Exhibit 99.1(a)(1)(i)

                           OFFER TO PURCHASE FOR CASH
                                       BY
                               RSV BANCORP, INC.
                                       OF
             UP TO 202,000 SHARES OF COMMON STOCK, PAR VALUE $0.10
                              AT A PURCHASE PRICE
             NOT GREATER THAN $19.00 NOR LESS THAN $17.00 PER SHARE

OUR OFFER AND YOUR RIGHT TO WITHDRAW YOUR SHARES  EXPIRE AT 5:00 P.M.,  NEW YORK
CITY TIME, ON OCTOBER 15, 2004, UNLESS THE OFFER IS EXTENDED.  WE MAY EXTEND THE
OFFER PERIOD AT ANY TIME.

RSV BANCORP, INC. IS:

o    offering to purchase up to 202,000  shares of our common  stock in a tender
     offer; and
o    offering to purchase  these  shares at a price not greater  than $19.00 nor
     less than $17.00 per share in cash, without interest.

IF YOU WANT TO TENDER YOUR SHARES INTO OUR OFFER, THEN YOU MUST:

o    specify  the price  between  $17.00 and $19.00 at which you are  willing to
     tender your shares;
o    specify the number of shares you want to tender; and
o    follow  the  instructions  in  this  document  and the  related  documents,
     including the accompanying letter of transmittal, to submit your shares.

WHEN OUR OFFER EXPIRES:

o    we  will  select  the  lowest   purchase   price   specified  by  tendering
     stockholders  that will allow us to purchase  up to 202,000  shares or such
     lesser number of shares as are tendered;
o    if the number of shares tendered at or below the selected price is not more
     than 202,000, we will purchase all these shares at that price; and
o    if the number of shares  tendered  at or below the  selected  price is more
     than 202,000, we will purchase shares at the selected price:

     o    first from  holders of less than 100 shares who  tendered all of their
          shares at or below the selected price, and
     o    then,  on a pro rata basis from all other  stockholders  who  tendered
          shares at or below the selected price.

OUR OFFER IS NOT CONDITIONED ON ANY MINIMUM NUMBER OF SHARES BEING TENDERED. OUR
OFFER IS, HOWEVER, SUBJECT TO OTHER CONDITIONS DISCUSSED IN SECTION 7.

OUR BOARD OF DIRECTORS  HAS  APPROVED  THIS OFFER.  HOWEVER,  NEITHER WE NOR ANY
MEMBER  OF  OUR  BOARD  OF  DIRECTORS  NOR  THE  INFORMATION   AGENT  MAKES  ANY
RECOMMENDATION  TO YOU AS TO WHETHER YOU SHOULD TENDER OR REFRAIN FROM TENDERING
YOUR  SHARES OR AS TO THE PRICE OR PRICES AT WHICH YOU MAY CHOOSE TO TENDER YOUR
SHARES. YOU MUST MAKE YOUR OWN DECISION AS TO WHETHER TO TENDER YOUR SHARES AND,
IF SO, HOW MANY  SHARES TO TENDER  AND THE PRICE OR PRICES AT WHICH YOUR  SHARES
SHOULD BE TENDERED.

This document  contains  important  information  about our offer. We urge you to
read it in its entirety.

                    The Information Agent for this Offer is:
                             D. F. King & Co., Inc.

            The date of this Offer to Purchase is September 14, 2004


                              IMPORTANT PROCEDURES

IF YOU  WANT  TO  TENDER  ALL OR PART OF  YOUR  SHARES,  YOU  MUST DO ONE OF THE
FOLLOWING BEFORE THE EXPIRATION DATE:

o    if your shares are registered in the name of a broker,  dealer,  commercial
     bank,  trust  company or other  nominee,  contact  the nominee and have the
     nominee tender your shares for you; or

o    if you hold  certificates  in your own name, then (a) complete and sign the
     letter of transmittal  according to its  instructions,  and (b) deliver (i)
     the letter of transmittal,  together with any required signature guarantee,
     (ii) the stock  certificates  representing your shares, and (iii) any other
     documents  required by the letter of  transmittal to Registrar and Transfer
     Company, (the "depositary").

IF YOU WANT TO TENDER YOUR SHARES, BUT:

o    your  stock  certificates  representing  your  shares  are not  immediately
     available or they cannot be delivered to the depositary, or

o    your other required  documents cannot be delivered to the depositary by the
     expiration date,

then you can  still  tender  your  shares,  if you  comply  with the  guaranteed
delivery procedure described in Section 3.

     TO TENDER YOUR SHARES YOU MUST FOLLOW THE PROCEDURES  DESCRIBED IN (A) THIS
DOCUMENT, (B) THE LETTER OF TRANSMITTAL,  AND (C) THE OTHER DOCUMENTS RELATED TO
OUR OFFER, INCLUDING CHOOSING A PRICE AT WHICH YOU WANT TO TENDER YOUR SHARES.

     If you wish to maximize  the chance that your shares will be  purchased  by
us,  you  should  check the box next to  "Shares  tendered  at price  determined
pursuant to the offer" in the section of the letter of transmittal titled "Price
(In  Dollars)  Per Share At Which  Shares  Are Being  Tendered."  Note that this
                                                                  --------------
election  could  result in your shares being  purchased at the minimum  price of
- --------------------------------------------------------------------------------
$17.00 per share.
- ----------------

     If you have any questions or need assistance, you should contact D. F. King
& Co.,  Inc.,  (the  "information  agent") for our offer,  at their  address and
telephone number on the back page of this document.  You may request  additional
copies of this  document,  the letter of transmittal or the notice of guaranteed
delivery from the information agent.




                               TABLE OF CONTENTS


SECTION                                                                     PAGE

Summary Term Sheet............................................................ 1

Forward-Looking Statements.................................................... 5

The Offer..................................................................... 6

     1.   Number of Shares; Price; Priority of Purchase....................... 6
     2.   Purposes of the Offer; Certain Effects of the Offer................. 9
     3.   Procedures for Tendering Shares.....................................11
     4.   Withdrawal Rights...................................................16
     5.   Purchase of Shares and Payment of Purchase Price....................17
     6.   Conditional Tender Procedures.......................................18
     7.   Conditions of Our Offer.............................................19
     8.   Price Range of Shares; Dividends....................................21
     9.   Source and Amount of Funds..........................................22
     10.  Information About Us and the Shares.................................22
     11.  Interests  of  Directors  and  Executive  Officers;
             Transactions  and Arrangements Concerning Shares.................22
     12.  Effects of Our Offer on the Market for Our Shares;
             Registration Under the Exchange Act..............................32
     13.  Legal Matters; Regulatory Approvals.................................33
     14.  Extension of Our Offer; Termination; Amendment......................33
     15.  Federal Income Tax Consequences.....................................34
     16.  Fees and Expenses...................................................38
     17.  Miscellaneous.......................................................38



                               SUMMARY TERM SHEET

     We  are  providing  this  summary  term  sheet  for  your  convenience.  It
highlights material  information in this document.  However,  you should realize
that it does not  describe  all of the  details of our offer to the same  extent
that they are described in the body of this  document.  We urge you to read this
entire  document and the related  letter of transmittal  carefully  because they
contain  the  full  details  of our  offer.  Where  helpful,  we  have  included
references to the sections of this document  where you will find a more complete
discussion.


WHO IS OFFERING TO PURCHASE MY SHARES?

RSV Bancorp,  Inc.  ("RSV  Bancorp").  We are offering to purchase up to 202,000
shares of our outstanding common stock. See Section 10.

WHAT IS THE PURCHASE PRICE?

The price range for our offer is $17.00 to $19.00.

We are  conducting  the offer  through a procedure  commonly  called a "modified
Dutch  auction." This  procedure  allows you to choose a price within this price
range at which you are willing to sell your shares to us.

We will look at the prices chosen by stockholders for all of the shares properly
tendered.  We will then select the lowest  price that will allow us to buy up to
202,000  shares.  If a lesser  number of shares is tendered,  we will select the
price that will  allow us to buy all shares  that were  properly  tendered.  All
shares we purchase will be purchased at the same price,  even if you have chosen
a lower price, but we will not purchase any shares tendered at a price above the
price selected in accordance with these procedures.

If you wish to  maximize  the chance that your  shares  will be  purchased,  you
should check the box next to "Shares  tendered at price  determined  pursuant to
the  offer" in the  section  of the  letter of  transmittal  titled  "Price  (In
Dollars) Per Share At Which Shares Are  Tendered."  You should  understand  that
this election  could result in your shares being  purchased at the minimum price
of $17.00 per share. See Section 1.

HOW AND WHEN WILL I BE PAID?

If your shares are purchased in our offer,  you will be paid the purchase price,
in cash, without interest, promptly after the expiration of the offer period and
the  acceptance  of the shares for  payment.  There may be tax  consequences  to
receiving this payment. See Sections 1, 3, 5 and 15.

                                       1


HOW MANY SHARES WILL RSV BANCORP PURCHASE IN ALL?

We will purchase up to 202,000 shares in our offer, or approximately  30% of our
outstanding  common  stock.  We also  reserve the right to  purchase  additional
shares  up to  2%  of  the  outstanding  shares,  subject  to  applicable  legal
requirements. Our offer is not conditioned on any minimum number of shares being
tendered. See Section 1.

IF I TENDER MY SHARES, HOW MANY OF MY SHARES WILL RSV BANCORP PURCHASE?

All the shares that you tender in our offer may not be  purchased,  even if they
are  tendered at or below the  purchase  price we select.  If more than  202,000
shares are tendered at or below the selected  purchase  price,  we will purchase
shares based on the following order of priority:

     o    First,  we will purchase shares from all holders of "odd lots" of less
          -----
          than 100 shares  who  properly  tender  all of their  shares at prices
          equal to or below the selected price.

     o    Second,  we will  purchase  shares  from all  other  stockholders  who
          ------
          properly tender shares at prices equal to or below the selected price,
          on a pro rata  basis,  subject to the  conditional  tender  provisions
          described  in  Section  6. As a  result,  we will  purchase  the  same
          percentage of shares from each  tendering  stockholder  in this second
          category.  We  will  announce  this  proration  percentage,  if  it is
          necessary, after our offer expires.

As we noted  above,  we may also  choose to  purchase  an  additional  2% of the
outstanding shares, subject to applicable legal rules. See Section 1.

HOW WILL RSV BANCORP PAY FOR THE SHARES?

We would need a maximum of $3,838,000 to purchase  202,000 shares at the highest
price of $19.00.  We will use cash on hand and  dividends  from Mt. Troy Bank to
pay for the shares we purchase in this offer. See Section 9.

