excess of $750,000. The representative
designated by the Buyer shall also be allowed to attend any of the Seller Bank's
credit  committee  meetings  for all loans or loan  renewals and be a non-voting
observer thereof.  Moreover, to facilitate the transactions contemplated herein,
immediately upon execution of this Agreement, the Seller will designate a Senior
Vice President to assist Buyer with interim operating and conversion matters.

         6.12 Reserved.
              --------

         6.13 Organization of the Merger Sub.
              ------------------------------

                (a) Prior to the Effective Time, the Buyer will take any and all
necessary  action to cause (i) the Merger Sub to be organized as a  Pennsylvania
corporation,  (ii) the Merger Sub to become a direct wholly-owned  subsidiary of
the Buyer, (iii) the directors and stockholders of the Merger Sub to approve the
transactions  contemplated by this Agreement, (iv) the Merger Sub to execute one
or more  counterparts  to this  Agreement  and to  deliver  at  least  one  such
counterpart  so executed to the Seller,  whereupon the Merger Sub shall become a
party to and be  bound by this  Agreement,  and (v) the  Merger  Sub to take all
necessary action to complete the transactions contemplated hereby subject to the
terms and conditions hereof.

                (b) On and as of the date the Merger Sub becomes a party to this
Agreement, the Buyer and the Merger Sub shall, jointly and severally,  represent
and warrant to the Seller as follows:

                        (i) The  Merger  Sub  is  a  corporation duly organized,
                    validly  existing and in good standing under the laws of the
                    Commonwealth  of  Pennsylvania  and  all of its  outstanding
                    capital stock is owned,  directly,  by the Buyer.  Since the
                    date of its organization,  the Merger Sub has not engaged in
                    any  activities   other  than  in  connection   with  or  as
                    contemplated by this Agreement;

                        (ii) The  Merger  Sub  has all necessary corporate power
                    and  authority to enter into this  Agreement and to carry on
                    its  obligations  hereunder.  The  execution and delivery of
                    this Agreement by the Merger Sub and the consummation of the
                    transactions  contemplated  hereby have been duly authorized
                    by all necessary  corporate action on the part of the Merger
                    Sub and will not (y)  conflict  with or violate the Articles
                    of  Incorporation  or  By-Laws  of  the  Merger  Sub  or (z)
                    conflict with or violate any law, rule,  regulation,  order,
                    judgment or decree  applicable to the Merger Sub or by which
                    any of its properties or assets is bound or affected; and

                                       A-46


                        (iii) The  Merger  Sub  has  executed and delivered this
                    Agreement and this Agreement  constitutes  the legal,  valid
                    and binding obligation of the Merger Sub enforceable against
                    the Merger Sub in accordance with its terms.

         6.14 Community  Commitments.  From and after the Effective Time,  Buyer
              ----------------------
shall  use  its  reasonable  efforts  to  continue  the  community   commitments
undertaken  by the  Seller  Bank  prior to the date  hereof  in the  communities
currently served by the Seller Bank.

         6.15 Citizens Financial Group, Inc.
              -----------------------------

                (a) The Parent agrees to cause the  Buyer,  its  subsidiary,  to
perform its obligations hereunder, and the Parent and the Buyer shall be jointly
and severally  obligated and liable for all of the agreements and obligations of
the Buyer hereunder.  The Parent and the Buyer hereby acknowledge and agree that
the Seller,  as well as any party seeking to enforce rights under Section 6.5(d)
or Section 6.6 hereof,  may pursue the Parent for the payment or  enforcement of
any  obligation  or  liability  of the Buyer  hereunder  or  thereunder  without
pursuing or exhausting  remedies against the Buyer or prior  notification to the
Buyer and without regard to any regulatory  restrictions which are applicable to
the Buyer but not to the Parent.

                (b) In the event that the  Parent  or any of its  successors  or
assigns (i)  consolidates  with or merges into any other Person and shall not be
the  continuing  or surviving  corporation  or entity of such  consideration  or
merger or (ii) transfers or conveys all or  substantially  all of its properties
and  assets to any  Person,  then,  and in each case,  to the extent  necessary,
proper  provision shall be made so that the successors and assigns of the Parent
assume the obligations set forth in this Section 6.15.

         6.16  Section 16 Matters.  Prior to the  Effective  Time,  the Board of
               ------------------
Trustees of the Buyer and the Board of Directors of the Seller,  or  appropriate
committees  of  non-employee  trustees  or  directors  thereof,  shall adopt (if
necessary) a resolution  consistent with the interpretive guidance of the SEC so
that the  disposition  by any  officer or  director  of the Seller or any Seller
subsidiary  who is a covered  person of the  Seller for  purposes  of Section 16
under the  Exchange Act  (together  with the rules and  regulations  promulgated
thereunder,  "Section  16") of  shares of Seller  Common  Stock or Seller  stock
              -----------
options pursuant to this Agreement and the Merger shall be an exempt transaction
for purposes of Section 16.

         6.17 Loan Loss Reserves.  Immediately  prior to the Effective Time, the
              ------------------
Seller shall make the  adjustment to its Loan Loss Reserve  reflected in Section
6.17 of the Seller Disclosure Schedule; provided, however, that the Seller shall
                                        -----------------
not be required to make any such increases to its reserves as would be expressly
inconsistent  with GAAP and all other  applicable  laws,  rules and regulations.
During the period from the date of this  Agreement to the  Effective  Time,  the
Seller also shall provide the Buyer with any information regarding the Loan Loss
Reserve as may be reasonably requested by Buyer.

         6.18  Consolidation of Corporate  Structure.  Immediately  prior to the
               -------------------------------------
Effective  Time,  the  Seller  shall,  at the  Buyer's  request  and  subject to
compliance  with  applicable  law, cause each subsidiary of the Seller and Joint
Venture  designated  by the Buyer  prior to the

                                       A-47


Closing Date to be liquidated,  merged or divested. In the event that the Merger
is not  consummated,  the Buyer shall indemnify the Seller for any and all costs
and expenses  incurred by the Seller with respect to the actions taken  pursuant
to this Section 6.18.

                       ARTICLE VII - CONDITIONS PRECEDENT

         7.1 Conditions to Each Party's  Obligations  To Effect the Merger.  The
             -------------------------------------------------------------
respective obligation of each party to effect the Merger shall be subject to the
fulfillment at or prior to the Effective Time of the following conditions:

                (a) Stockholders'  Approval. This Agreement and the transactions
                    -----------------------
contemplated  hereby shall have been approved by the requisite  affirmative vote
of the holders of shares of Seller Common Stock present and voting at the Seller
Stockholders Meeting in accordance with applicable law.

                (b)  Other  Approvals.  All  regulatory  approvals  required  to
                     ----------------
consummate  the  transactions  contemplated  hereby shall have been obtained and
shall  remain in full  force and  effect and all  statutory  waiting  periods in
respect thereof shall have expired (all such approvals and the expiration of all
such  waiting  periods  being  referred  to  herein  as  "Requisite   Regulatory
Approvals").

                (c)  No  Injunctions  or  Restraints;   Illegality.   No  order,
                     ---------------------------------------------
injunction or decree issued by any court or agency of competent  jurisdiction or
other legal restraint or prohibition  preventing the  consummation of the Merger
or any of the other  transactions  contemplated  by this  Agreement  shall be in
effect. No statute,  rule,  regulation,  order,  injunction or decree shall have
been enacted,  entered,  promulgated or enforced by any  Governmental  Authority
which  prohibits,  materially  restricts or makes  illegal  consummation  of the
Merger.

          7.2 Conditions to the Obligations of the Buyer.  The obligation of the
              ------------------------------------------
Buyer to effect the Merger is also subject to the  satisfaction or waiver by the
Buyer, at or prior to the Effective Time, of the following conditions:

                (a) Absence of Material  Adverse  Changes.  There shall not have
                    -------------------------------------
occurred  after the date hereof any change in the  business,  assets,  financial
condition  or results  of  operations  of the Seller or any of its  subsidiaries
which  has  had,  or is  reasonably  likely  to  have,  individually  or in  the
aggregate, a Material Adverse Effect on the Seller and its subsidiaries taken as
a whole.

                (b)  Representations  and Warranties.  The  representations  and
                     -------------------------------
warranties  of Seller  contained  in this  Agreement  that are  qualified  as to
materiality  shall  be  true  and  correct  and  any  such  representations  and
warranties  that are not so qualified  shall be true and correct in all material
respects, in each case, as of the date of this Agreement and as of the Effective
Time as though made as of the  Effective  Time except as otherwise  specifically
contemplated by this

                                       A-48


Agreement and except as to any  representation  or warranty  which  specifically
relates to an earlier date.  The Buyer shall have received a certificate  to the
foregoing  effect  signed by the Chairman or President  and the Chief  Financial
Officer of the Seller.

                (c)  Performance of Obligations of the Seller.  The Seller shall
                     ----------------------------------------
have performed in all material respects all obligations required to be performed
by it under this  Agreement at or prior to the Closing Date, and the Buyer shall
have  received a  certificate  signed on behalf of the Seller by the Chairman or
President and the Chief Financial Officer to such effect.

                (d) Consents Under Agreements.  The consent,  approval or waiver
                    -------------------------
of each person  (other  than  Requisite  Regulatory  Approvals  contemplated  in
Section  7.1(b)) whose consent or approval  shall be required in order to permit
the lawful consummation of the Merger shall have been obtained, and none of such
permits,  consents,  waivers,  clearances,  approvals and  authorizations  shall
contain any term or  condition  which would  materially  impair the value of the
Seller or the Seller Bank to the Buyer.

                (e)  Stockholder  Agreements.  On the date  hereof,  agreements,
                     -----------------------
substantially in the form attached as Exhibit I hereto, shall have been executed
                                      ---------
and delivered by each member of the Seller's  Board of Directors and each senior
officer of the Seller and any of its subsidiaries as set forth in Section 7.2(e)
of the Seller  Disclosure  Schedule.  Such agreements shall remain in full force
and effect at the Effective Time.

         7.3 Conditions to the Obligations of the Seller. The obligation of  the
             -------------------------------------------
Seller to effect the Merger is also subject to the satisfaction or waiver by the
Seller, at or prior to the Effective Time, of the following conditions:

                (a)  Representations  and Warranties.  The  representations  and
                     -------------------------------
warranties  of the Buyer  contained in this  Agreement  that are qualified as to
materiality  shall  be true  and  correct,  and  any  such  representations  and
warranties  that are not so qualified  shall be true and correct in all material
respects,  in each case as of the date of this Agreement and as of the Effective
Time (or, if made as of a  specified  date,  only as of such  date).  The Seller
shall have received a certificate to the foregoing effect signed by the Chairman
or President and the Chief Financial Officer of the Buyer.