HOW LONG DO I HAVE TO TENDER MY SHARES TO RSV BANCORP

You may tender your shares  until our offer  expires.  The offer is scheduled to
expire on October 15, 2004, at 5:00 p.m.,  New York City Time, but we may choose
to extend our offer at any time.  We cannot  assure you that we will  extend our
offer or, if we extend it, for how long it will be extended.  See Sections 1 and
14. If a broker,  dealer,  commercial bank, trust company or other nominee holds
your shares, it is likely they have an earlier deadline for accepting the offer.

HOW WILL I BE NOTIFIED IF RSV BANCORP EXTENDS THIS OFFER?

If we extend our offer, we will make a public announcement before 9:00 a.m., New
York City Time, on the first business day after the scheduled  expiration  date.
See Section 14.


                                       2

WHAT ARE THE CONDITIONS TO RSV BANCORP'S OFFER?

Our obligation to accept and pay for your tendered  shares is  conditioned  upon
the  satisfaction  or waiver of the conditions  described in this document.  See
Section 7.

HOW DO I TENDER MY SHARES?

To tender your  shares,  you must  complete one of the actions  described  under
"Important  Procedures"  on the inside front cover of this  document  before the
expiration date.

You may also contact the information  agent or your broker for  assistance.  The
contact  information  for the  Information  agent  is on the  back  page of this
document.

See Section 3 and the instructions to the letter of transmittal.

ONCE I HAVE TENDERED SHARES IN THE OFFER, CAN I CHANGE MY MIND?

Yes.  If you tender  your shares and change  your mind,  you may  withdraw  your
shares at any time before our offer expires.

In addition,  after our offer  expires,  if we have not accepted for payment the
shares you have  tendered to us, you may withdraw  your shares at any time after
12:00 midnight, New York City Time, on November 9, 2004. See Section 4.

To  withdraw  your  shares,  you must  timely  deliver a written  notice of your
withdrawal to the depositary at the address or facsimile number appearing on the
back page of this  document.  Your notice of  withdrawal  must  specify (1) your
name,  (2) the  number  of  shares  to be  withdrawn,  and  (3) the  name of the
registered  holder of the  shares.  Some  additional  requirements  apply if the
certificates  for  the  shares  to be  withdrawn  have  been  delivered  to  the
depositary. See Section 4.

WHAT DO RSV BANCORP AND ITS BOARD OF DIRECTORS THINK ABOUT THIS OFFER?

Our Board of Directors has approved this offer.  However,  neither we, our board
of directors,  nor the information agent is making any recommendation  regarding
whether you should  tender or not tender your shares or at what price you should
choose to tender your shares. You must decide whether to tender your shares and,
if so,  how many  shares  to  tender  and the  price or prices at which you will
tender them. You should  discuss  whether to tender your shares with your broker
or other  financial or tax advisor.  Our directors  and executive  officers have
advised us that they do not intend to tender shares in our offer. See Section 2.

                                       3


WHAT IS A RECENT MARKET PRICE OF MY RSV BANCORP SHARES?

Our common  stock is traded on the OTC Bulletin  Board under the symbol  "RSVI."
Prior to July 1, 2004,  our common stock had traded under the symbol  "RSVB." On
September 8, 2004, the last trading day prior to commencement of our offer,  the
closing sale price of our common stock on the OTC Bulletin Board was $17.10.  We
urge you to obtain more current market  quotations for your shares.  For trading
information regarding the shares, you may call D. F. King & Co., Inc., toll free
at (800) 207-3158, See Section 10.

WILL I HAVE TO PAY BROKERAGE  COMMISSIONS  OR STOCK  TRANSFER TAX IF I TENDER MY
SHARES TO RSV BANCORP?

If you are a  registered  stockholder  and tender  your  shares  directly to the
depositary,  you  will not need to pay any  brokerage  commissions.  If you hold
shares through a broker or bank, however,  you should ask your broker or bank to
see if you will be charged a fee to tender your shares. See Section 3.

If you instruct the  depositary in the letter of transmittal to make the payment
for the shares to the registered  holder,  you will not incur any stock transfer
tax. See Section 5.

WHAT ARE THE UNITED STATES FEDERAL INCOME TAX CONSEQUENCES IF I TENDER MY SHARES
TO RSV BANCORP?

Generally, you will be subject to United States federal income taxation when you
receive cash from us in exchange for the shares you tender. The cash you receive
will be treated either as:

     o    a sale or exchange eligible for capital gains treatment; or
     o    a dividend subject to ordinary income tax rates.

See Section 15.

WHOM DO I CONTACT IF I HAVE QUESTIONS ABOUT RSV BANCORP'S OFFER?

Our information  agent can help answer your questions.  The information agent is
D. F. King & Co.,  Inc.  Their contact  information  appears on the back page of
this document.

FOLLOWING THE OFFER, WILL RSV BANCORP CONTINUE AS A PUBLIC COMPANY?

The  completion  of the offer in  accordance  with its terms  will not cause RSV
Bancorp to cease being  subject to the  periodic  reporting  obligations  of the
Securities Exchange Act of 1934, as amended. See Section 12.

IF I DECIDE NOT TO TENDER, HOW WILL THE OFFER AFFECT MY SHARES OF COMMON STOCK?

Stockholders who choose not to tender will own a greater percentage  interest in
our outstanding common stock following the consummation of the offer.

                                       4


                           FORWARD-LOOKING STATEMENTS

     This document contains a number of forward-looking statements regarding our
financial condition, results of operations and business. These statements may be
made  directly  in this  document  or may be  incorporated  in this  document by
reference to other documents.  These  statements may also include  references to
periods following the completion of our offer or other transactions described in
this document.  You can find many of these  statements by looking for words such
as "believes," "expects," "anticipates," "estimates," "intends," "plans," "may,"
"will" and "potential" and for similar expressions.  Forward-looking  statements
involve substantial risks and uncertainties.  Some of the factors that may cause
actual   results  to  differ   materially   from  those   contemplated   by  the
forward-looking  statements  include,  but are not  limited  to,  the  following
possibilities:

     o    the timing and occurrence or non-occurrence  of events,  including the
          conditions to our offer,  may be subject to  circumstances  beyond our
          control;

     o    there  may  be  increases  in  competitive  pressure  among  financial
          institutions or from non-financial institutions;

     o    changes in the interest rate  environment may reduce interest  margins
          or may adversely affect mortgage banking operations;

     o    changes  in  deposit  flows,  loan  demand or real  estate  values may
          adversely affect our business;

     o    changes in accounting principles, policies or guidelines may cause our
          financial condition to be perceived differently;

     o    general  economic  conditions,  either  nationally or locally,  in the
          markets in which we do business,  or conditions in securities markets,
          the banking  industry or the mortgage  banking  industry,  may be less
          favorable than we currently anticipate;

     o    legislation or regulatory changes may adversely affect our business;

     o    technological  changes  may be more  difficult  or  expensive  than we
          anticipate;

     o    success  or  consummation  of new  business  initiatives  may be  more
          difficult or expensive than we anticipate; or

     o    litigation  or  other  matters  before  regulatory  agencies,  whether
          currently  existing  or  commencing  in  the  future,  may  delay  the
          occurrence or non-occurrence of events longer than we anticipate.

     All subsequent written and oral forward-looking  statements  concerning our
offer or other matters  addressed in this document and attributable to us or any
person acting on our behalf are qualified by these cautionary statements.

                                       5


                                   THE OFFER

1. NUMBER OF SHARES; PRICE; PRIORITY OF PURCHASE.

     GENERAL.  On the terms and subject to the conditions of our offer,  we will
purchase at a price not greater than $19.00 nor less than $17.00 per share,  net
to the seller in cash, without interest,  202,000 shares of our common stock, or
such lesser number of shares as are properly tendered and not properly withdrawn
in accordance with the procedures set forth in Section 4.

     The term  "expiration  date" with respect to our offer means 5:00 p.m., New
York City Time, on October 15, 2004,  unless we, in our sole discretion,  extend
the period of time during which our offer will remain  open.  If extended by us,
the term  "expiration  date"  will  mean the  latest  time and date at which our
offer, as extended,  will expire.  See Section 14 for a description of our right
to extend, delay, terminate or amend our offer.

     In  accordance  with  the   instructions  of  the  letter  of  transmittal,
stockholders  desiring to tender  shares must  specify the price or prices,  not
greater than $19.00 nor less than $17.00 per share, at which they are willing to
sell  their   shares.   Prices  may  be  specified  in   increments   of  $0.25.
Alternatively,  stockholders desiring to tender shares can choose not to specify
a price and,  instead,  specify that they will sell their shares at the purchase
price  selected  by us for shares  properly  tendered  in our offer.  This could
result  in the  tendering  stockholder  receiving  a price  per  share as low as
$17.00.

     THE  GREATER  NUMBER OF  STOCKHOLDERS  WHO ELECT NOT TO  SPECIFY A PURCHASE
PRICE WILL  INCREASE THE CHANCE THAT THE TENDERING  STOCKHOLDER  COULD RECEIVE A
PRICE PER SHARE AS LOW AS $17.00.

     Promptly  following the expiration  date, we will select the purchase price
for shares properly tendered and not properly withdrawn, taking into account the
number of shares tendered and the prices specified by tendering stockholders. We
will select the lowest purchase price between $17.00 and $19.00 net per share in
cash, without interest,  that will enable us to purchase 202,000 shares, or such
lesser number of shares as are properly tendered.

     Shares  properly  tendered at or below that purchase price and not properly
withdrawn  will be purchased at the selected  purchase  price upon the terms and
conditions of our offer, including the odd lot, proration and conditional tender
provisions described below. If more than 202,000 shares are tendered at or below
the purchase  price we select,  shares  tendered at or below the purchase  price
will be subject to proration,  except for odd lots. In accordance with the rules
of the SEC,  we may,  and we  reserve  the  right to,  purchase  in our offer an
additional amount of shares,  not to exceed 2% of our outstanding  common stock,
without amending or extending our offer. See Section 14.

     All shares we purchase  will be  purchased  at the same price,  even if you
have specified a lower price.  However, we will not purchase any shares tendered
at a price above the  purchase  price we select using the  procedures  described
above.

     All shares tendered and not purchased,  including shares tendered at prices
above the purchase price we select and shares not purchased because of proration
or the  conditional  tender  procedures,  will be returned to you at our expense
promptly following the expiration date.