                (b)  Performance of  Obligations  of the Buyer.  The Buyer shall
                     -----------------------------------------
have performed in all material respects all obligations required to be performed
by it under this Agreement at or prior to the Closing Date, and the Seller shall
have  received a  certificate  signed on behalf of the Buyer by the  Chairman or
President and the Chief Financial Officer to such effect.

                ARTICLE VIII - TERMINATION, AMENDMENT AND WAIVER

         8.1  Termination. This Agreement may be  terminated  at any time  prior
              -----------
to the Effective  Time,  whether  before or after approval of this Agreement and
the transactions contemplated hereby by the stockholders of the Seller:

                                       A-49


                (a) by mutual  consent  of the Seller and the Buyer in a written
instrument,  if the  Board of  Directors  of each so  determines  by a vote of a
majority of the members of its entire Board;

                (b) by either the Board of Trustees of the Buyer or the Board of
Directors  of the  Seller  if any  Governmental  Authority  that  must  grant  a
Requisite  Regulatory Approval has denied approval of the Merger and such denial
has become final and  nonappealable or any  Governmental  Authority of competent
jurisdiction shall have issued a final nonappealable order permanently enjoining
or otherwise  prohibiting the consummation of the  transactions  contemplated by
this Agreement;

                (c) by either the Board of Trustees of the Buyer or the Board of
Directors  of the Seller if the  Merger  shall not have been  consummated  on or
before  June 1, 2004,  unless the  failure of the  Closing to occur by such date
shall be due to the failure of the party seeking to terminate  this Agreement to
perform or observe the covenants and agreements of such party set forth herein;

                (d) by either the Board of Trustees of the Buyer or the Board of
Directors of the Seller  (provided,  that the  terminating  party is not then in
                          ---------------
material  breach of any  representation,  warranty,  covenant or other agreement
contained  herein),  in the event of a material breach by the other party of any
representation,  warranty,  covenant or other agreement  contained  herein which
breach is not cured  within  thirty (30) days after  written  notice  thereof is
given to the party committing such breach;

                (e) by either  the Buyer or the  Seller if the  approval  of the
Seller's stockholders required for the consummation of the Merger shall not have
been  obtained  by reason of the failure to obtain the  required  vote at a duly
held meeting of such party's stockholders or at any adjournment thereof; or

                (f) by the Buyer,  if the Board of Directors of the Seller shall
not have  publicly  recommended  to the  stockholders  of the  Seller  that such
stockholders vote in favor of the approval of this Agreement, the Merger and the
other  transactions  contemplated  hereby;  shall have  withdrawn,  modified  or
amended such  recommendation  in a manner  materially  adverse to the Buyer;  or
shall have breached Section 6.2 of this Agreement.

        8.2 Effect of Termination.
            ---------------------

                (a) In the event of  termination of this Agreement by either the
Buyer or the Seller as provided in Section 8.1, this Agreement  shall  forthwith
become void and have no effect,  and none of the Buyer, the Seller, any of their
respective subsidiaries or any of the officers or directors of any of them shall
have any liability of any nature whatsoever hereunder, or in connection with the
transactions  contemplated  hereby,  except that (i) Sections  6.3(b) (Access to
Information), 8.2 (Effects of Termination), 9.3 (Nonsurvival of Representations,
Warranties and  Agreements)  and 9.4 (Expenses) and all obligations of the Buyer
to  indemnify  or  reimburse  the  Seller  under  Article V hereof and all other
obligations  of the parties  intended to be performed  after the  termination of
this  Agreement  shall  survive any  termination  of this  Agreement;

                                       A-50


provided,  however, that,  notwithstanding  anything to the contrary herein, all
- ------------------
obligations  of the Buyer to indemnify or reimburse  the Seller under  Article V
hereof shall  terminate in the event that this  Agreement is  terminated  by the
Buyer pursuant to Section 8.1(f) hereof;  and (ii)  notwithstanding  anything to
the contrary contained in this Agreement, neither the Buyer nor the Seller shall
be relieved  or  released  from any  liabilities  or damages  arising out of its
willful breach of any provision of this Agreement.

                (b) If this Agreement is terminated as a result of any breach of
a representation,  warranty,  covenant or other agreement which is caused by the
willful breach of a party hereto,  such party shall be liable to the other party
for all out-of-pocket costs and expenses,  including,  without  limitation,  the
reasonable  fees and expenses of lawyers,  accountants  and investment  bankers,
incurred  by such  other  party in  connection  with the  entering  into of this
Agreement  and  the  carrying  out of any and all  acts  contemplated  hereunder
("Expenses").  The  payment of Expenses is not an  exclusive  remedy,  but is in
  --------
addition to any other rights or remedies  available to the parties hereto at law
or in equity.

                (c) In the event this Agreement is terminated by:

                        (i) the Buyer pursuant to Section 8.1(f);

                        (ii) either  the  Buyer  or Seller  pursuant  to Section
                    8.1(e) in circumstances  where the Board of Directors of the
                    Seller   shall  not  have   publicly   recommended   to  the
                    stockholders  of the Seller that such  stockholders  vote in
                    favor of the approval of this Agreement,  the Merger and the
                    other  transactions   contemplated   hereby  or  shall  have
                    withdrawn,  modified  or amended  such  recommendation  in a
                    manner adverse to Buyer; or

                        (iii) either  the  Buyer  or Seller  pursuant to Section
                    8.1(e) in  circumstances  where both (y) within  twelve (12)
                    months of such  termination,  the Seller  shall have entered
                    into an  agreement  to  engage  in or  there  has  otherwise
                    occurred an  Acquisition  Transaction  with any person other
                    than the Buyer or any  Affiliate of the Buyer and (z) at the
                    time  of  such  termination  or  event  giving  rise to such
                    termination,  it shall have been publicly announced that any
                    Person  (other than the Buyer or any Affiliate of the Buyer)
                    shall have (A) made,  or  disclosed  an intention to make, a
                    bona fide offer to engage in an Acquisition Transaction,  or
                    (B) filed an  application  (or given a  notice),  whether in
                    draft or final  form,  under the BHCA or the  Change in Bank
                    Control  Act  of  1978,   for   approval  to  engage  in  an
                    Acquisition Transaction,

then Seller  shall make a single cash payment to the Buyer in the amount of Five
Million Six Hundred Thousand Dollars  ($5,600,000)  upon such termination in the
case of (i) or (ii) above or, in the case of (iii)  above,  upon  execution of a
definitive  agreement  related  to such  Acquisition  Transaction.  Any  payment
required  under this Section  8.2(c) shall be payable by the Seller to the Buyer
(by wire transfer of immediately available funds to an account designated by the
Buyer) within two (2) business days after demand by the Buyer.

                                       A-51


         8.3  Amendment.   Subject  to  compliance  with  applicable  law,  this
              ---------
Agreement may be amended by the parties hereto, by action taken or authorized by
their  respective  Boards of Directors,  at any time before or after approval of
the matters presented in connection with Merger by the stockholders of the Buyer
and the Seller;  provided,  however, that after any approval of the transactions
                 ------------------
contemplated by this Agreement by the  stockholders of the Seller,  no amendment
of this Agreement  shall be made which by law requires  further  approval by the
stockholders of the Seller without  obtaining such approval.  This Agreement may
not be amended  except by an instrument  in writing  signed on behalf of each of
the parties hereto.

         8.4  Extension;  Waiver.  At any time prior to the Effective  Time, the
              ------------------
parties  hereto,  by action taken or  authorized  by their  respective  Board of
Directors,  may,  to the  extent  legally  allowed,  (a) extend the time for the
performance of any of the obligations or other acts of the other parties hereto,
(b) waive any  inaccuracies  in the  representations  and  warranties  contained
herein or in any document  delivered  pursuant  hereto and (c) waive  compliance
with any of the agreements or conditions  contained herein;  provided,  however,
                                                             ------------------
that after any approval of the  transactions  contemplated  by this Agreement by
the stockholders of the Seller,  no extension or waiver of this Agreement or any
portion  thereof  shall be made which by law  requires  further  approval by the
stockholders of the Seller without obtaining such approval. Any agreement on the
part of a party  hereto to any such  extension  or waiver shall be valid only if
set forth in a written  instrument  signed  on  behalf of such  party,  but such
extension  or  waiver  or  failure  to  insist  on  strict  compliance  with  an
obligation,  covenant,  agreement or condition shall not operate as a waiver of,
or estoppels with respect to, any subsequent or other failure.

                           ARTICLE IX - MISCELLANEOUS

         9.1 Closing. Subject to the terms and conditions of this Agreement, the
             -------
closing of the Merger  (the  "Closing")  will take place at 10:00 a.m. on a date
                              -------
and at a place to be specified by the parties, which shall be no later than five
(5) business days after the  satisfaction  or waiver (subject to applicable law)
of the latest to occur of the  conditions set forth in Article VII hereof (other
than those  conditions  that relate to actions to be taken at  Closing),  unless
extended by mutual  agreement of the parties  (the  "Closing  Date");  provided,
                                                     -------------     --------
however  that in no event  shall the  Closing  occur  prior to  January  1, 2004
- -------
without the prior written consent of the Seller.

         9.2 Nonsurvival of Representations,  Warranties and Agreements. None of
             ----------------------------------------------------------
the representations,  warranties,  covenants and agreements in this Agreement or
in any  instrument  delivered  pursuant  to this  Agreement  shall  survive  the
Effective Time,  except for Sections 6.5  (Employment and Benefits  Matters) and
6.6  (Directors'  and Officers'  Indemnification  and  Insurance)  and any other
section  which by its terms  specifically  applies in whole or in part after the
Effective Time.

         9.3  Expenses.  Except as may  otherwise  be agreed to  hereunder or in
              --------
other writing by the parties, all legal and other costs and expenses incurred in
connection with this Agreement and the transactions contemplated hereby shall be
paid by the party incurring such costs and expenses.

                                       A-52


         9.4 Notices. All notices or other communications  hereunder shall be in
             -------
writing and shall be deemed given if delivered  personally  or mailed by prepaid
registered  or  certified  mail (return  receipt  requested)  or by fax,  cable,
telegram or telex addressed as follows:

             (a) If to Buyer, to:       Citizens Bank of Pennsylvania
                                        1735 Market Street
                                        Philadelphia, PA 19103
                                        Attention: Stephen D. Steinour
                                                   Chairman and Chief
                                                   Executive Officer

             (b) If to Parent, to:      Citizens Financial Group, Inc.
                                        One Citizens Plaza
                                        Providence, RI 02903-1339
                                        Attention:  Lawrence K. Fish
                                                    Chairman, President and
                                                    Chief Executive Officer

             and to:                    Citizens Financial Group, Inc.
                                        28 State Street
                                        Boston, MA 02109
                                        Attention:  Joel J. Brickman, Esq.
                                                    Senior Vice President,
                                                    General Counsel and
                                                    Secretary
                                        Tel: (617) 725-5928
                                        Fax: (617) 725-5620

             with required copies to:   Goodwin Procter LLP
                                        One Exchange Place
                                        Boston, MA  02109
                                        Attention:  Regina M. Pisa, P.C.
                                        Tel: (617) 570-1525
                                        Fax: (617) 523-1231
                                                    Gregory J. Lyons, P.C.
                                        Tel:  (617) 570-1329
                                        Fax: (617) 523-1231

                                       A-53


             (c) If to Seller, to:       Thistle Group Holdings, Co.
                                         6060 Ridge Avenue
                                         Philadelphia, PA 19128
                                         Attention:  John F. McGill, Jr.
                                                     President and Chief
                                                     Executive Officer
                                         Tel: (215) 483-2800
                                         Fax: (215) 483-0885


             (d) with required copies to: Malizia Spidi & Fisch, PC
                                          1100 New York Avenue, NW
                                          Suite 340 West
                                          Washington, DC 20005
                                          Attention: Richard Fisch, Esq.
                                          Tel:  (202) 434-4660
                                          Fax:  (202) 434-4661

             and to                       Dechert LLP
                                          4000 Bell Atlantic Tower
                                          1717 Arch Street
                                          Philadelphia, PA 19103
                                          Attention: G. Daniel O'Donnell, Esq.
                                                     David S. Denious, Esq.
                                          Tel:  (215) 994-4000
                                          Fax:  (215) 994-2222

or such other  address as shall be  furnished  in writing by any party,  and any
such notice or  communication  shall be deemed to have been given as of the date
so mailed or otherwise sent as provided above.

         9.5  Interpretation.  When a  reference  is made in this  Agreement  to
              --------------
Sections,  Exhibits or  Schedules,  such  reference  shall be to a Section of or
Exhibit or Schedule to this Agreement unless otherwise  indicated.  The table of
contents and headings  contained in this  Agreement are for  reference  purposes
only and  shall not  affect in any way the  meaning  or  interpretation  of this
Agreement.  Whenever the words "include,"  "includes" or "including" are used in
this  Agreement,  they  shall be deemed  to be  followed  by the words  "without
limitation."  No provision of this  Agreement  shall be construed to require the
Seller or the Buyer or any their  respective  subsidiaries or Affiliates to take
any action which would violate  applicable law, rule or regulation.  The phrases
"the date of this  Agreement,"  "the date  hereof" and terms of similar  import,
unless the context otherwise requires, shall be deemed to be September 22, 2003.

         9.6 Counterparts.  This Agreement may be executed in counterparts,  all
             ------------
of which  shall  be  considered  one and the same  agreement  and  shall  become
effective  when  counterparts  have  been  signed  by  each of the  parties  and
delivered to the other parties,  it being  understood  that all parties need not
sign the same counterpart.

                                       A-54


         9.7 Entire Agreement.  This Agreement  (including the documents and the
             ----------------
instruments  referred to herein) constitutes the entire agreement and supersedes
all prior  agreements  and  understandings,  both  written  and oral,  among the
parties hereto with respect to the subject matter hereof.

         9.8 Governing Law. This  Agreement  shall be governed by, and construed
             -------------
in accordance with, the laws of the Commonwealth of Pennsylvania, without regard
to any applicable conflicts of laws principles.

         9.9 Severability.  In the event that any one or more provisions of this
             ------------
Agreement shall for any reason be held invalid,  illegal or unenforceable in any
respect, by any court of competent jurisdiction, such invalidity,  illegality or
unenforceability shall not affect any other provisions of this Agreement and the
parties shall use their reasonable best efforts to substitute a valid, legal and
enforceable  provision  which,  insofar as practicable,  implements the original
purposes and intents of this Agreement.

         9.10 Publicity. Except as otherwise required by applicable law, neither
             ----------
the Buyer nor the Seller  shall,  or shall  permit any of its  subsidiaries  to,
issue or cause the publication of any press release or other public announcement
with  respect  to,  or  otherwise  make any  public  statement  concerning,  the
transactions  contemplated  by this Agreement  without the consent of the party,
which consent shall not be unreasonably withheld.

         9.11 Assignment;  Reliance of Other Parties. Neither this Agreement nor
              --------------------------------------
any of the  rights,  interests  or  obligations  shall be assigned by any of the
parties  hereto  (whether by  operation of law or  otherwise)  without the prior
written consent of the other parties.  Subject to the preceding  sentence,  this
Agreement  will be binding upon,  inure to the benefit of and be  enforceable by
the parties and their  respective  successors  and assigns.  Except as otherwise
specifically  provided  in Sections  6.5(d)  (Compensation  Agreements)  and 6.6
(Directors' and Officers'  Indemnification and Insurance) hereof, this Agreement
(including the documents and instruments  referred to herein) is not intended to
confer  upon any Person  other than the  parties  hereto any rights or  remedies
hereunder.

         9.12 Specific  Performance.  The parties hereto agree that  irreparable
              ---------------------
damage would occur in the event that the provisions  contained in this Agreement
were not  performed  in  accordance  with its  specific  terms or was  otherwise
breached. It is accordingly agreed that the parties shall be entitled to seek an
injunction or injunctions  to prevent  breaches of this Agreement and to enforce
specifically the terms and provisions  thereof in any court of the United States
or any state having jurisdiction,  this being in addition to any other remedy to
which they are entitled at law or in equity.

         9.13 Alternative  Structure.  Notwithstanding  anything to the contrary
              ----------------------
contained in this Agreement,  at any time prior to the Effective Time, the Buyer
shall  be  entitled  to  revise  the  structure  of the  Merger  and  the  other
transactions  contemplated hereby,  provided, that, no such revision shall occur
                                    --------------
without the  Seller's  reasonable  determination  that each of the  transactions
comprising  such revised  structure  shall not (a) subject the  stockholders  of
Seller,  Seller or any of its  subsidiaries  to adverse  tax  consequences,  (b)
change the amount or form of consideration to

                                       A-55


be received by the  stockholders  of Seller,  (c) alter to the  detriment of the
Seller  or  its  stockholders  the  benefits  to be  received  by  the  Seller's
stockholders  hereunder,  or (d)  jeopardize or  materially  delay or impede the
receipt of any required regulatory approvals relating to the consummation of the
Merger. This Agreement and any related documents shall be appropriately  amended
in order to reflect any such revised structure.

         9.14 Business Day. For the purpose of calculating  deadlines under this
             -------------
Agreement,  if the final day of a period is not a business day, the deadline for
such a period shall be deemed to occur on the next business day.

         9.15 Definitions.  Except as otherwise  provided herein or as otherwise
             ------------
clearly  required by the context,  the following terms shall have the respective
meanings indicated when used in this Agreement:

         "Acquisition  Transaction"  shall have the meaning  ascribed thereto in
          ------------------------
Section 6.2 hereof.

         "Affiliate"  shall mean,  with respect to any Person,  any other Person
          ---------
controlling,  controlled by or under common control with such Person. As used in
this  definition,   "control"   (including,   with  its  correlative   meanings,
"controlled by" and "under common control with") means the possession,  directly
or  indirectly,  of power to direct or cause the direction of the management and
policies of a Person  whether  through the  ownership of voting  securities,  by
contract or otherwise.

         "Agents" shall have the meaning ascribed thereto in Section 6.2 hereof.
          ------

         "Agreement"  shall have the meaning  ascribed  thereto in the recitals,
          ---------
except when this term is used in Section 4.18  hereof,  and when so used has the
meaning ascribed to such term therein.

         "Articles of Merger" shall have the meaning ascribed thereto in Section
          ------------------
1.2 hereof.

         "Bank Common Stock" shall have the meaning  ascribed thereto in Section
          -----------------
4.2(b) hereof.

         "Bank Regulator" shall mean and include, any pertinent federal or state
          --------------
Governmental  Authority  charged  with  the  supervision  of  banks  or  bank or
financial  holding  companies  or engaged  in the  insurance  of bank  deposits,
including  without  limitation,  the OTS,  the FRB, the FDIC,  the  Pennsylvania
Commissioner, the Massachusetts Commissioner, and the MBBI.

          "BHCA" shall mean the Bank Holding Company Act of 1956, as amended.
          -----

         "Buyer" shall have the meaning ascribed thereto in the recitals.
          -----

         "Certificate" shall have the meaning ascribed thereto in Section 1.4(b)
          -----------
hereof.

         "C.F.R." shall mean the Code of Federal Regulations.
          ------

         "Closing"  shall have the  meaning  ascribed  thereto  in  Section  9.1
          -------
hereof.

                                       A-56


         "Closing Date" shall have the meaning  ascribed  thereto in Section 9.1
          ------------
hereof.

         "Code" shall mean the Internal Revenue Code of 1986, as amended.
          ----

         "Communications"  shall have the  meaning  ascribed  thereto in Section
          --------------
5.10 hereof.

         "Company  Rights" shall mean the rights  provided for under the Company
          ---------------
Rights Agreement.

         "Company Rights Agreement" shall mean the Shareholder  Rights Agreement
          ------------------------
dated  September  30, 1999 (as amended to date) between the Seller and Registrar
and Transfer Company as rights agent.

         "Confidentiality  Agreement" shall have the meaning ascribed thereto in
          --------------------------
Section 6.2 hereof.

         "CRA" shall mean the Community Reinvestment Act of 1977, as amended.
          ---

         "Criticized  Assets" shall have the meaning ascribed thereto in Section
          ------------------
4.20(b) hereof.

         "D&O  Insurance"  shall have the  meaning  ascribed  thereto in Section
          --------------
6.6(b) hereof.

         "Deposit  Incentive  Plan" shall have the meaning  ascribed  thereto in
          ------------------------
Section 5.9 hereof.

         "Dissenters  Rights" shall have the meaning ascribed thereto in Section
          ------------------
4.1(c) hereof.

         "DOJ" shall mean the United States Department of Justice.
          ---

         "DPC Shares" shall have the meaning  ascribed thereto in Section 1.4(c)
          ----------
hereof.

         "Effective Time" shall have the meaning ascribed thereto in Section 1.2
          --------------
hereof.

         "Environment"  shall mean soil, land surface or subsurface strata, real
          -----------
property,  surface waters (including  navigable waters,  ocean waters,  streams,
ponds,  drainage  basins and  wetlands),  groundwater's,  water body  sediments,
drinking water supplies,  sediments, ambient air (including indoor air), ambient
air, plant and animal life (including fish and all other aquatic life),  and any
other environmental medium or natural resources.