     On the letter of transmittal you can specify the order in which portions of
your shares will be purchased  if, as a result of the  proration  provisions  or
otherwise,  some but not all of your tendered shares

                                       6


are purchased in our offer. In addition,  you can tender  different  portions of
your shares at different  prices by completing  separate  letters of transmittal
for each price at which you tender shares.

     You may  withdraw  your shares from our offer by following  the  procedures
described in Section 4.

     If we:

     o    increase or decrease the range of prices to be paid for shares,

     o    increase  the number of shares  being sought in our offer by more than
          2% of our outstanding common stock, or

     o    decrease the number of shares being sought in our offer,

then our offer must remain open,  or will be  extended,  until at least ten (10)
business days from,  and  including,  the date that notice of any such change is
first  published,  sent or given in the  manner  described  in  Section  14. For
purposes  of our offer,  a  "business  day" means any day other than a Saturday,
Sunday or United  States  federal  holiday and  consists of the time period from
12:01 a.m. through 12:00 midnight, New York City Time.

     In calculating the number of shares to be accepted for payment  pursuant to
the  procedures  described  in this  document,  we will add the total  number of
shares  tendered  at the  minimum  price of $17.00  to the  shares  tendered  by
stockholders  who  have  indicated,  in the  appropriate  box in the  letter  of
transmittal,  that they are willing to accept the price determined in our offer.
Accordingly,  shares  tendered  at the price  determined  in the  offer  will be
treated the same as shares  tendered at $17.00.  However,  as  discussed  above,
shares properly  tendered and accepted for purchase will all be purchased at the
same  price,  even if the  purchase  price we select is higher than the price at
which the shares were tendered.

     OUR  OFFER  IS NOT  CONDITIONED  ON ANY  MINIMUM  NUMBER  OF  SHARES  BEING
TENDERED. OUR OFFER IS, HOWEVER, SUBJECT TO OTHER CONDITIONS. SEE SECTION 7.

     PRIORITY  OF  PURCHASES.  Upon the terms and  conditions  of our offer,  if
202,000 or fewer  shares are  properly  tendered at prices equal to or below the
purchase  price  and not  properly  withdrawn,  we will  purchase  all  properly
tendered shares at the purchase price.

     Upon the terms and conditions of our offer, if more than 202,000 shares are
properly  tendered  at  prices  equal to or below  the  purchase  price  and not
properly  withdrawn,  we will purchase properly tendered shares in the following
order:

     o    First, all shares properly tendered and not properly  withdrawn by any
          -----
          "odd lot  holder" (as  defined  below) who  tenders  all shares  owned
          (beneficially or of record) by such odd lot holder at a price equal to
          or below the purchase price  (conditional  tenders and tenders of less
          than all the shares owned will not qualify for this  preference);  and
          completes the section entitled "Odd Lots" in the letter of transmittal
          and, if applicable, in the notice of guaranteed delivery.

     o    Second,  after the purchase of all the shares properly tendered by odd
          ------
          lot holders and subject to the conditional tender procedures described
          in Section 6, we will purchase,  on a pro rata basis with  appropriate
          adjustments  to avoid  purchases of  fractional  shares (as

                                       7


          described  below),  all other shares properly tendered at prices equal
          to or below the purchase price, and

     o    Third,   only  if  necessary  to  purchase   202,000  shares,   shares
          -----
          conditionally  tendered  (for which the  condition  was not  initially
          satisfied)  at or  below  the  purchase  price,  will,  to the  extent
          feasible,  be selected  for purchase by random lot. To be eligible for
          purchase by random lot,  stockholders  whose shares are  conditionally
          tendered must have tendered all of their shares.

     As a  result,  all the  shares  that you  tender  in our  offer  may not be
purchased,  even if they are  tendered at prices  equal to or below the purchase
price.  This will occur if we receive more than 202,000 properly tendered shares
at prices equal to or below the purchase price.

     As we noted above, we may elect to purchase more than 202,000 shares in our
offer,  subject to applicable  law. If we do so, the preceding  provisions  will
apply to the greater number of shares.

     ODD LOTS.  For purposes of our offer,  the term "odd lots" means all shares
properly  tendered  before the  expiration  date at prices equal to or below the
purchase price and not properly withdrawn by any person,  referred to as an "odd
lot  holder,"  who owns,  beneficially  or of record,  a total of fewer than 100
shares (not as a result of any proration) and certifies to that fact in the "Odd
Lots" box on the letter of  transmittal  and,  if  applicable,  on the notice of
guaranteed  delivery.  As set forth above, odd lots will be accepted for payment
before  proration,  if any, of the purchase of other tendered shares. To qualify
for  this  preference,   an  odd  lot  holder  must  tender  all  shares  owned,
beneficially  or of  record,  by the odd  lot  holder  in  accordance  with  the
procedures described in Section 3.

     This  preference  is not  available to partial  tenders or to beneficial or
record  holders of a total of 100 or more  shares,  even if these  holders  have
separate  accounts or  certificates  representing  fewer than 100  shares.  This
preference also is not available to record holders who become odd lot holders as
result of proration, as discussed below.

     Any odd lot holder  wishing to tender all its shares  pursuant to our offer
should  complete the section  entitled  "Odd Lots" in the letter of  transmittal
and, if applicable, in the notice of guaranteed delivery.

     PRORATION.  If proration of tendered shares is required,  we will determine
the proration  percentage promptly following the expiration date. Subject to the
conditional  tender  procedures  described  in  Section  6,  proration  for each
stockholder  tendering shares, other than odd lot holders,  will be based on the
ratio of the number of shares  properly  tendered and not properly  withdrawn by
the stockholder to the total number of shares properly tendered and not properly
withdrawn  by all  stockholders,  other  than odd lot  holders,  at or below the
purchase price selected by us.

     Because of the  potential  difficulty in  determining  the number of shares
properly  tendered  and not properly  withdrawn,  including  shares  tendered by
guaranteed  delivery procedures as described in Section 3 and because of the odd
lot procedures  described above and the conditional tender procedures  described
in  Section  6, we do not  expect  that we will be able to  announce  the  final
proration  percentage  or commence  payment for any shares  purchased  under our
offer until seven (7) to ten (10) business days after the  expiration  date. The
preliminary results of any proration will be announced by press release promptly
after  the  expiration  date.  Stockholders  may  obtain  preliminary  proration
information  from  the  information  agent  and  may  be  able  to  obtain  this
information from their brokers.

                                       8


     As described in Section 15, the number of shares that we will purchase from
a stockholder  under our offer may affect the United States  federal  income tax
consequences  to  that  stockholder  and,  therefore,   may  be  relevant  to  a
stockholder's   decision  whether  or  not  to  tender  shares.  The  letter  of
transmittal  affords each  stockholder the opportunity to designate the order of
priority in which shares are to be purchased in the event of proration, should a
stockholder  decide  to do so for  federal  income  tax  reasons.  In  addition,
stockholders  may choose to submit a  "conditional  tender" under the procedures
discussed in Section 6 in order to structure their tender for federal income tax
reasons.

2.   PURPOSES OF THE OFFER; CERTAIN EFFECTS OF THE OFFER.

     We believe that the purchase of shares is an attractive use of a portion of
our available  capital on behalf of our  stockholders and is consistent with our
long-term  goal of  increasing  stockholder  value.  We believe we have adequate
sources of capital to both complete the share  repurchase  and continue with our
regular pursuit of business opportunities.

     The offer is designed to restructure our balance sheet in order to increase
return on equity and  earnings  per share by  reducing  the amount of equity and
shares  outstanding.  Based upon the  current  market  price of our  shares,  we
believe that the purchase of shares is an attractive use of funds. Following the
purchase of the shares,  we believe  funds  provided by earnings,  combined with
other sources of  liquidity,  will be adequate to meet our funding needs for the
foreseeable future. Upon completion of the offer, we expect that RSV Bancorp and
our wholly owned  subsidiary  bank, Mt. Troy Bank, will continue to maintain the
highest regulatory standards for capital.

     Since our initial public  offering,  our capital base has not only exceeded
all  applicable  regulatory  standards but also the amount of capital  needed to
support our banking business.  Upon completion of our initial public offering in
April,  2002,  we had an  equity to assets  ratio of  21.63%,  which was well in
excess of industry standards, regulatory requirements and an amount necessary to
execute our long term business plan. Since the time we went public, our board of
directors  has  continuously  sought  ways to enhance  our value and utilize our
excess  capital,  focusing on a combination  of regular cash dividends and stock
repurchases.  Since it  became  legally  permissible  for us to  repurchase  our
shares, we have repurchased 83,766 shares, or 11.06% of the shares issued in our
initial public offering,  at a total cost of $1.5 million.  As of June 30, 2004,
our equity to assets ratio stood at 15.24%.

     In setting the price range for our offer, our board of directors considered
the funds  available  held by RSV Bancorp,  the available  capital that could be
distributed by Mt. Troy Bank to RSV Bancorp,  the resulting  regulatory  capital
levels at Mt. Troy Bank,  and the  increase in pro forma  earnings per share and
decrease in pro forma book value per share that would result from the completion
of the offer.  The goal of our board of directors  was to structure the size and
price of our  offer so that it would be  appealing  to  stockholders  who may be
interested in selling their shares and  beneficial  to  stockholders  who may be
interested in retaining their shares.

     We  believe  the  offer  may be  attractive  from  the  perspective  of our
stockholders for the following reasons:

     o    The offer gives  stockholders  liquidity by giving them opportunity to
          determine  the price or prices,  not greater  than $19.00 per share or
          less than $17.00 per share, at which they are willing to sell all or a
          portion of their  shares and,  if those  shares are  purchased  in our
          offer,  to sell their  shares for cash  without the usual  transaction
          costs associated with open-market sales;

                                       9


     o    The offer  provides  stockholders  with the  opportunity to sell their
          shares for a price that may be greater than market  prices  prevailing
          prior to the announcement of the offer.

     o    Any odd lot holders whose shares are  purchased  pursuant to the offer
          not only will avoid the  payment of  brokerage  commissions  for their
          sale of shares  directly to us, but also will avoid any applicable odd
          lot discounts payable on sales of odd lots.

     o    To the  extent  the  purchase  of  shares in the  offer  results  in a
          reduction in the number of stockholders of record, the costs to us for
          services to stockholders will be reduced.

     o    The offer allows  stockholders to sell a portion of their shares while
          retaining a continuing  ownership interest in RSV Bancorp,  subject to
          the  attendant  risk  and  rewards   associated   with  owning  equity
          securities.

     o    Stockholders who do not tender their shares pursuant to the offer will
          realize a proportionate  increase in their relative ownership interest
          in RSV Bancorp and, thus, in RSV Bancorp's future earnings and assets,
          subject  to our right to issue  additional  shares  and  other  equity
          securities in the future.