         "Environmental  Claims"  shall mean any and all  pending or  threatened
          ---------------------
administrative or judicial  actions,  suits,  orders,  claims,  liens,  notices,
notices of violation, complaints, requests for information, proceedings or other
written  communications,  whether criminal or civil,  pursuant to or relating to
any applicable  Environmental Law by any person (including  without  limitation,
any  Governmental  Authority)  based upon,  alleging,  asserting or claiming any
actual or potential (a) violation of, or liability under, any Environmental Law,
(b) violation of, or liability under, any Environmental Permit, or (c) liability
for the presence in or Release into the  Environment of any Hazardous  Materials
at any Owned Property,  including without  limitation,  any off-Site location to
which Hazardous Materials or materials  containing Hazardous Materials were sent
for

                                       A-57


handling,  storage,  treatment or disposal, or have migrated,  including without
limitation,  any investigatory  costs,  cleanup costs,  removal costs,  remedial
costs,  response costs,  natural resource  damages,  property  damage,  personal
injury,  fines or penalties  arising out of, based on, resulting from or related
to the foregoing.

         "Environmental  Laws"  shall  mean all  applicable  federal,  state and
          -------------------
local, civil and criminal laws,  regulations or legal  requirements  relating to
pollution or protection of the Environment,  natural  resources or public health
and safety, including without limitation,  laws relating to Release of Hazardous
Materials or otherwise  relating to the manufacture,  processing,  distribution,
use, treatment,  storage, Release, transport,  disposal or handling of Hazardous
Materials.   "Environmental  Laws"  shall  include,   without  limitation,   the
Comprehensive  Environmental  Response,   Compensation  and  Liability  Act  (42
U.S.C.ss.ss.  9601 et seq.),  the  Hazardous  Materials  Transportation  Act (49
U.S.C.ss.ss.  180 et seq.),  the  Resource  Conservation  and  Recovery  Act (42
U.S.C.ss.ss.  6901  et  seq.),  the  Federal  Water  Pollution  Control  Act (33
U.S.C.ss.ss.  1251 et seq.), the Clean Air Act (42  U.S.C.ss.ss.  7401 et seq.),
the  Toxic  Substances  Control  Act (15  U.S.C.ss.ss.  2601 et  seq.),  the Oil
Pollution  Act (33  U.S.C.ss.ss.  2701 et  seq.),  the  Emergency  Planning  and
Community  Right-to-Know  Act (42 U.S.C.ss.ss.  11001 et seq.), the Occupational
Safety and Health Act (29  U.S.C.ss.ss.  651 et seq.),  and all other state laws
analogous to any of the above.

         "Environmental  Permits" shall mean any federal, state or local permit,
          ----------------------
license,  approval,  consent  or  authorization  required  by  any  Governmental
Authority  under or in  connection  with any  Environmental  Law,  and  includes
without  limitation  any and all orders,  consent  orders or binding  agreements
issued  or  entered  into  by a  Governmental  Authority  under  any  applicable
Environmental Law.

         "Environmental   Reports"   shall   mean   any   environmental   audit,
          -----------------------
environmental   risk   assessment,   environmental   site  assessment  or  other
investigation,  whether  prepared  by or on behalf  of the  Seller or any of its
subsidiaries, or otherwise in any of their possession, custody or control.

         "ERISA" shall mean the Employee Retirement Income Security Act of 1974,
          -----
as amended.

         "Exchange  Act"  shall mean the  Securities  Exchange  Act of 1934,  as
          -------------
amended.

         "Exchange Agent" shall have the meaning ascribed thereto in Section 2.1
          --------------
hereof.

         "Expenses"  shall have the meaning  ascribed  thereto in Section 8.2(b)
          --------
hereof.

         "FDIA" shall mean the Federal Deposit Insurance Act, as amended.
          ----

         "FDIC"  shall mean the Federal  Deposit  Insurance  Corporation  or any
          ----
successor thereto.

         "Federal  Reserve  Board"  shall  mean the  Board of  Governors  of the
          -----------------------
Federal Reserve System or the Federal Reserve Bank of Boston, as applicable,  or
any successor thereto.

                                       A-58


         "Filed Tax Returns" shall have the meaning  ascribed thereto in Section
          -----------------
4.13(a) hereof.

         "Financial    Services    Authority"   shall   mean   the   independent
          ----------------------------------
non-governmental  body that  regulates  the financial  services  industry in the
United Kingdom.

         "GAAP"  shall  mean  generally  accepted   accounting   principles  and
          ----
practices  in  effect  from  time to  time  within  the  United  States  applied
consistently throughout the period involved.

         "Governmental  Authority"  shall  mean any  United  States or  foreign,
          -----------------------
federal, state or local governmental  commission,  board, body, bureau, or other
regulatory authority, agency, including courts and other judicial bodies, or any
self-regulatory  body or  authority,  including  any  instrumentality  or entity
designed to act for or on behalf of the foregoing.

         "Hazardous  Materials"  shall mean (a) any  petrochemical  or petroleum
          --------------------
products, oil or coal ash, radon gas, asbestos or asbestos-containing  material,
polychlorinated  biphenyls or  transformers  or other  equipment  that  contains
polychlorinated biphenyls,  lead-based paint, urea formaldehyde foam insulation,
(b) any  chemicals,  materials,  substances  or  wastes  which  are  defined  or
regulated  as  "hazardous   substances,"   "hazardous   materials,"   "hazardous
constituents,"    "restricted   hazardous   materials,"   "extremely   hazardous
substances,"  "hazardous  wastes,"  "extremely  hazardous  wastes,"  "restricted
hazardous  wastes,"  "toxic   substances,"   "toxic   pollutants,"   "toxic  air
pollutants,"  "pollutants,"  "contaminants"  or words  of  similar  meaning  and
regulatory effect, including without limitation, as the foregoing may be defined
under any  Environmental  Laws, and (c) any other chemicals,  material wastes or
substances, the exposure to or treatment, storage,  transportation,  disposal or
Release of which is prohibited, limited or regulated by any Environmental Laws.

         "Indemnified  Parties"  shall  have the  meaning  ascribed  thereto  in
          --------------------
Section 6.6(a) hereof.

         "Information  Systems"  shall  have the  meaning  ascribed  thereto  in
          --------------------
Section 5.4 hereof.

         "IRS" shall mean the Internal Revenue Service.
          ---

         "Joint Venture" shall mean any corporation,  limited liability company,
          -------------
limited liability partnership, partnership, joint venture, trust, association or
other entity which is not a subsidiary of the Seller, as the case may be, and in
which (a) the Seller, directly or indirectly, owns or controls any shares of any
class of the outstanding voting securities or other equity interests,  including
without limitation,  an equity investment, as such term as of the date hereof is
defined in the FDIC's rules and regulations regarding activities and investments
of insured state banks at 12 C.F.R.  ss.  362.2(g),  or (b) the Seller or one of
its subsidiaries is a general partner or serves in a similar capacity.

         "Liaisons"  shall have the  meaning  ascribed  thereto in Section  6.11
          --------
hereof.

         "Liens" shall have the meaning ascribed to such term in Section 4.19(a)
          -----
hereof.

         "Loan Loss Reserves" shall mean the reserves  established by the Seller
          ------------------
in  accordance  with its  customary  practices  with  respect to Loans as of the
Closing Date.

                                       A-59


         "Loan  Property"  shall mean any property in which the Seller or any of
          --------------
its subsidiaries holds a security  interest,  and, where required by the context
(as a result of  foreclosure),  said term  means the owner or  operator  of such
property.

         "Loans" shall have the meaning ascribed to such term in Section 4.20(a)
          -----
hereof.

         "Material  Adverse  Effect" shall mean,  with respect to any Person,  a
          -------------------------
change or effect that is or is reasonably likely to be materially adverse to the
business,  results of operations  or financial  condition of such Person and its
subsidiaries taken as a whole; provided, however, that "Material Adverse Effect"
                               -----------------
shall not be deemed to include the impact of (a) changes in laws and regulations
or interpretations  thereof by Governmental  Authorities generally applicable to
depository   institutions  and  their  holding  companies  (including,   without
limitation,  changes in state and  federal  tax law,  and  changes in  insurance
deposit  assessment  rates and special  assessments with respect  thereto),  (b)
changes in GAAP or  regulatory  accounting  principles  generally  applicable to
financial institutions and their holding companies, (c) actions and omissions of
the Seller or any of its  subsidiaries  taken with the prior written  consent of
the Buyer,  (d) the direct  effects of  compliance  with this  Agreement  on the
operating  performance of the parties including expenses incurred by the parties
hereto in consummating the  transactions  contemplated by this Agreement and (e)
changes in interest rates generally.

         "MBBI" shall mean the Massachusetts  Board of Bank Incorporation or any
          ----
successor thereto.

          "Merger" shall have the meaning ascribed thereto in the recitals.
          -------

         "Merger  Consideration"  shall  have the  meaning  ascribed  thereto in
          ---------------------
Section 1.4(a) hereof.

         "Merger Sub" shall have the meaning ascribed thereto in the recitals.
          ----------

         "MHPF" shall mean the  Massachusetts  Housing  Partnership  Fund or any
          ----
successor thereto.

         "MSRB" shall mean the Municipal Securities Rulemaking Board.
          ----

         "NASD" shall mean the National Association of Securities Dealers.
          ----

         "NASDAQ" shall mean the Nasdaq Stock Market, Inc.
          ------

         "Notice Period" shall have the meaning  ascribed thereto in Section 6.2
          -------------
hereof.

         "OREO" shall mean other real estate owned.
          ----

         "OTS" shall mean the Office of Thrift Supervision.
          ---

         "Owned  Property"  shall have the meaning  ascribed  thereto in Section
          ---------------
4.24(a) hereof.

         "Parent" shall have the meaning ascribed thereto in the recitals.
          ------

                                       A-60


         "PBCL"  shall  mean  the  Pennsylvania  Business  Corporation  Law,  as
          ----
amended.

         "Pennsylvania Commissioner" shall mean the Commissioner of Banks of the
          -------------------------
Commonwealth of Pennsylvania or any successor thereto.

         "Pennsylvania  Department"  shall mean the  Department  of State of the
          ------------------------
Commonwealth of Pennsylvania.

          "Person" shall mean any individual,  corporation,  partnership,  Joint
          -------
Venture, association,  trust, unincorporated organization or other legal entity,
or any governmental agency or political subdivision thereof.

         "Release" shall have the meaning set forth in  Environmental  Laws, but
          -------
also shall include without  limitation,  any threatened  Release into or through
the Environment. The term "Released" shall have a corresponding meaning.