     The offer also presents some potential  risks and  disadvantages  to us and
our continuing stockholders:

     o    The offer will  result in a decrease in the amount of cash held by RSV
          Bancorp and Mt. Troy Bank. However,  after completion of the offer, we
          expect Mt. Troy Bank to continue  to maintain  the highest  regulatory
          capital ranking.

     o    The offer will reduce our "public  float" (the number of shares  owned
          by outside  stockholders  and available for trading in the  securities
          markets).  This may result in lower stock prices or reduced  liquidity
          in the trading markets for our common stock in the future.

     We believe that the modified  "Dutch auction" tender offer set forth herein
represents a mechanism to provide most of our stockholders  with the opportunity
to tender all or a portion of their  shares  and,  thereby,  receive a return of
cash  if they so  elect.  This  format  of  repurchase  provides  a  method  for
stockholders not participating to increase their relative percentage interest in
us and our future  operations at no additional  cost. As a result,  the Board of
Directors  believes  that  investing  in our own  shares  in this  manner  is an
attractive  use of  surplus  and an  efficient  means  to  provide  value to our
stockholders.  The tender offer also provides  stockholders  (particularly those
who, because of the size of their stockholdings, might not be able to sell their
shares without  potential  disruption to the share price) with an opportunity to
obtain  liquidity with respect to their shares without  potential  disruption to
the share price and the usual transaction costs associated with market sales.

     The offer will enable  stockholders to sell a portion of their shares while
retaining a continuing  equity interest in us, if they so desire.  The offer may
provide  stockholders  who are  considering  a sale of all or a portion of their
shares the opportunity to determine the price or prices (not greater than $19.00
nor less than $17.00 per share) at which they are  willing to sell their  shares
and,  if any such  shares are  purchased  pursuant  to the offer,  to sell those
shares for cash without the usual  transaction costs associated with open-market
sales. In addition,  odd lot holders whose shares are purchased  pursuant to the
offer  will  avoid the  payment  of  brokerage  commissions  and will  avoid any
applicable odd lot discounts in a sale of


                                       10


such holder's shares. For stockholders who do not tender,  there is no assurance
that the  price of the  stock  will not trade  below  the  price  being  offered
pursuant to the offer,  nor is there any assurance  that there will be an active
public  market in which to trade your shares of common stock.  For  stockholders
who do tender,  the trading price of stock may increase as a result of the offer
or an unexpected  acquisition at a premium could occur in the future although we
are restricted from entering into any agreement or having  discussions  with any
party regarding an acquisition  until at least three years after the date of Mt.
Troy Bank's conversion from mutual to stock form.

     NEITHER RSV BANCORP, OUR BOARD OF DIRECTORS,  OUR INFORMATION AGENT, OR OUR
FINANCIAL  ADVISOR MAKES ANY  RECOMMENDATION TO ANY STOCKHOLDER AS TO WHETHER TO
TENDER  OR NOT TO  TENDER  ANY  SHARES  OR AS TO THE  PRICE OR  PRICES  AT WHICH
STOCKHOLDERS  MAY CHOOSE TO TENDER  THEIR  SHARES.  WE HAVE NOT  AUTHORIZED  ANY
PERSON TO MAKE ANY SUCH  RECOMMENDATION.  STOCKHOLDERS SHOULD CAREFULLY EVALUATE
ALL INFORMATION IN OUR OFFER, CONSULT THEIR OWN INVESTMENT AND TAX ADVISORS, AND
MAKE THEIR OWN  DECISIONS  ABOUT  WHETHER TO TENDER  SHARES AND, IF SO, HOW MANY
SHARES TO TENDER AND THE PRICE OR PRICES AT WHICH TO TENDER.

3. PROCEDURES FOR TENDERING SHARES.

     PROPER TENDER OF SHARES.  For your shares to be properly  tendered,  either
(1) or (2) below must occur:

     (1)  The  depositary  must  receive all of the  following  before or on the
          expiration date at the  depositary's  address on the back page of this
          document:

          (A)  the certificates for the shares;

          (B)  a properly  completed  and executed  letter of  transmittal  or a
               manually  executed   facsimile  of  it,  including  any  required
               signature guarantees; and

          (C)  any other documents required by the letter of transmittal.

     (2)  You must  comply  with the  guaranteed  delivery  procedure  set forth
          below.

     In accordance with Instruction 5 of the letter of transmittal,  if you want
to tender  your shares you must  properly  complete  the pricing  section of the
letter of transmittal,  titled "Price (In Dollars) Per Share At Which Shares Are
Being Tendered":

     o    If you wish to maximize  the chance that your shares will be purchased
          at the purchase  price  determined  by us, you should check the box in
          this section of the letter of transmittal  next to "Shares tendered at
          price  determined  pursuant  to the  offer."  This means that you will
          accept the purchase price selected by us in accordance  with the terms
          of our offer.  Note that this  election  could  result in your  shares
                         -------------------------------------------------------
          being purchased at the minimum price of $17.00 per share.
          --------------------------------------------------------

     o    If you wish to indicate a specific  price (in  multiples  of $0.25) at
          which your shares are being  tendered,  you must check ONE box in this
          section.  You should be aware that this
                    -----------------------------

                                       11


          election  could mean that none of your shares will be purchased if you
          ----------------------------------------------------------------------
          choose a price that is higher than the  purchase  price we  eventually
          ----------------------------------------------------------------------
          select after the expiration date.
          ---------------------------------

     If you want to tender portions of your shares at different  prices you must
complete a separate  letter of transmittal  for each portion of your shares that
you want to tender at a different  price.  However,  the same  shares  cannot be
tendered (unless properly withdrawn previously in accordance with the procedures
described in Section 4) at more than one price. To tender shares  properly,  one
and only one price box must be checked in the "Price (In  Dollars)  Per Share At
Which Shares Are Being Tendered" section on each letter of transmittal.

     If you tender your shares directly to the depositary,  you will not need to
pay any  brokerage  commissions.  If you hold  shares  through a broker or bank,
however,  you should ask your broker or bank to see if you will be charged a fee
to tender your shares through the broker or bank.

     ENDORSEMENTS  AND  SIGNATURE  GUARANTEES.  Depending on how your shares are
registered  and to whom you want  payments or deliveries  made,  you may need to
have your certificates  endorsed and the signatures on the letter of transmittal
and endorsement guaranteed by an "eligible guarantor  institution," as such term
is defined in Rule 17Ad-15 under the Exchange Act. No  endorsement  or signature
guarantee is required if:

     (A)  the letter of transmittal  is signed by the  registered  holder of the
          shares tendered  exactly as the name of the registered  holder appears
          on the  certificate(s)  for the shares and payment and delivery are to
          be made directly to the holder, unless the holder has completed either
          the box captioned "Special Delivery Instructions" or the box captioned
          "Special Payment Instructions" on the letter of transmittal; or

     (B)  shares are tendered for the account of a bank, broker,  dealer, credit
          union,  savings  association  or other entity that is a member in good
          standing of the  Securities  Transfer  Agents  Medallion  Program or a
          bank,  broker,  dealer,  credit union,  savings  association  or other
          entity that is an eligible guarantor institution.

     In  addition,  odd lot  holders  who tender all shares  must  complete  the
section captioned "Odd Lots" in the letter of transmittal and, if applicable, in
the notice of guaranteed  delivery,  to qualify for the  preferential  treatment
available to odd lot holders as set forth in Section 1. See Instruction 9 of the
letter of transmittal.

     On the other hand, if a certificate for shares is registered in the name of
a person  other than the person  executing  a letter of  transmittal  or you are
completing either the box captioned  "Special Delivery  Instructions" or the box
captioned "Special Payment Instructions" on the letter of transmittal, then

     (A)  your  certificates  must be endorsed or  accompanied by an appropriate
          stock  power,  in  either  case  signed  exactly  as the  name  of the
          registered holder appears on the certificates; and

     (B)  the signature on (1) the letter of  tranmittal,  and (2) on your stock
          certificates  or  stock  power  must  be  guaranteed  by  an  eligible
          guarantor institution.

     METHOD OF  DELIVERY.  Payment for shares  tendered and accepted for payment
under our offer will be made only after timely  receipt by the depositary of all
of the following:

                                       12


     (1)  certificates for such shares,

     (2)  any of a properly completed and duly executed letter of transmittal or
          a manually signed facsimile thereof, and

     (3)  any other documents required by the letter of transmittal.

     THE METHOD OF DELIVERING ALL DOCUMENTS,  INCLUDING CERTIFICATES FOR SHARES,
THE LETTER OF TRANSMITTAL AND ANY OTHER REQUIRED DOCUMENTS,  IS AT YOUR ELECTION
AND RISK. IF DELIVERY IS BY MAIL,  REGISTERED MAIL WITH RETURN RECEIPT REQUESTED
AND PROPERLY INSURED, IS RECOMMENDED.

     ALL  DELIVERIES  IN  CONNECTION  WITH OUR  OFFER,  INCLUDING  A  LETTER  OF
TRANSMITTAL AND CERTIFICATES FOR SHARES,  MUST BE MADE TO THE DEPOSITARY AND NOT
RSV BANCORP OR THE  INFORMATION  AGENT.  ANY  DOCUMENTS  DELIVERED  TO US OR THE
INFORMATION AGENT WILL NOT BE FORWARDED TO THE DEPOSITARY AND THEREFORE WILL NOT
BE DEEMED TO BE  PROPERLY  TENDERED.  IN ALL CASES,  SUFFICIENT  TIME  SHOULD BE
ALLOWED TO ENSURE TIMELY DELIVERY.

     BOOK-ENTRY DELIVERY.  The depositary will establish an account with respect
to the shares at the  book-entry  transfer  facility  for  purposes of our offer
within  two  business  days  after  the  date of this  document.  Any  financial
institution  that is a  participant  in the  system of the  book-entry  transfer
facility  may make  book-entry  delivery  of shares by  causing  the  book-entry
transfer  facility  to  transfer  the shares  into the  depositary's  account in
accordance  with  the  depositary's  procedure  for the  transfer.  Even  though
delivery  of  shares  may be  effected  through  book-entry  transfer  into  the
depositary's  account at the  book-entry  transfer  facility,  either (1) or (2)
below must occur for a valid tender:

     (1)  A properly  completed and duly  executed  letter of  transmittal  or a
          manually signed copy thereof, or an agent's message, as defined below,
          together with any required signature guarantees and any other required
          documents,  must, in any case, be  transmitted  to and received by the
          depositary at its address set forth on the back cover of this offer on
          or prior to the expiration date.