         "Remediated"  shall  mean an action of any kind to address a Release of
          ----------
Hazardous  Materials or the presence of Hazardous  Materials,  including without
limitation,  any or all of the following activities to the extent they relate to
or arise from the  presence of a Hazardous  Materials  at the:  (a)  monitoring,
investigation, assessment, treatment, cleanup, containment, removal, mitigation,
response or restoration work; (b) obtaining any permits, consents,  approvals or
authorizations  of any  Governmental  Authority  necessary  to conduct  any such
activity;  (c)  preparing  and  implementing  any plans or studies  for any such
activity;  (d) obtaining a written  notice from a  Governmental  Authority  with
jurisdiction  under  Environmental  Laws  that no  material  additional  work is
required  by  such  Governmental   Authority;   (e)  the  use,   implementation,
application, installation, operation or maintenance of removal actions, remedial
technologies  applied  to  the  surface  or  subsurface  soils,  excavation  and
treatment or disposal of soils at an Off-Site  Location,  systems for  long-term
treatment  of  surface   water  or  ground   water,   engineering   controls  or
institutional controls; and (f) any other activities reasonably determined to be
necessary or  appropriate  under  Environmental  Laws to address the presence or
Release of Hazardous Materials.

         "Requisite  Regulatory  Approvals"  shall  have  the  meaning  ascribed
          --------------------------------
thereto in Section 7.1(b) hereof.

         "SEC" shall mean the Securities and Exchange Commission.
          ---

         "Section  16" shall have the meaning  ascribed  thereto in Section 6.16
          -----------
hereof.

         "SEC Reports"  shall have the meaning  ascribed  thereto in Section 4.9
          -----------
hereof.

         "Seller" shall have the meaning ascribed thereto in the recitals.
          ------

         "Seller  Balance  Sheet"  shall have the  meaning  ascribed  thereto in
          ----------------------
Section 4.5 hereof.

         "Seller  Bank"  shall  mean  Roxborough   Manayunk  Bank,  a  federally
          ------------
chartered savings bank and a subsidiary of the Seller.

                                       A-61


         "Seller Bank ESOP" shall have the meaning  ascribed  thereto in Section
          ----------------
6.5(g) hereof.

         "Seller  Benefit  Plans"  shall have the  meaning  ascribed  thereto in
          ----------------------
Section 4.15(a) hereof.

         "Seller  Common  Stock"  shall  have the  meaning  ascribed  thereto in
          ---------------------
Section 1.4(a) hereof.

         "Seller  Companies"  shall have the meaning ascribed thereto in Section
          -----------------
4.13(a) hereof.

         "Seller  Contract"  shall  have the  meaning  ascribed  to such term in
          ----------------
Section 4.18(a) hereof.

         "Seller  Disclosure   Schedule"  shall  mean  the  disclosure  schedule
          -----------------------------
relating to the Seller and its subsidiaries,  as applicable,  delivered to Buyer
together herewith.

         "Seller  Employees"  shall have the meaning ascribed thereto in Section
          -----------------
6.5(a) hereof.

         "Seller  Intellectual  Property Assets" shall have the meaning ascribed
          -------------------------------------
thereto in Section 4.32 hereof.

         "Seller Other Plans" shall have the meaning ascribed thereto in Section
          ------------------
4.15(a) hereof.

         "Seller  Pension  Plans"  shall have the  meaning  ascribed  thereto in
          ----------------------
Section 4.15(a) hereof.

         "Seller  Preferred  Stock" shall have the meaning  ascribed  thereto in
          ------------------------
Section 4.2(a) hereof.

         "Seller Proxy  Statement"  shall have the meaning  ascribed  thereto in
          -----------------------
Section 3.8 hereof.

         "Seller  Reports"  shall have the meaning  ascribed  thereto in Section
          ---------------
4.9(a) hereof.

         "Seller  Restricted Share Plan" shall have the meaning ascribed thereto
          -----------------------------
in Section 1.6(b) hereof.

         "Seller  Restricted  Shares" shall have the meaning ascribed thereto in
          --------------------------
Section 1.6(b) hereof.

         "Seller Stock Option Plans" shall have the meaning  ascribed thereto in
          -------------------------
Section  1.6(a)  hereof.  "Seller  Stockholders  Meeting" shall have the meaning
ascribed thereto in Section 6.1(a) hereof.

         "Seller's  Advisor" shall have the meaning  ascribed thereto in Section
          -----------------
4.6 hereof.

         "Series A Preferred  Stock" shall have the meaning  ascribed thereto in
          -------------------------
Section 4.2(a) hereof.

         "Shares"  shall have the  meaning  ascribed  thereto in Section  1.4(a)
          ------
hereof.

                                       A-62


         "Stockholder   Agreements"   shall  mean  those   certain   Stockholder
          ------------------------
Agreements dated as of the date hereof  respectively  between the Buyer and each
member of the  Seller's  Board of  Directors  and each senior  executive  of the
Seller or any of its  subsidiaries  set forth in  Section  7.2(e) of the  Seller
Disclosure Schedule substantially in the form attached hereto as Exhibit I.

         "Stock  Option"  shall  have the  meaning  ascribed  thereto in Section
          -------------
1.6(a) hereof.

         "Stock Option Cash Settlement"  shall have the meaning ascribed thereto
          ----------------------------
in Section 1.6(a) hereof.

         "Stock  Option  Settlement  Acknowledgement"  shall  have  the  meaning
          ------------------------------------------
ascribed thereto in Section 1.6(a) hereof.

         "Subsidiaries"  shall mean, except as otherwise  provided in the Seller
          ------------
Disclosure  Schedules,  when used with reference to a party,  any corporation or
other organization,  whether incorporated or unincorporated, of which such party
or  any  other  subsidiary  of  such  party  is  a  general  partner  (excluding
partnerships  the general  partnership  interests of which held by such party or
any  subsidiary of such party do not have a majority of the voting  interests in
such partnership),  or, with respect to such corporation or other  organization,
at least twenty  percent (20%) of the  securities or other  interests  having by
their terms ordinary  voting power to elect a majority of the board of directors
or others  performing  similar  functions  is  directly or  indirectly  owned or
controlled by such party or by any one or more of its  subsidiaries,  or by such
party and one or more of its subsidiaries.

         "Superior  Proposal" shall have the meaning ascribed thereto in Section
          ------------------
6.2 hereof.

         "Surviving Bank" shall mean the Buyer following the Merger.
          --------------

         "Surviving  Corporation"  shall have the  meaning  ascribed  thereto in
          ----------------------
Section 1.1 hereof.

         "Tax" shall mean any federal,  state, country, local or foreign income,
          ---
gross  receipts,  franchise,  estimated,  alternative  minimum,  add-on minimum,
sales, use,  transfer,  registration,  value added,  excise,  natural resources,
severance, stamp, occupation, premium, windfall profit, environmental,  customs,
duties, real property,  personal property,  capital stock,  intangibles,  social
security,  unemployment,  disability, payroll, license, employee or other tax or
levy, of any kind whatsoever,  including any interest, penalties or additions to
tax in respect of the foregoing.

         "Tax  Return"  shall mean any return,  declaration,  report,  claim for
          -----------
refund,   information  return  or  other  document  (including  any  related  or
supporting estimates,  elections, schedules, statements or information) filed or
required  to be  filed  in  connection  with the  determination,  assessment  or
collection  of any  Tax or  the  administration  of  any  laws,  regulations  or
administrative requirements relating to any Tax.

         "TGH" shall mean TGH Securities, Inc.
          ---

         "Transaction  Documents"  shall mean this Agreement and the Stockholder
          ----------------------
Agreements.

                                       A-63


         "Trust  Account  Shares"  shall have the  meaning  ascribed  thereto in
          ----------------------
Section 1.4(c) hereof.

         "USA  PATRIOT Act" shall have the meaning  ascribed  thereto in Section
          ----------------
4.17 hereof.

         "U.S.C." shall mean the United States Code.
          -----

                            [SIGNATURE PAGE FOLLOWS]

                                      A-64




         IN WITNESS WHEREOF,  the Buyer,  Parent and the Seller have caused this
Agreement  to be  executed  as a  sealed  instrument  by their  duly  authorized
officers as of the day and year first above written.




                                                           CITIZENS FINANCIAL GROUP, INC.

                                                     
                                                           By:     /s/Lawrence K. Fish
                                                                   ---------------------------------------------------
                                                                   Name:      Lawrence K. Fish
                                                                   Title:     Chairman, President and Chief
                                                                              Executive Officer
Attest:

                                                           By:     /s/Michael Edwards
                                                                   ---------------------------------------------------
/s/Joel J. Brickman                                                Name:      Michael Edwards
- ------------------------------------------------------             Title:     Senior Vice President and Treasurer
Name:   Joel J. Brickman
Title:  Secretary

                                                           CITIZENS BANK OF PENNSYLVANIA


                                                           By:     /s/Stephen D. Steinour
                                                                   ---------------------------------------------------
                                                                   Name:      Stephen D. Steinour
                                                                   Title:     Chairman, President and Chief
                                                                              Executive Officer
Attest:

                                                           By:     /s/Michael Edwards
                                                                   ---------------------------------------------------
/s/David F. Mowrey                                                 Name:      Michael Edwards
- ------------------------------------------------------             Title:     Executive Vice President and Treasurer
Name:   David F. Mowrey
Title:  Vice President and Secretary


                                      A-65






                                                           THISTLE GROUP HOLDINGS, CO.


                                                           By:     /s/John F. McGill, Jr.
                                                                   ---------------------------------------------------
Attest:                                                            Name:      John F. McGill, Jr.
                                                                   Title:     Chief Executive Officer
/s/Francis E. McGill, III
- ----------------------------------
Name:   Francis E. McGill, III
Title:  Secretary



                                      A-66

Exhibit I
Form of Stockholder Agreement




                              STOCKHOLDER AGREEMENT


         STOCKHOLDER AGREEMENT ("Agreement"), dated as of September 22, 2003, by
                                 ---------
and  between  Citizens  Bank  of  Pennsylvania,   a  Pennsylvania  savings  bank
("Buyer"), and the undersigned ("Stockholder") holder of common stock, par value
                                 -----------
$0.10, of Highlands Group Holdings, Co. ("Shares").
                                          ------

         WHEREAS,  the  Buyer,   Citizens  Financial  Group,  Inc.,  a  Delaware
corporation and the parent company of the Buyer ("Parent"),  and Highlands Group
Holdings, Co., a unitary thrift holding company incorporated in the Commonwealth
of Pennsylvania  ("Seller"),  have entered into an Agreement and Plan of Merger,
                   ------
dated of even date herewith (as such  agreement may be  subsequently  amended or
modified,  the  "Agreement  and Plan of Merger"),  providing for the merger of a
                 -----------------------------
subsidiary of the Buyer with and into the Seller (the "Merger");
                                                       ------

         WHEREAS,  the  Stockholder  beneficially  owns and has  sole or  shared
voting  power with respect to the number of Shares,  and holds stock  options or
other   rights  to  acquire  the  number  of  Shares   indicated   opposite  the
Stockholder's name on Schedule 1 attached hereto; and
                      ----------

         WHEREAS,  it is a condition to the  consummation of the Merger that the
Stockholder execute and deliver this Agreement on a date even herewith; and

         WHEREAS,   all  capitalized   terms  used  in  this  Agreement  without
definition  herein shall have the meanings ascribed to them in the Agreement and
Plan of Merger.