     (2)  You must  comply with the  guaranteed  delivery  procedures  set forth
          below.

     Delivery of the letter of transmittal (or other required  documentation) to
the book-entry transfer facility does not constitute delivery to the depositary.

     The term "agent's  message"  means a message  transmitted by the book-entry
transfer  facility to, and received by, the  depositary  and forming a part of a
book-entry confirmation,  which states that the book-entry transfer facility has
received  an express  acknowledgement  from the  participant  in the  book-entry
transfer  facility  tendering the shares,  that the participant has received and
agrees to be bound by the terms of the  letter  of  transmittal  and that we may
enforce the agreement against the participant.

     GUARANTEED  DELIVERY.  If you want to tender  your  shares,  but your stock
certificates  are not  immediately  available  or  cannot  be  delivered  to the
depositary  before the expiration  date, or if time will not

                                       13


permit all required  documents  to reach the  depositary  before the  expiration
date, you can still tender your shares,  if all of the following  conditions are
satisfied:

     o    the tender is made by or through an eligible guarantor institution;

     o    the depositary receives by hand, mail,  overnight courier or facsimile
          transmission,  before the  expiration  date, a properly  completed and
          duly  executed  notice  of  guaranteed  delivery  in the  form we have
          provided with this document,  specifying the price at which shares are
          being tendered, including (where required) a signature guarantee by an
          eligible guarantor  institution in the form set forth in the notice of
          guaranteed delivery; and

     o    all of the  following  are  received by the  depositary  within  three
          trading days after the date of receipt by the depositary of the notice
          of guaranteed delivery:

          (a)  the certificates for the shares;

          (b)  a properly  completed  and executed  letter of  transmittal  or a
               manually  executed   facsimile  of  it,  including  any  required
               signature guarantees; and

          (c)  any other documents required by the letter of transmittal.

     EMPLOYEE BENEFIT PLANS. We sponsor three stock-based employee benefit plans
and a 401(k) savings plan (collectively,  the "Stock Plans"),  all of which hold
shares or options to acquire shares of our common stock.

     Decisions  as to whether  to tender  ESOP  shares  will be made by the ESOP
trustees,  consisting of our non-employee directors, subject to the terms of the
plan and ERISA.  The ESOP  trustees  have informed us that as of the date hereof
they do not intend to tender any shares held in the ESOP Plan.  Participants  in
the 401(k) plan whose  accounts  hold shares of our common stock are entitled to
direct the Plan Administrator as to whether to tender such participant's shares.
In the absence of any such  direction,  the Plan  Administrator  will not tender
shares of our common stock in the offer.

     We are not offering,  as part of the offer,  to purchase any of the options
or restricted  shares  outstanding or held under the Stock Plans or the ESOP and
tenders of such  options  or shares  will not be  accepted.  In no event are any
options or shares  held  under the Stock  Plans or ESOP to be  delivered  to the
depositary in connection  with a tender of shares  hereunder.  An exercise of an
option cannot be revoked even if shares  received upon the exercise  thereof and
tendered in the offer are not purchased in the offer for any reason.

     DETERMINATION  OF  VALIDITY;  REJECTION  OF SHARES;  WAIVER OF DEFECTS;  NO
OBLIGATION  TO GIVE NOTICE OF DEFECTS.  All questions as to the number of shares
to be accepted, the price to be paid for shares to be accepted and the validity,
form,  eligibility (including time of receipt) and acceptance for payment of any
tender of shares will be determined by us, in our sole and absolute  discretion,
and our determination  will be final and binding on all parties.  We reserve the
absolute  right to reject any or all tenders of any shares that we determine are
not in proper  form or the  acceptance  for  payment of or payment  for which we
determine  may be  unlawful.  We also  reserve the  absolute  right to waive any
defect or  irregularity  in any tender with respect to any particular  shares or
any particular stockholder and our interpretation of the terms of our offer will
be final and binding on all parties.  No tender of shares will be deemed to have
been

                                       14


properly  made  until all  defects  or  irregularities  have  been  cured by the
tendering   stockholder  or  waived  by  us.  Unless  waived,  any  defects  and
irregularities  in connection with tenders must be cured within the time period,
if any, we determine.  Neither we, nor any of the  depositary,  the  information
agent or any other  person  will be under any duty to give  notification  of any
defects or  irregularities  in any tender or incur any  liability for failure to
give any such notification.

     Although we reserve the absolute right to waive any defect or  irregularity
in  any  tender  with  respect  to  any  particular  shares  or  any  particular
stockholder,  we do not have the right to waive any  conditions  of the offer to
any particular stockholder, unless waived with respect to all stockholders.

     YOUR REPRESENTATION AND WARRANTY;  OUR ACCEPTANCE CONSTITUTES AN AGREEMENT.
A tender of shares under any of the procedures  described  above will constitute
your  acceptance  of the  terms and  conditions  of our  offer,  as well as your
representation and warranty to us that:

     o    you have a "net long position" in the shares or equivalent  securities
          at least equal to the shares tendered within the meaning of Rule 14e-4
          promulgated by the SEC under the Exchange Act; and

     o    the tender of shares complies with Rule 14e-4.

     It is a violation of Rule 14e-4 for a person,  directly or  indirectly,  to
tender shares for that person's own account unless, at the time of tender and at
the end of the proration period, the person so tendering

     o    has a net long position  equal to or greater than the amount  tendered
          in the subject securities or securities immediately  convertible into,
          or exchangeable or exercisable for, the subject securities; and

     o    will deliver or cause to be delivered  the shares in  accordance  with
          the terms of the tender offer.

     Rule  14e-4  provides  a similar  restriction  applicable  to the tender or
guarantee of a tender on behalf of another person.

     Our  acceptance  for  payment  of shares  tendered  under  our  offer  will
constitute  a binding  agreement  between you and RSV Bancorp upon the terms and
conditions of our offer described in this and related documents.

     RETURN OF UNPURCHASED  SHARES.  If any tendered shares are not purchased or
are properly withdrawn,  or if less than all shares evidenced by a stockholder's
certificates are tendered,  certificates for unpurchased shares will be returned
promptly  after  the  expiration  or  termination  of our  offer  or the  proper
withdrawal of the shares, as applicable. Shares will be returned without expense
to the stockholder.

     FEDERAL  BACKUP  WITHHOLDING  TAX.  Under the United States  federal backup
withholding  tax rules,  28% of the gross  proceeds  payable to a stockholder or
other  payee in the tender  offer must be  withheld  and  remitted to the United
States  Treasury,  unless the  stockholder or other payee provides such person's
taxpayer  identification  number  (employer   identification  number  or  social
security number) to the depositary and certifies under penalties of perjury that
such number is correct or otherwise establishes an exemption.  If the depositary
is not  provided  with the  correct  taxpayer  identification  number or another
adequate  basis for  exemption,  the holder may be subject to certain  penalties
imposed by the Internal Revenue Service.


                                       15


Therefore,  each tendering  stockholder  should complete and sign the substitute
Form W-9 included as part of the letter of  transmittal  in order to provide the
information and certification necessary to avoid backup withholding, unless such
stockholder otherwise establishes to the satisfaction of the depositary that the
stockholder is not subject to backup withholding.

     Certain stockholders (including, among others, all corporations and certain
foreign  stockholders (in addition to foreign  corporations)) are not subject to
these backup withholding rules. In order for a foreign stockholder to qualify as
an  exempt  recipient,  that  stockholder  must  submit  an  IRS  Form  W-8 or a
Substitute  Form W-8,  signed  under  penalties  of perjury,  attesting  to that
stockholder's  exempt  status.  The  applicable  form can be  obtained  from the
depositary. See Instruction 10 of the letter of transmittal.

     TO  PREVENT  FEDERAL  BACKUP  WITHHOLDING  TAX  EQUAL  TO 28% OF THE  GROSS
PAYMENTS  MADE TO  STOCKHOLDERS  FOR  SHARES  PURCHASED  UNDER OUR  OFFER,  EACH
STOCKHOLDER WHO DOES NOT OTHERWISE  ESTABLISH AN EXEMPTION FROM SUCH WITHHOLDING
MUST  PROVIDE  THE   DEPOSITARY   WITH  THE   STOCKHOLDER'S   CORRECT   TAXPAYER
IDENTIFICATION NUMBER AND PROVIDE OTHER INFORMATION BY COMPLETING THE SUBSTITUTE
FORM W-9 INCLUDED WITH THE LETTER OF TRANSMITTAL.

     For a  discussion  of United  States  federal  income tax  consequences  to
tendering stockholders, see Section 15.

     LOST OR DESTROYED CERTIFICATES. If your certificate for part or all of your
shares  has been lost,  stolen,  misplaced  or  destroyed,  you  should  contact
Registrar  & Transfer  Company,  the  transfer  agent for our  shares,  at (800)
368-5948 for instructions as to obtaining an affidavit of loss. The affidavit of
loss  will  then be  required  to be  submitted  together  with  the  letter  of
transmittal  in order to  receive  payment  for  shares  that are  tendered  and
accepted  for  payment.  A bond may be  required  to be  posted by you to secure
against the risk that the certificates may be subsequently recirculated. You are
urged to contact Registrar and Transfer Company  immediately in order to receive
further instructions,  to permit timely processing of this documentation and for
a  determination  as to whether you will need to post a bond. See Instruction 13
of the letter of transmittal.

4.   WITHDRAWAL RIGHTS.

     Shares  tendered may be withdrawn at any time before the  expiration of the
offer and,  unless accepted for payment by us after the expiration of the offer,
may also be withdrawn at any time after 12:00  midnight,  New York City Time, on
November 9, 2004.  Except as  otherwise  provided in this  Section 4, tenders of
shares are irrevocable.

     WITHDRAWAL  OF  SHARES  HELD  IN  PHYSICAL  FORM.  For a  withdrawal  to be
effective,  a  written  notice of  withdrawal  must be  timely  received  by the
depositary at its address or facsimile number appearing on the back page of this
document.  Any  notice of  withdrawal  must  specify  the name of the  tendering
stockholder, the number of shares to be withdrawn and the name of the registered
holder of the shares.  If the  certificates for shares to be withdrawn have been
delivered or otherwise identified to the depositary, then, before the release of
such  certificates,  the  serial  numbers  shown  on such  certificates  must be
submitted to the  depositary  and the  signature(s)  on the notice of withdrawal
must be guaranteed by an eligible guarantor institution,  unless the shares have
been tendered for the account of an eligible guarantor institution.

     WITHDRAWAL  OF SHARES HELD WITH THE  BOOK-ENTRY  TRANSFER  FACILITY.  For a
withdrawal to be

                                       16


effective,  a holder of shares held with the book-entry  transfer facility must:
(1) call his or her broker and  instruct  the broker to  withdraw  the tender of
shares by debiting the depositary's  account at the book-entry transfer facility
for all  shares to be  withdrawn;  and (2)  instruct  the  broker  to  provide a
written,  telegraphic  or facsimile  transmission  notice of  withdrawal  to the
depositary on or before the  expiration  date.  The notice of  withdrawal  shall
contain (a) the name of the person who tendered the shares; (b) a description of
the shares to be withdrawn;  and (c) if the shares are held by a new  beneficial
owner,  evidence  satisfactory to us that the person  withdrawing the tender has
succeeded  to the  beneficial  ownership  of the shares.  A purported  notice of
withdrawal that lacks any of the required  information  will not be an effective
withdrawal of a tender previously made.

     All questions as to the form and validity  (including  the time of receipt)
of any notice of withdrawal will be determined by us, and our determination will
be final and binding.  Neither we, nor any of the  depositary,  the  information
agent or any other  person  will be under any duty to give  notification  of any
defects or irregularities in any notice of withdrawal or incur any liability for
failure to give any such notification.

     Withdrawals may not be rescinded,  and any shares  properly  withdrawn will
thereafter be deemed not properly  tendered for purposes of our offer unless the
withdrawn  shares  are  properly  re-tendered  before  the  expiration  date  by
following one of the procedures described in Section 3.

     If we extend our offer,  if we are delayed in our purchase of shares or are
unable  to  purchase  shares  under  our offer  for any  reason,  then,  without
prejudice  to our  rights  under our  offer,  the  depositary  may,  subject  to
applicable law, retain tendered shares on our behalf, and such shares may not be
withdrawn except to the extent tendering stockholders are entitled to withdrawal
rights as described in this Section 3.

     Our reservation of the right to retain tendered shares we have accepted for
purchase is limited by Rule  13e-4(f)(5)  promulgated  under the  Exchange  Act,
which requires that we must pay the  consideration  offered or return the shares
tendered promptly after termination or withdrawal of our offer.

5.   PURCHASE OF SHARES AND PAYMENT OF PURCHASE PRICE.

     Upon  the  terms  and  conditions  of our  offer,  promptly  following  the
expiration date, we will:

     o    select the purchase price we will pay for shares properly tendered and
          not  properly  withdrawn,  taking into account the number of shares so
          tendered and the prices specified by tendering stockholders; and

     o    accept for payment and pay for, and thereby purchase,  shares properly
          tendered at prices equal to or below the purchase  price we select and
          not properly withdrawn.

     For purposes of our offer,  we will be deemed to have  accepted for payment
and  therefore  purchased  shares  that are  properly  tendered  at or below the
purchase  price and not  properly  withdrawn,  subject to the odd lot  priority,
conditional  tender and proration  provisions of our offer, only when, as and if
we give oral or written notice to the depositary of our acceptance of the shares
for payment.

     Upon the terms and  conditions of our offer,  promptly after the expiration
date, we will accept for payment and pay a single per share  purchase  price for
202,000  shares,  subject to  increase  or decrease as provided in Section 1 and
Section 14 if  properly  tendered  and not  properly  withdrawn,  or such lesser


                                       17


number of shares as are properly tendered and not properly withdrawn,  at prices
between $17.00 and $19.00 per share.

     We will  pay for  shares  purchased  under  our  offer  by  depositing  the
aggregate  purchase price for the shares with the depositary,  which will act as
agent for tendering  stockholders  for the purpose of receiving  payment from us
and transmitting payment to the tendering stockholders.

     In the event of proration,  we will determine the proration  percentage and
pay for those tendered shares accepted for payment promptly after the expiration
date.  However, we do not expect to be able to announce the final results of any
proration  or  to be  able  to  commence  payment  for  shares  purchased  until
approximately seven (7) to ten (10) business days after the expiration date.

     We will not pay interest on the purchase  price  regardless of any delay in
making  such  payment.  In  addition,  if certain  events  occur,  we may not be
obligated to purchase  shares in our offer.  See the  conditions to our offer in
Section 7

     We will pay all stock transfer taxes, if any, payable on the transfer to us
of shares  purchased under our offer.  If, however,  (a) payment of the purchase
price is to be made to any person other than the registered  holder,  (b) shares
not tendered or rejected for  purchase are to be  registered  in the name of any
person  other  than the  registered  holder,  or (c)  certificates  representing
tendered  shares are  registered in the name of any person other than the person
signing the letter of  transmittal,  the amount of all stock transfer  taxes, if
any (whether  imposed on the  registered  holder the other person or otherwise),
payable on account of the transfer to the other  person,  will be deducted  from
the  purchase  price  unless  satisfactory  evidence of the payment of the stock
transfer taxes, or exemption therefrom,  is submitted.  See Instruction 7 of the
letter of transmittal.

     ANY TENDERING  STOCKHOLDER OR OTHER PAYEE WHO FAILS TO COMPLETE FULLY, SIGN
AND RETURN TO THE DEPOSITARY THE SUBSTITUTE FORM W-9 INCLUDED WITH THE LETTER OF
TRANSMITTAL  MAY BE SUBJECT TO FEDERAL INCOME BACKUP  WITHHOLDING  TAX OF 28% OF
THE GROSS PROCEEDS PAID TO THE  STOCKHOLDER OR OTHER PAYEE UNDER OUR OFFER.  SEE
SECTION 3. ALSO SEE SECTION 15 REGARDING ADDITIONAL UNITED STATES FEDERAL INCOME
TAX CONSEQUENCES.

6.   CONDITIONAL TENDER PROCEDURES.

     Under  certain  circumstances  and  subject to the  exceptions  for odd lot
holders  described  in Section 1, we may prorate the number of shares  purchased
pursuant  to our offer.  As  discussed  in Section 15 the number of shares to be
purchased  from a  particular  stockholder  may affect the tax  treatment of the
purchase to the stockholder and the  stockholder's  decision  whether to tender.
The conditional  tender  alternative is made available so that a stockholder may
seek to structure the purchase of shares  pursuant to our offer in such a manner
that the purchase  will be treated as a sale of such shares by the  stockholder,
rather than the payment of a dividend to the stockholder, for federal income tax
purposes.  Accordingly, a stockholder may tender shares subject to the condition
that all or a  specified  minimum  number of the  stockholders  shares  tendered
pursuant to a letter of  transmittal  or notice of  guaranteed  delivery must be
purchased if any of the stockholder's tendered shares are purchased.  If you are
an odd lot holder and you tender all of your  shares,  you cannot  conditionally
tender because your shares will not be subject to proration. EACH STOCKHOLDER IS
URGED TO CONSULT WITH HIS OR HER OWN TAX ADVISOR.

                                       18


     If you wish to make a conditional  tender you must indicate this in the box
captioned  "Conditional  Tender" in the letter of transmittal or, if applicable,
the notice of guaranteed  delivery.  In this box in the letter of transmittal or
the notice of guaranteed delivery, you must calculate and appropriately indicate
the minimum  number of shares that must be purchased if any are to be purchased.
After our offer expires,  if greater than 202,000  shares are properly  tendered
and not properly withdrawn and we must prorate our acceptance of and payment for
tendered shares, we will calculate a preliminary proration percentage based upon
all shares properly tendered, conditionally or unconditionally. If the effect of
this  preliminary  proration  would be to  reduce  the  number  of  shares to be
purchased  from any  stockholder  below the  minimum  number  specified  by that
stockholder, the conditional tender will automatically be regarded as withdrawn,
unless chosen by lot for reinstatement as discussed in the next paragraph.

     After  giving  effect to these  withdrawals,  we will accept the  remaining
shares properly tendered, conditionally or unconditionally, on a pro rata basis,
if necessary.  If we are able to purchase all of the remaining  tendered  shares
and the number  that we would  purchase  would be below  202,000,  then,  to the
extent  feasible,  we will select enough of the  conditional  tenders that would
otherwise have been deemed withdrawn to permit us to purchase 202,000 shares. In
selecting among these conditional tenders, we will select by random lot and will
select only from  stockholders who tendered all of their shares.  Upon selection
by lot,  if any,  we will  limit our  purchase  in each  case to the  designated
minimum number of shares to be purchased.

     All  shares  tendered  by a  stockholder  subject to a  conditional  tender
pursuant to the letter of transmittal or notice of guaranteed delivery, regarded
as withdrawn  as a result of  proration  and not  eventually  purchased  will be
returned  promptly  after  the  expiration  date  without  any  expense  to  the
stockholder.

7. CONDITIONS OF OUR OFFER.

     Notwithstanding  any other  provision of our offer, we will not be required
to  accept  for  payment,  purchase  or pay for  any  shares  tendered,  and may
terminate or amend our offer or may postpone the  acceptance  for payment of, or
the  purchase  of and the  payment  for  shares  tendered,  subject to the rules
promulgated  by the SEC  under  the  Exchange  Act,  if, at any time on or after
September 14, 2004 and before the expiration of our offer,  any of the following
events have occurred:

     o    there  has been  threatened,  instituted  or  pending  any  action  or
          proceeding   by  any   government  or   governmental,   regulatory  or
          administrative  agency,  authority  or tribunal  or any other  person,
          domestic or foreign, before any court,  authority,  agency or tribunal
          that directly or indirectly  challenges  the making of our offer,  the
          acquisition  of some or all of the shares under our offer or otherwise
          relates in any manner to our offer,  including the other conditions to
          our offer;

     o    there has been any action  threatened,  pending or taken,  or approval
          withheld,  or  any  statute,  rule,  regulation,  judgment,  order  or
          injunction  threatened,   proposed,  sought,   promulgated,   enacted,
          entered,  amended, enforced or deemed to be applicable to our offer or
          to us or any of our  subsidiaries,  by  any  court  or any  authority,
          agency or tribunal  that, in our reasonable  judgment,  would or might
          directly or indirectly,

          o    make the  acceptance  for payment of, or payment for, some or all
               of  the  shares   illegal  or  otherwise   restrict  or  prohibit
               completion of our offer; or

                                       19


          o    delay or restrict our ability, or render us unable, to accept for
               payment or pay for some or all of the shares;

          o    there has occurred any of the following:

          o    any general  suspension  of trading in, or  limitation  on prices
               for,  securities  on any national  securities  exchange or in the
               over-the-counter market in the United States;

          o    the  declaration  of a banking  moratorium  or any  suspension of
               payments in respect of banks in the United States;

          o    the   commencement   of  a  war,   armed   hostilities  or  other
               international  or  national   calamity   directly  or  indirectly
               involving the United States or any of its  territories or, in the
               case of an existing  armed  hostility or other  international  or
               national calamity at the time of our offer, a material escalation
               thereof;

          o    any limitation  (whether or not  mandatory) by any  governmental,
               regulatory  or  administrative  agency  or  authority  on, or any
               event,  or any  disruption or adverse  change in the financial or
               capital markets  generally or the market for loan syndications in
               particular,  that, in our reasonable judgment,  might affect, the
               extension of credit by banks or other lending institutions in the
               United States;

          o    any significant  decrease in the market price of our common stock
               or any  change in the  general  political,  market,  economic  or
               financial  conditions  in the United States or abroad that could,
               in our reasonable judgment, have a material adverse effect on our
               business,  operations  or  prospects or the trading of our common
               stock; or

          o    any  significant  or material  change or changes in the business,
               financial condition,  assets,  income,  operations,  prospects or
               stock  ownership  of us or  our  subsidiaries  that  is or may be
               material and adverse to us or our subsidiaries.