         NOW,  THEREFORE,  in consideration of, and as a condition to, the Buyer
entering  into  the  Agreement  and  Plan of  Merger  and  proceeding  with  the
transactions contemplated thereby, and in consideration of the expenses incurred
and to be incurred by the Buyer in connection therewith, the Stockholder and the
Buyer agree as follows:

         1. Agreement to Vote Shares.  The Stockholder agrees that, prior to the
            ------------------------
Expiration  Date (as defined below),  at any meeting of the  stockholders of the
Seller,  or in connection  with any written  consent of the  stockholders of the
Seller,  with  respect to the Merger,  the  Agreement  and Plan of Merger or any
Acquisition Transaction or any adjournment thereof, Stockholder shall:

          (a)  appear  at such  meeting  or  otherwise  cause  the  Shares to be
               counted as present thereat for purposes of calculating a quorum;

          (b)  from and after the date hereof until the  Expiration  Date,  vote
               (or cause to be voted),  or deliver a written consent (or cause a
               consent to be  delivered)  covering  all of the Shares  that such
               Stockholder shall be entitled to so vote, whether such Shares are
               beneficially  owned  by  such  Stockholder  on the  date  of this
               Agreement or are subsequently  acquired, (i) in favor of adoption
               and  approval  of the  Agreement  and  Plan  of  Merger  and  the
               transactions  contemplated  thereby,  including the Merger;  (ii)
               against any action or agreement  that would result in a breach in
               any material respect of any covenant, representation, or warranty
               or any other  obligation or

                                      A-67

Exhibit I
Form of Stockholder Agreement


               agreement of the Seller  contained in the  Agreement  and Plan of
               Merger or of the  Stockholder  contained in this  Agreement;  and
               (iii) against any  Acquisition  Transaction,  or any agreement or
               transaction that is intended, or could reasonably be expected, to
               materially impede, interfere with, delay, postpone, discourage or
               materially and adversely affect the consummation of the Merger or
               any of the transactions contemplated by the Agreement and Plan of
               Merger;

         2.  Expiration  Date. As used in this Agreement,  the term  "Expiration
             ----------------
Date" shall mean the earlier to occur of (i) the Effective  Time; (ii) such date
and time as the  Agreement  and Plan of Merger shall be  terminated  pursuant to
Article VIII thereof,  or (iii) upon mutual written  agreement of the parties to
terminate this Agreement.  Upon termination or expiration of this Agreement,  no
party shall have any further  obligations or liabilities  under this  Agreement;
provided  however,  such  termination or expiration  shall not relieve any party
from  liability for any willful  breach of this  Agreement  prior to termination
hereof.

         3. Agreement to Retain Shares. From and after the date hereof until the
            --------------------------
Expiration  Date, the  Stockholder  shall not,  except as  contemplated  by this
Agreement or the Agreement  and Plan of Merger,  directly or  indirectly,  sell,
assign,   transfer,   assign,  or  otherwise  dispose  of  (including,   without
limitation,  by the creation of a Lien (as defined in Section 5(c)  below)),  or
enter  into  any  contract,   option,   commitment  or  other   arrangement   or
understanding  with  respect  to  the  sale,   transfer,   assignment  or  other
disposition  of, any Shares  owned by the  Stockholder,  whether such Shares are
held  by the  Stockholder  on the  date of this  Agreement  or are  subsequently
acquired  prior to any meeting of  Stockholders  prior to the  Expiration  Date,
whether by the  exercise of any stock  options to acquire  Shares or  otherwise.
Notwithstanding the foregoing, the Stockholder may make (a) transfers by will or
by operation of law, in which case this Agreement shall bind the transferee, and
(b) as the Buyer may otherwise agree in writing in its sole discretion.

         4.  Representations  and  Warranties of  Stockholder.  The  Stockholder
             ------------------------------------------------
hereby represents and warrants to the Buyer as follows:

               (a)  the Stockholder has the complete and unrestricted  power and
                    the unqualified right to enter into and perform the terms of
                    this Agreement;

               (b)  this Agreement (assuming this Agreement  constitutes a valid
                    and binding agreement of the Buyer)  constitutes a valid and
                    binding   agreement   with   respect  to  the   Stockholder,
                    enforceable  against the  Stockholder in accordance with its
                    terms,  except as  enforcement  may be  limited  by  general
                    principles of equity whether  applied in a court of law or a
                    court of equity and by  bankruptcy,  insolvency  and similar
                    laws affecting creditors' rights and remedies generally;

               (c)  except  as  set  forth  on  Schedule   1,  the   Stockholder
                                                ------------
                    beneficially  owns the number of Shares  indicated  opposite
                    such Stockholder's name on

                                       A-68


Exhibit I
Form of Stockholder Agreement

                    Schedule 1, free and clear of any liens, claims,  charges or
                    ----------
                    other  encumbrances  or  restrictions of any kind whatsoever
                    ("Liens"),   and  has   sole  or   shared,   and   otherwise
                      -----
                    unrestricted, voting power with respect to such Shares;

               (d)  the  Stockholder  understands  that at the effective time of
                    the Merger,  (i) each outstanding Share listed on Schedule 1
                                                                      ----------
                    shall be  automatically  cancelled  and  converted  into the
                    right to receive  in cash from the Buyer an amount  equal to
                    $26.00  without  interest,   and  (ii)  to  the  extent  not
                    exercised or otherwise  terminated  in  accordance  with the
                    terms  of the  Agreement  and  Plan of  Merger  prior to the
                    Effective  Time,  each option to purchase  Shares  listed on
                    Schedule 1 shall be  automatically  cancelled  and converted
                    ----------
                    into the right to  receive an amount of cash  determined  in
                    the manner set forth in the Agreement and Plan of Merger;

               (e)  the execution and delivery of this  Agreement by Stockholder
                    does  not,  and  the   performance  by  Stockholder  of  his
                    obligations hereunder and the consummation by Stockholder of
                    the  transactions  contemplated  hereby will not, violate or
                    conflict with, or constitute a default under, any agreement,
                    instrument,  contract  or  other  obligation  or any  order,
                    arbitration  award,  judgment or decree to which Stockholder
                    is a party or by which Stockholder is bound, or any statute,
                    rule or  regulation to which  Stockholder  is subject or, in
                    the event that  Stockholder is a  corporation,  partnership,
                    trust or other  entity,  any  bylaw or other  organizational
                    document of Stockholder.

         5.  Representation  and  Warranties  of the  Buyer.  The  Buyer  hereby
             ----------------------------------------------
represents and warrants to Stockholder as follows:

               (a)  Corporate  Organization.  Buyer is a state chartered savings
                    -----------------------
                    bank duly organized,  validly  existing and in good standing
                    under the laws of the  Commonwealth of Pennsylvania  and has
                    the requisite corporate power and authority to own, lease or
                    operate all of its properties and assets and to carry on its
                    business  as  it is  now  being  conducted.  Buyer  is  duly
                    licensed or qualified to do business in each jurisdiction in
                    which the  nature  of the  business  conducted  by it or the
                    character or location of the  properties and assets owned or
                    leased by it makes such licensing or qualification necessary
                    except where the failure to be so licensed or qualified  and
                    in good  standing  would not  result in a  Material  Adverse
                    Effect.

               (b)  Authority.  Buyer  has all  requisite  corporate  power  and
                    ---------
                    authority  to execute and  deliver  this  Agreement  and the
                    Agreement  and  Plan  of  Merger  and  to   consummate   the
                    transactions contemplated hereby and thereby. The execution,
                    delivery and  performance by Buyer of this Agreement and the
                    Agreement and Plan of Merger,  and the  consummation

                                      A-69


Exhibit I
Form of Stockholder Agreement


                    of the transactions  contemplated  hereby and thereby,  have
                    been duly authorized and approved by its Board of Directors,
                    and no  other  corporate  action  on the  part of  Buyer  is
                    necessary to consummate  the Merger.  Each of this Agreement
                    and the  Agreement and Plan of Merger has been duly executed
                    and  delivered  by  Buyer,   and,  assuming  due  and  valid
                    authorization,  execution  and delivery  hereof by the other
                    parties hereto or thereto, is a valid and binding obligation
                    of Buyer,  enforceable  against  it in  accordance  with its
                    terms, except that such enforceability (i) may be limited by
                    bankruptcy,  insolvency,  moratorium  or other  similar laws
                    affecting  or  relating  to the  enforcement  of  creditors'
                    rights  generally and (ii) is subject to general  principles
                    of equity.

               (c)  Consents and Approvals; No Violations.
                    -------------------------------------

                    (i)  Except  for  consents,  waivers,  or  approvals  of, or
                         filings or registrations  with, or notifications to the
                         OTS,  the  FDIC,  the  Federal   Reserve   Board,   the
                         Pennsylvania   Commissioner,   the   MBBI,   the  MHPF,
                         applicable state securities commissioners, the SEC, the
                         Pennsylvania  Department,  the  DOJ,  the  NASDAQ,  The
                         London  Stock   Exchange   Limited  and  the  Financial
                         Services Authority,  no consents,  waivers or approvals
                         of, or filings or registrations  with, or notifications
                         to, any public body or authority are necessary,  and no
                         consents  or  approvals   of  any  third   parties  are
                         necessary,  in  connection  with (a) the  execution and
                         delivery  by the Parent and the Buyer of the  Agreement
                         and Plan of Merger and by the Buyer of the Bank  Merger
                         Agreement or (b) the consummation by the Parent and the
                         Buyer of the Merger or by the Buyer of the Bank Merger.
                         Neither the Parent nor the Buyer has any  knowledge  of
                         any fact or  circumstance  relating to the Buyer or its
                         subsidiaries  or other  Affiliates  that is  reasonably
                         likely to  materially  impede or delay  receipt  of any
                         consents of Governmental Authorities.