     In addition,  we may amend or terminate the offer, and will not be required
to accept for  purchase  any shares  tendered  if, in our good faith  reasonable
judgment, any purchase of shares under the offer could result in the offer being
considered  a "going  private  transaction"  under Rule 13e-3 of the  Securities
Exchange Act of 1934,  that is, if our purchase of shares pursuant to this offer
would result in our common stock being held of record by fewer than 300 persons.
As of  September 8, 2004,  there were  approximately  350 record  holders of our
shares.

     The conditions to our offer are for our sole benefit and may be asserted by
us  regardless  of the  circumstances  (including  any action or inaction by us)
giving rise to any such condition and, where  permissible,  may be waived by us,
in whole or in part at any time up until the expiration of our offer in our sole
discretion.  Our failure at any time to  exercise  any of the  foregoing  rights
shall not be deemed a waiver of any  right,  and each  right  shall be deemed an
ongoing  right which may be asserted at any time up until the  expiration of our
offer. Any determination or judgment by us concerning the events described above
will be final and binding on all parties.

                                       20


     Upon the  occurrence of one or more of the  aforementioned  conditions  not
otherwise  waived by us, we will notify  stockholders as promptly as possible of
the condition and whether we will  terminate or amend the offer,  subject to the
rules promulgated by the SEC under the Exchange Act.

8.   PRICE RANGE OF SHARES; DIVIDENDS.

     Our common  stock is traded on the OTC  Bulletin  Board  under the  trading
symbol "RSVI". Effective July 1, 2004, we changed our name from Reserve Bancorp,
Inc. to RSV Bancorp, Inc. and in connection with that name change our symbol was
changed from "RSVB" to "RSVI." The  following  table sets forth,  for the fiscal
quarters  indicated,  the high and low closing sale prices and dividends for our
common  stock.  Our  common  stock  first  began  trading  on April 5, 2002 upon
completion of our initial public offering.

                                                     Dividends Paid
Fiscal Year                      High     Low          Per Share
- -----------                      ----     ---        --------------
2002:

3rd Quarter..............       $12.95   $12.50          --
4th Quarter..............       $12.95   $12.35          --

2003:

1st Quarter..............       $13.45   $12.65        $0.05
2nd Quarter..............       $17.19   $12.90          --
3rd Quarter..............       $17.00   $16.15        $0.10
4th Quarter..............       $17.10   $16.35          --

2004:

1st Quarter..............       $19.75   $16.85        $0.10
2nd Quarter..............       $20.50   $18.60          --
3rd Quarter..............       $19.75   $17.25        $0.15
4th Quarter..............       $17.50   $16.00          --
    (through September 8, 2004)

     On  September  8,  2004,  the last  practicable  trading  day  prior to the
commencement  of our offer,  the  closing  sale  price of our  common  stock was
$17.10,  as quoted on the OTC Bulletin Board. WE URGE YOU TO OBTAIN MORE CURRENT
MARKET QUOTATIONS FOR OUR COMMON STOCK.

                                       21


9. SOURCE AND AMOUNT OF FUNDS.

     Assuming  that 202,000  shares are tendered in the offer at a price between
$17.00 and $19.00 per share,  the  aggregate  purchase  price paid by us will be
between $3,434,000 and $3,838,000.  We expect that our fees and expenses for the
offer will be approximately $105,000.

     Upon  payment  of the  dividend  by the  Bank to us in the  amount  of $4.0
million,  RSV Bancorp will have  sufficient  cash on hand to pay all expenses in
connection  with the  offer.  We  anticipate  that we will have all of the funds
necessary to purchase  shares  tendered in our offer,  as well as to pay related
fees and expenses, from our existing assets, primarily out of available cash.

10. INFORMATION ABOUT US AND THE SHARES.

     GENERAL.  We are the parent  company for Mt. Troy Bank. We were formed as a
Pennsylvania corporation under the name "Reserve Bancorp, Inc." in December 2001
at the direction of the Bank in  connection  with the Bank's  conversion  from a
mutual to stock form of  ownership.  We acquired all of the capital stock issued
by the Bank  upon  its  conversion.  In  April  2002,  the  Bank  completed  its
conversion in connection  with a $7.6 million  initial public offering of common
stock by us.  Effective  July 1, 2004, we changed our name to RSV Bancorp,  Inc.
and our  trading  symbol  was  changed  from  "RSVB" to "RSVI." We are a unitary
savings and loan holding  company and, under  existing  laws,  generally are not
restricted in the types of business  activities in which we may engage  provided
that the Bank  retains  a  specified  amount of its  assets  in  housing-related
investments.  At the  present  time,  we  conduct  no  significant  business  or
operations  of our own other than  holding all of the  outstanding  stock of the
Bank and investing our portion of the net proceeds obtained in the conversion.

     The Bank attracts  deposits from the general public and uses such deposits,
together with borrowings and other funds,  primarily to originate and fund loans
secured by first mortgages on  owner-occupied,  one-to-four family residences in
its market area. The Bank also makes  commercial real estate,  commercial,  home
equity loans, loans secured by deposits, automobile loans and personal loans and
invests  in  municipal  obligations,   mortgage-backed   securities,  and  other
investments.

     SHARES  OUTSTANDING.  As of  June  30,  2004,  we had  673,734  issued  and
outstanding shares of common stock.

     The 202,000 shares that we are offering to purchase represent approximately
30% of our issued and  outstanding  stock as of June 30, 2004.  Assuming that we
purchase all 202,000 shares that we are offering to purchase,  the number of our
issued and outstanding shares would be reduced to 471,734  immediately after the
offer.

     FINANCIAL  STATEMENTS.  Our historical  financial statements for the fiscal
years ended September 30, 2003 and 2002 are incorporated  herein by reference to
Exhibit  13 to our  Annual  Report on Form  10-KSB  for the  fiscal  year  ended
September 30, 2003, filed with the SEC.

11.  INTERESTS  OF  DIRECTORS   AND   EXECUTIVE   OFFICERS;   TRANSACTIONS   AND
     ARRANGEMENTS CONCERNING SHARES.

     Interests  Of  Directors  And  Executive  Officers.  Information  about our
directors  and  executive  officers  stock  ownership is set forth below.  As of
September 8, 2004, our directors and executive  officers as a group beneficially
owned (including pursuant to exercisable  options) an aggregate of 62,399 shares
(approximately  8.99% of the outstanding  shares  including shares issuable upon
the exercise of vested

                                       22


options held by directors  and  executive  officers).  Such  ownership  includes
20,200 shares as of September 8, 2004 subject to exercisable stock options which
are held by executive officers and directors.

     Our  directors and executive  officers are entitled to  participate  in our
offer on the same basis as all other  stockholders.  We have been  advised  that
none of our directors or executive officers intend to tender any of their shares
pursuant to the offer. As of September 8, 2004,  59,000 shares, or approximately
8.76% of the outstanding shares, were held in the employee stock ownership plan.
We have also been advised that the trustee of the employee stock  ownership plan
does not intend to tender any shares pursuant to the offer.

     Assuming we purchase  202,000 shares pursuant to the offer,  the percentage
of shares  beneficially  owned by  executive  officers and  directors,  would be
approximately  24.27% of the  outstanding  shares  immediately  after the offer,
including  shares  issuable  upon the  exercise  of  options  held by  executive
officers and directors and our Employee Stock Ownership Plan ("ESOP").

     Set forth below is a list of RSV Bancorp's directors and executive officers
and for each, a description of beneficial  ownership of our common stock. Unless
otherwise noted below, the business address of each of the following  persons is
2000 Mt. Troy Road, Pittsburgh, Pennsylvania 15212.


                                                                   PERCENT OF
                                                                   SHARES OF
NAME OF                               AMOUNT AND NATURE OF        COMMON STOCK
BENEFICIAL OWNER                      BENEFICIAL OWNERSHIP       OUTSTANDING (1)
- ----------------                      --------------------       ---------------

David P. Butler                            21,794  (2)                3.21%
Robert B. Shust                            19,564  (2)                2.88%
Timothy Schneider                           7,064  (2)                1.04%
Brian S. Allen                                700                       *

EXECUTIVE OFFICERS WHO ARE
  NOT DIRECTORS

Gerard R. Kunic - President                    --                      --
Robert B. Kastan - Treasurer/Controller    13,277  (2)                1.96%

All Directors and Executive Officers
       As a Group (6 Persons)              62,399  (3)                8.99%
- ------------
*    Less than 1%
(1)  Includes  shares of common  stock  held  directly  as well as by spouses or
     minor children and other indirect ownership.
(2)  Includes  5,050  shares that may be  purchased  pursuant to the exercise of
     options within 60 days of the date hereof.
(3)  Includes  20,200  shares that may be purchased  pursuant to the exercise of
     options within 60 days of the date hereof.

     The following  table lists the name and address of each person or group who
beneficially  own more  than 5% of RSV  Bancorp's  outstanding  shares of common
stock.  Other than as noted below,  management  knows of no person or group that
owns more than 5% of the outstanding shares of common stock.