                    (ii) Neither the execution  and delivery of this  Agreement,
                         the   Agreement   and  Plan  of  Merger  or  the  other
                         Transaction Documents to which the Buyer or the Parent,
                         as applicable,  is a party by the Parent and the Buyer,
                         as applicable,  nor the  consummation by the Parent and
                         the Buyer of the  transactions  contemplated  hereby or
                         thereby;  nor  compliance  by the  Parent and the Buyer
                         with any of the terms or provisions  hereof or thereof,
                         will  (i)  assuming  that  the  consents,  waivers  and
                         approvals  referred to in Section 3.3 of the  Agreement
                         and Plan of Merger  are duly  obtained,  violate in any
                         respect any statute, code, ordinance, rule, regulation,
                         judgment,  order, writ, decree or injunction applicable
                         to the Parent or the Buyer,  or (ii) violate,  conflict
                         with,  or result in a breach  of,  any  provisions  of,
                         constitute a default (or an event

                                      A-70

Exhibit I
Form of Stockholder Agreement


                         which,  with  notice  or  lapse  of   time,  or   both,
                         would constitute  a  default)  under,  result  in   the
                         termination of, accelerate the performance required by,
                         or result in a right of termination or  acceleration or
                         the creation of any lien, security interest,  charge or
                         other encumbrance upon any of the  properties or assets
                         of the Parent or the Buyer  under  any  of  the  terms,
                         conditions  or   provisions  of  (y)  the  Articles  of
                         Organization  or other charter  document of like nature
                         or By-Laws  of the  Parent or the  Buyer,  or (z)  any
                         note,  bond,  mortgage,  indenture,  deed   of   trust,
                         license,   lease,  agreement  or  other  instrument  or
                         obligation to which the Parent or the Buyer is a  party
                         as issuer,  guarantor or obligor, or by which it or any
                         of its  properties or assets may be  bound or affected,
                         except,  in the case of  clause (ii)(z) above, for such
                         violations,   conflicts,  breaches  or  defaults  which
                         either  individually or in the aggregate will  not have
                         a Material Adverse Effect  on the  Parent or the Buyer.

                    (d)  Financing. On the date hereof, the Buyer is, and on the
                         Closing Date,  the Buyer will be, at least  "adequately
                         capitalized,"  as such term is defined in the rules and
                         regulations  promulgated  by the FDIC.  Buyer will have
                         available  to it  at  the  Effective  Time  sources  of
                         capital and  financing  sufficient to pay the aggregate
                         Merger  Consideration  and to  pay  any  other  amounts
                         payable  pursuant to this  Agreement  and to effect the
                         transactions contemplated hereby. Neither the Buyer nor
                         Parent  nor any of their  affiliates  is an  interested
                         shareholder  of the Seller  within the  meaning of PBCL
                         Section 2553,  and neither  Buyer,  Parent nor any such
                         affiliate  owns,  whether  beneficially,  of  record or
                         equitably,   any  shares  of  capital  stock  or  other
                         securities of Seller.

         6. Irrevocable  Proxy.  Subject to the last sentence of this Section 6,
            ------------------
by execution of this Agreement,  Stockholder does hereby appoint Buyer with full
power of  substitution  and  resubstitution,  as  Stockholder's  true and lawful
attorney and irrevocable  proxy, to the full extent of the undersigned's  rights
with respect to the Shares, to vote, if the Stockholder is unable to perform his
obligations under this Agreement, each of such shares solely with respect to the
matters  set forth in  Section 1 hereof.  Stockholder  intends  this proxy to be
irrevocable and coupled with an interest hereafter until the Expiration Date and
hereby revokes any proxy  previously  granted by Stockholder with respect to the
Shares.   Notwithstanding  anything  contained  herein  to  the  contrary,  this
irrevocable proxy shall automatically terminate upon the Expiration Date of this
Agreement.

         7. No Solicitation. From and after the date hereof until the Expiration
            ---------------
Date,  Stockholder,  in its capacity as a stockholder of the Seller,  shall not,
nor,  to the  extent  applicable  to  Stockholder,  shall he  permit  any of his
affiliates to, nor shall he authorize any partner, officer director,  advisor or
representative  of,  Stockholder  or any  of its  affiliates  to,  (i)  solicit,
initiate or knowingly  encourage the submission of, any inquiries,  proposals or
offers  from  any  person

                                      A-71

Exhibit I
Form of Stockholder Agreement


relating to a proposal regarding an Acquisition Transaction, (ii) enter into any
agreement with respect to an Acquisition  Transaction  (other than the Agreement
and Plan of  Merger),  (iii)  solicit  proxies  or become a  "participant"  in a
"solicitation"  (as such terms are defined in Regulation  14A under the Exchange
Act) with respect to an  Acquisition  Transaction  (other than the Agreement and
Plan of Merger) or otherwise encourage or assist any party in taking or planning
any action that would  compete  with,  restrain or otherwise  serve to interfere
with or inhibit the timely  consummation  of the Merger in  accordance  with the
terms of the Agreement and Plan of Merger, (iv) initiate a stockholders' vote or
action by consent of the Seller's  stockholders  with respect to an  Acquisition
Transaction,  or (v)  except by reason  of this  Agreement  become a member of a
"group" (as such term is used in Section 13(d) of the Exchange Act) with respect
to any  voting  securities  of Seller  that  takes any  action in  support of an
Acquisition Transaction.

     8.  Specific  Enforcement.   The  Stockholder  has  signed  this  Agreement
         ---------------------
intending to be legally bound thereby.  The  Stockholder  expressly  agrees that
this  Agreement  shall be  specifically  enforceable  in any court of  competent
jurisdiction  in accordance with its terms against the  Stockholder.  All of the
covenants and agreements  contained in this Agreement shall be binding upon, and
inure to the benefit of, the respective parties and their permitted  successors,
assigns,  heirs, executors,  administrators and other legal representatives,  as
the case may be.

     9.   Counterparts.   This   Agreement  may  be  executed  in  one  or  more
          ------------
counterparts, each of which will be deemed an original but all of which together
shall constitute one and the same instrument.

     10. No waivers.  No waivers of any breach of this Agreement extended by the
         ----------
Buyer  to the  Stockholder  shall be  construed  as a waiver  of any  rights  or
remedies of the Buyer with  respect to any other  stockholder  of the Seller who
has  executed an  agreement  substantially  in the form of this  Agreement  with
respect to Shares held or subsequently  held by such stockholder or with respect
to any subsequent breach of the Stockholder or any other such stockholder of the
Seller.  No waiver of any  provisions  hereof by either  party shall be deemed a
waiver of any other  provisions  hereof  by any such  party,  nor shall any such
waiver be deemed a continuing waiver of any provision hereof by such party.

     11.  Miscellaneous.  This  Agreement  to be  governed  by the  laws  of the
          -------------
Commonwealth  of  Pennsylvania,  without  giving  effect  to the  principles  of
conflicts of laws thereof. If any provision hereof is deemed unenforceable,  the
enforceability of the other provisions hereof shall not be affected.

     12. Capacity as Stockholder. Stockholder signs this Agreement solely in the
         -----------------------
Stockholder's  capacity  as  a  stockholder  of  the  Seller,  and  not  in  the
Stockholder's  capacity as a director,  officer or employee of the Seller or any
of its subsidiaries or in the  Stockholder's  capacity as a trustee or fiduciary
of any ERISA plan or trust.  Notwithstanding  anything  herein to the  contrary,
nothing herein shall in any way restrict a director and/or officer of the Seller
in the exercise of his or her fiduciary duties  consistent with the terms of the
Agreement  and Plan of Merger as a director  and/or  officer of the Seller or in
his or her  capacity  as a trustee  or  fiduciary  of any ERISA plan or trust or
prevent or be  construed  to create any  obligation  on the part of any

                                      A-72

Exhibit I
Form of Stockholder Agreement


director  and/or  officer of the Seller or any trustee or fiduciary of any ERISA
plan or trust from taking any action in his or her capacity as a director of the
Seller.

     13. No Agreement  Until Executed.  Irrespective  of negotiations  among the
         ----------------------------
parties or the exchanging of drafts of this Agreement,  this Agreement shall not
constitute  or be deemed to  evidence  a  contract,  agreement,  arrangement  or
understanding  between  the  parties  hereto  unless  and until (i) the Board of
Directors  of  the  Seller  has  approved,   for  purposes  of  any   applicable
anti-takeover laws and regulations, and any applicable provision of the Seller's
Articles  of  Incorporation,  the  possible  acquisition  of the Shares by Buyer
pursuant to the  Agreement  and Plan of Merger,  (ii) the  Agreement and Plan of
Merger is executed by all parties thereto,  and (iii) this Agreement is executed
by all parties hereto.

     14. Entire  Agreement.  This  Agreement  supersedes  all prior  agreements,
         -----------------
written or oral,  among the parties  hereto with  respect to the subject  matter
hereof and contains the entire  agreement  among the parties with respect to the
subject  matter  hereof.  This  Agreement  may not be amended,  supplemented  or
modified,  and no  provisions  hereof may be  modified  or waived,  except by an
instrument in writing signed by each party hereto.

                            [SIGNATURE PAGE FOLLOWS]


                                      A-73

Exhibit I
Form of Stockholder Agreement







         EXECUTED as of the date first above written.


                                   STOCKHOLDER


                                       Name: ___________________________________

                                       CITIZENS BANK OF PENNSYLVANIA

                                       By:______________________________________
                                       Name:____________________________________
                                       Title: __________________________________


                                      A-74

Exhibit I
Form of Stockholder Agreement


                                  SCHEDULE 1(1)




          Stockholder               Shares                 Options



         Notwithstanding  anything  in  this  Agreement  to  the  contrary,  the
Stockholder  does not  represent  that the  Stockholder  has any voting or other
power  with  respect  to any of the  Shares  set forth  above  which are  Shares
allocable to such  Stockholder's  account  under any employee  stock  ownership,
deferred  investment  or other similar plan of the Seller (other than for Shares
allocable to the  Stockholder's  account under an employee stock  ownership plan
for which the Stockholder does have voting power).


- --------
     1 Shares  include  shares  allocable to a  stockholder's  account under the
Seller's employee stock ownership, deferred investment or other similar plans of
the Seller.


                                      A-75


                                                                      APPENDIX B

              [Form of Opinion of Sandler O'Neill & Partners, L.P.]



[Date]



Board of Directors
Thistle Group Holdings, Co.
6060 Ridge Avenue
Philadelphia, PA  19128


Gentlemen:

         Thistle Group Holdings,  Co.  ("Thistle") has entered into an Agreement
and Plan of Merger (the  "Agreement"),  dated as of  September  21,  2003,  with
Citizens Bank of Pennsylvania  ("Citizens  Bank") and Citizens  Financial Group,
Inc. (collectively,  "Citizens"),  pursuant to which Thistle will be acquired by
Citizens  through the merger of a newly formed  subsidiary of Citizens Bank with
and  into  Thistle  (the  "Merger").  Under  the  terms of the  Agreement,  upon
consummation of the Merger,  each share of Thistle common stock,  par value $.10
per share, issued and outstanding  immediately prior to the Merger (the "Thistle
Shares"),  other  than  certain  shares  specified  in the  Agreement,  will  be
converted into the right to receive $26.00 in cash without interest (the "Merger
Consideration"). The terms and conditions of the Merger are more fully set forth
in the  Agreement.  You have  requested our opinion as to the  fairness,  from a
financial point of view, of the Merger  Consideration  to the holders of Thistle
Shares.

         Sandler  O'Neill & Partners,  L.P., as part of its  investment  banking
business,  is regularly  engaged in the valuation of financial  institutions and
their securities in connection with mergers and acquisitions and other corporate
transactions.  In connection  with this opinion,  we have reviewed,  among other
things: (i) the Agreement;  (ii) certain publicly available financial statements
and other historical  financial  information of Thistle that we deemed relevant;
(iii) certain publicly available  historical  financial  information of Citizens
that we deemed  relevant;  (iv) financial  projections for Thistle for the years
ending December 31, 2003 through 2008 reviewed with Thistle's senior  management
and the views of Thistle's senior management,  based on limited discussions with
them, regarding Thistle's business,  financial condition,  results of operations
and prospects;  (v) the views of senior management of Citizens, based on limited
discussions  with  representatives  of senior  management,  regarding  Citizens'
financial  condition and prospects;  (vi) the publicly reported historical price
and trading  activity for  Thistle's  common  stock,  including a comparison  of
certain financial and stock market information for Thistle with similar publicly
available  information  for certain other  companies the securities of which are
publicly   traded;   (vii)  the  financial  terms  of  certain  recent  business
combinations  in  the  savings  institution  industry,  to the  extent  publicly
available;  (viii) the  current  market  environment  generally  and the banking
environment in particular;  and (ix) such other information,  financial studies,
analyses and  investigations  and financial,  economic and

                                      B-1



Board of Directors
Thistle Group Holdings, Co.
[Date]
Page 2

market criteria as we considered relevant.

         In  performing  our  review,  we have  relied  upon  the  accuracy  and
completeness of all of the financial and other information that was available to
us from public sources,  that was provided to us by Thistle or Citizens or their
respective representatives or that was otherwise reviewed by us and have assumed
such accuracy and completeness  for purposes of rendering this opinion.  We have
further relied on the assurances of management of Thistle and Citizens that they
are not  aware  of any  facts  or  circumstances  that  would  make  any of such
information  inaccurate  or  misleading.  We have not been asked to and have not
undertaken an independent  verification of any of such information and we do not
assume any responsibility or liability for the accuracy or completeness thereof.
We did not make an independent  evaluation or appraisal of the specific  assets,
the collateral  securing assets or the liabilities  (contingent or otherwise) of
Thistle or Citizens or any of their  subsidiaries,  or the collectibility of any
such assets, nor have we been furnished with any such evaluations or appraisals.
We did not make an  independent  evaluation of the adequacy of the allowance for
loan  losses of Thistle or  Citizens  or any of their  subsidiaries  nor have we
reviewed any  individual  credit files relating to Thistle or Citizens or any of
their  subsidiaries  and,  with your  permission,  we have  assumed  that  their
respective  allowances  for loan losses are adequate to cover such losses.  With
respect  to  the  financial  projections  reviewed  with  Thistle's  management,
Thistle's  management  has  confirmed  that  they  reflect  the  best  currently
available  estimates  and judgments of such  management of the future  financial
performance  of  Thistle  and we have  assumed  that  such  performance  will be
achieved.  We  express  no  opinion  as to  such  financial  projections  or the
assumptions on which they are based. We have also assumed that there has been no
material change in Thistle's or Citizens' assets,  financial condition,  results
of operations, business or prospects since the date of the most recent financial
statements made available to us. We have assumed in all respects material to our
analysis that Thistle and Citizens will remain as going concerns for all periods
relevant  to  our  analyses,  that  all of the  representations  and  warranties
contained in the Agreement and all related agreements are true and correct, that
each party to such agreements  will perform all of the covenants  required to be
performed by such party under such agreements and that the conditions  precedent
in the Agreement are not waived.

         Our opinion is  necessarily  based on financial,  economic,  market and
other  conditions as in effect on, and the  information  made available to us as
of, the date hereof.  Events  occurring  after the date hereof could  materially
affect this  opinion.  We have not  undertaken  to update,  revise,  reaffirm or
withdraw this opinion or otherwise  comment upon events occurring after the date
hereof.  We are expressing no opinion herein as to the prices at which Thistle's
common stock may trade at any time.

         We have acted as Thistle's  financial  advisor in  connection  with the
Merger and will receive a fee for our services,  a substantial  portion of which
is contingent upon  consummation of the Merger.  We have also received a fee for
rendering this opinion.  Thistle has also agreed to indemnify us against certain
liabilities arising out of our engagement. In the past, we have provided certain
other

                                      B-2



Board of Directors
Thistle Group Holdings, Co.
[Date]
Page 2

investment banking services for Thistle and have received  compensation for such
services.  In addition,  as we have previously  advised you, we have in the past
provided  certain  investment  banking  services to Citizens  and have  received
compensation for such services and may provide,  and receive  compensation  for,
such services in the future.

         In the  ordinary  course of our  business  as a  broker-dealer,  we may
purchase  securities  from and sell  securities to Thistle and Citizens or their
affiliates.  We may also actively trade the equity securities of Thistle for our
own account and for the accounts of our customers and,  accordingly,  may at any
time hold a long or short position in such securities.

         Our  opinion  is  directed  to the Board of  Directors  of  Thistle  in
connection  with its  consideration  of the  Merger  and does not  constitute  a
recommendation  to any shareholder of Thistle as to how such shareholder  should
vote at any meeting of shareholders called to consider and vote upon the Merger.
Our opinion is directed only to the fairness of the Merger  Consideration to the
holders of Thistle  Shares from a  financial  point of view and does not address
the  underlying  business  decision  of  Thistle  to engage in the  Merger,  the
relative  merits of the Merger as  compared  to any other  alternative  business
strategies  that might exist for Thistle or the effect of any other  transaction
in which Thistle  might engage.  Our opinion is not to be quoted or referred to,
in whole or in part, in a registration statement, prospectus, proxy statement or
in any other  document,  nor shall this opinion be used for any other  purposes,
without Sandler  O'Neill's prior written  consent;  provided,  however,  that we
hereby  consent to the  inclusion  of this  opinion as an appendix to  Thistle's
proxy  statement  dated the date hereof and to the  references  to this  opinion
therein.

         Based upon and subject to the foregoing,  it is our opinion that, as of
the date  hereof,  the Merger  Consideration  to be  received  by the holders of
Thistle Shares is fair to such shareholders from a financial point of view.


                                                              Very truly yours,




                                   B-3




- --------------------------------------------------------------------------------
                           THISTLE GROUP HOLDINGS, CO.
                                6060 RIDGE AVENUE
                        PHILADELPHIA, PENNSYLVANIA 19128
                                 (215) 483-3777
- --------------------------------------------------------------------------------
                         SPECIAL MEETING OF SHAREHOLDERS
                              _______________, 2003
- --------------------------------------------------------------------------------

         The undersigned hereby appoints the Board of Directors of Thistle Group
Holdings, Co. ("Thistle"), or its designee, with full powers of substitution, to
act as attorneys and proxies for the  undersigned,  to vote all shares of common
stock of  Thistle  which the  undersigned  is  entitled  to vote at the  Special
Meeting of Shareholders (the "Meeting"),  to be held at Williamson's Restaurant,
One  Belmont   Avenue,   Bala  Cynwyd,   Pennsylvania,   19004  on   __________,
_______________,  2003,  at  __:__  _.m.,  Eastern  Time,  and  at any  and  all
adjournments thereof, as follows:



                                                                     FOR     AGAINST    ABSTAIN
                                                                     ---     -------    -------

    
1.        Proposal to approve and adopt an
          agreement and plan of merger, dated
          September 22, 2003, by and among Citizens
          Bank of Pennsylvania, Citizens Financial
          Group, Inc. and Thistle Group Holdings, Co.,
          pursuant to which, among other things,
          (i) a newly-formed subsidiary of Citizens Bank
          of Pennsylvania will merge with and into Thistle
          and (ii) upon consummation of the merger, each
          outstanding share of Thistle common stock (other
          than certain shares held by Thistle or Citizens)
          will be converted into the right to receive $26.00
          in cash, without interest.                                 |_|       |_|        |_|



          The Board of Directors recommends a vote "FOR" the above proposition.

- --------------------------------------------------------------------------------
THIS PROXY WILL BE VOTED AS DIRECTED, BUT IF NO INSTRUCTIONS ARE SPECIFIED, THIS
SIGNED  PROXY WILL BE VOTED FOR EACH OF THE  PROPOSITIONS  STATED.  IF ANY OTHER
BUSINESS IS PRESENTED AT SUCH  MEETING,  THIS PROXY WILL BE VOTED BY THOSE NAMED
IN THIS  PROXY IN  THEIR  BEST  JUDGMENT.  AT THE  PRESENT  TIME,  THE  BOARD OF
DIRECTORS KNOWS OF NO OTHER BUSINESS TO BE PRESENTED AT THE MEETING.
- --------------------------------------------------------------------------------



                THIS PROXY IS SOLICITED BY THE BOARD OF DIRECTORS

          Should the  undersigned  be present and elects to vote at the Meeting,
or at any  adjournments  thereof,  and after  notification  to the  Secretary of
Thistle at the Meeting of the  shareholder's  decision to terminate  this proxy,
the power of said  attorneys  and proxies shall be deemed  terminated  and of no
further force and effect. The undersigned may also revoke this proxy by filing a
subsequently  dated proxy or by notifying the Secretary of Thistle of his or her
decision to terminate this proxy.

          The  undersigned  acknowledges  receipt  from  Thistle  prior  to  the
execution  of this proxy of a Notice of Special  Meeting  and a Proxy  Statement
dated _______________, 2003.


                                                    Please check here if you
Dated:  ______________________, 2003        |_|     plan to attend the Meeting.



- ----------------------------------          ------------------------------------
SIGNATURE OF SHAREHOLDER                    SIGNATURE OF SHAREHOLDER


- ----------------------------------          ------------------------------------
PRINT NAME OF SHAREHOLDER                   PRINT NAME OF SHAREHOLDER


Please sign exactly as your name appears on this form of proxy.  When signing as
attorney, executor,  administrator,  trustee, or guardian, please give your full
title. If shares are held jointly, each holder should sign.

- --------------------------------------------------------------------------------
PLEASE  COMPLETE,  DATE,  SIGN,  AND MAIL THIS PROXY  PROMPTLY  IN THE  ENCLOSED
POSTAGE-PAID ENVELOPE.
- --------------------------------------------------------------------------------