                                       23


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

Mt. Troy Bank Employee Stock                59,000                 8.76%
     Ownership Plan Trust
2000 Mt. Troy Road
Pittsburgh, Pennsylvania  15212

     TRANSACTIONS AND ARRANGEMENTS  CONCERNING SHARES.  Based on our records and
information provided to us by our directors,  executive officers, associates and
subsidiaries,  neither we, nor any of our associates or subsidiaries, nor any of
our  directors or executive  officers,  have  effected any  transactions  in our
shares during the 60 days prior to the date hereof

     Except as otherwise  described in this document and except for  outstanding
options  to  purchase  shares  granted  from time to time over  recent  years to
certain employees  (including  executive officers) and directors pursuant to our
stock  option plan,  neither we nor, to our  knowledge,  any of our  affiliates,
directors or executive  officers,  is a party to any  agreement,  arrangement or
understanding  with any other person  relating,  directly or indirectly,  to the
tender  offer  or with  respect  to any of our  securities,  including,  but not
limited to, any agreement,  arrangement or understanding concerning the transfer
or the voting of our securities,  joint ventures,  loan or option  arrangements,
puts or calls,  guarantees  of loans,  guarantees  against loss or the giving or
withholding of proxies, consents or authorizations.

     Except as disclosed in this offer, RSV Bancorp, its directors and executive
officers have no current plans or proposals in connection  with this offer which
relate to or would result in:

     o    the acquisition by any person of additional  securities of RSV Bancorp
          or the  disposition of securities of RSV Bancorp,  except for possible
          exercises,  cashless or otherwise,  of outstanding options to purchase
          shares in the ordinary  course by executive  officers and directors of
          RSV Bancorp;

     o    an   extraordinary   corporate   transaction,   such   as  a   merger,
          reorganization  or  liquidation,  involving  RSV Bancorp or any of our
          subsidiaries;

     o    a purchase,  sale or  transfer  of a material  amount of assets of RSV
          Bancorp or any of our subsidiaries;

     o    any change in the present  board of  directors  or  management  of RSV
          Bancorp;

     o    any  material  change  in the  present  dividend  rate or  policy,  or
          indebtedness or capitalization of RSV Bancorp;

     o    any other  material  change in RSV  Bancorp's  corporate  structure or
          business;

     o    any change in our  charter or bylaws or any  actions  which may impede
          the acquisition of control of RSV Bancorp by any person;

                                       24


     o    a class of  equity  security  of RSV  Bancorp  being  delisted  from a
          national securities exchange;

     o    a class of equity  securities  of RSV Bancorp  becoming  eligible  for
          termination  of  registration  pursuant  to  Section  12(g)(4)  of the
          Securities Exchange Act of 1934 (see Section 12); or

     o    the suspension of our  obligation to file reports  pursuant to Section
          15(d) of the Securities Exchange Act of 1934. See Section 7.

     While the directors and executive  officers of RSV Bancorp do not intend to
accomplish  any of the  foregoing  purposes in connection  with this offer,  RSV
Bancorp may formulate plans for one or more of these purposes in the future.



                                       25


             SUMMARY HISTORICAL CONSOLIDATED FINANCIAL INFORMATION

     The following summary  historical  consolidated  financial  information has
been derived from our audited financial statements for the years ended September
30,  2003 and 2002 and from  our  unaudited  financial  statements  for the nine
months ended June 30, 2004 and 2003 and, in the opinion of management,  includes
all adjustments (consisting of normal recurring accruals) that are necessary for
a fair presentation of the financial position and results of operations for such
periods.  The  summary  information  should  be read  in  conjunction  with  the
consolidated  financial  statements  and  the  notes  thereto  included  in  our
Quarterly  report on Form  10-QSB for the  quarter  ended June 30,  2004 and our
Annual  Report on Form  10-KSB for the fiscal  year ended  September  30,  2003.
COPIES OF THESE REPORTS MAY BE OBTAINED AS DESCRIBED IN THIS DOCUMENT.

                               RSV BANCORP, INC.
                    SUMMARY HISTORICAL FINANCIAL INFORMATION


FINANCIAL HIGHLIGHTS
- --------------------
(Dollars in Thousands, except per share data)      At June 30,       At September 30,
                                                -----------------   -----------------
                                                  2004      2003      2003      2002
                                                -------   -------   -------   -------
                                                                  
Total assets                                    $76,700   $71,988   $71,939   $60,560
Loans receivable, net                            38,279    34,989    34,887    35,017
Investment and mortgage-backed securities        34,905    31,390    32,043    22,738
Cash and cash equivalents                         1,378     4,004     3,350     1,656
Deposits                                         56,723    49,902    50,468    42,986
FHLB advances                                     7,465     8,725     8,378     4,883
Total stockholders' equity                       11,686    12,592    12,597    12,350



                                               For Nine Months Ended        For the Year Ended
                                                     June 30,                At September 30,
                                               ----------------------       ------------------
                                                2004(1)      2003(1)         2003       2002
                                               -------       -------        -------    -------
                                                                           
Interest income                                $2,851        $2,892         $3,811     $3,417
Interest expense                                1,099         1,271          1,670      1,625
Net interest income                             1,752         1,621          2,141      1,792
Provision for loan losses                          14            14             18         18
Non-interest income                               227           193            238        187
Non-interest expense                            1,073           964          1,263      1,139
Income tax expense                                335           305            364        317
Net income                                        557           531            734        505
Basic earnings per share                         0.86          0.76           1.06       0.38
Diluted earnings per share                       0.82          0.75           1.04       0.38
Dividends per share                              0.25          0.15           0.15         --
Book value per share                            17.35         16.79          17.09      16.30
- ------
(1) The ratios for the nine month period have been annualized



                                       26




OTHER SELECTED DATA
                                                  For Nine Months Ended        For the Year Ended
                                                        June 30,                At September 30,
                                                  ----------------------       ------------------
                                                   2004(1)      2003(1)         2003       2002
                                                  -------       -------        -------    -------
                                                                              

Return on average assets (net income divided
   by average total assets)                       1.00%          1.07%         1.08%       0.97%
Return on average equity (net income divided
   by average equity)                             5.99           5.64          5.84        6.26
Average interest-earning assets to average
   interest-bearing liabilities                 119.10         122.54        122.02      117.00
Average equity to average assets ratio
   (average equity divided by average total
   assets)                                       16.75          18.92         18.53       15.43
Equity to assets at period end                   15.24          17.49         17.51       20.39
Dividend payout ratio                            21.80          14.80         14.15         n/a
- ------
(1) The ratios for the nine month period have been annualized.


                                       27


         SUMMARY UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL INFORMATION

     The  following   summary   unaudited  pro  forma   consolidated   financial
information for the nine months ended June 30, 2004 and the year ended September
30, 2003 has been  adjusted  for certain  costs and expenses to be incurred as a
result of the  purchase of 202,000  shares  pursuant  to this offer.  The income
statement  gives  effect to the  purchase of shares as of the  beginning of each
period presented.  The balance sheet data gives effect to the purchase of shares
as of the balance  sheet date.  Effect has been given to costs to be incurred in
connection with the offer,  which are estimated to be $105,000.  Such costs will
be included as part of the cost of the shares repurchased.

     The summary unaudited pro forma consolidated  financial  information should
be read in  conjunction  with  the  summary  historical  consolidated  financial
information  included in this document.  The pro forma income statement data and
balance sheet data are not necessarily  indicative of the financial  position or
results of operations that would have been obtained had the offer been completed
as of the dates indicated or that may be attained in the future.

                               RSV BANCORP, INC.
         UNAUDITEDPRO FORMA CONDENSED CONSOLIDATED STATEMENT OF INCOME
                          YEAR ENDED SEPTEMBER 30, 2003
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)

                                                  202,000 Shares Purchased at
                                                     $17.00         $19.00
                                                   per share       per share

Interest income                                  (a)    3,730        3,721
Interest expense                                       (1,670)      (1,670)
                                                     --------      -------
    Net interest income                                 2,060        2,051
Provision for loan losses                                 (18)         (18)
                                                     --------      -------
    Net interest income after provision
       for loan losses                                  2,042        2,033
Noninterest income                                        238          238
Noninterest expenses                                   (1,263)      (1,262)
Income before income taxes                              1,017        1,009
Income tax expense/(benefit)                     (b)     (337)        (334)
                                                     --------      -------
    Net income                                            680          675
                                                     ========      =======

Basic earnings per share                             $   1.38      $  1.37
                                                     ========      =======
Diluted earnings per share                           $   1.35      $  1.34
                                                     ========      =======

Weighted average shares outstanding              (c)  491,732
Weighted average fully diluted shares outstanding(c)  503,095

(a)  Interest  income is  reduced  assuming  a 2.28%  rate.  The  funds  used to
     purchase  the  shares  are  primarily   cash  and   short-term   investment
     securities.
(b)  Income tax rates are not assumed to change.
(c)  Shares are reduced by 202,000.

                                       28


                               RSV BANCORP, INC.
         UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF INCOME
                         NINE MONTHS ENDED JUNE 30, 2004
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)


                                                  202,000 Shares Purchased at
                                                    $17.00           $19.00
                                                  per share         per share

Interest income                                 (a)   2,697            2,680
Interest expense                                     (1,099)          (1,099)
                                                   --------         --------
    Net interest income                               1,598            1,581
Provision for loan losses                               (14)             (14)
                                                   --------         --------
    Net interest income after provision
     for loan losses                                  1,584            1,567
Noninterest income                                      227              227
Noninterest expenses                                 (1,073)          (1,073)
                                                   --------         --------
Income before income taxes                              738              721
Income tax expense/(benefit)                    (b)    (277)            (271)
                                                   --------         --------
    Net income                                          461              450
                                                   ========         ========
Basic earnings per share                           $   1.38         $   1.34
                                                   ========         ========
Diluted earnings per share                         $   1.28         $   1.25
                                                   ========         ========

Weighted average shares outstanding             (c) 447,116
Weighted average fully diluted shares
  outstanding                                   (c) 479,941

(a)  Interest  income is  reduced  assuming  a 4.35%  rate.  The  funds  used to
     purchase  the  shares  are  primarily   cash  and   short-term   investment
     securities.
(b)  Income tax rates are not assumed to change.
(c)  Shares are reduced by 202,000.

                                       29


                               RSV BANCORP, INC.
            UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET
                               SEPTEMBER 30, 2003
                             (DOLLARS IN THOUSANDS)


                                               202,000 Shares Purchased at
                                                 $17.00           $19.00
                                               per share         per share
                                               ---------         ---------
ASSETS
Cash and cash equivalents                    (a)  1,000             1,000
Investment securities                        (a) 30,854            30,450
Stock in Federal Home Loan Bank of
   Pittsburgh, at cost                              675               675
Loans receivable, net                            34,887            34,887
Accrued interest receivable                         501               501
Premises and equipment, net                         281               281
Other assets                                        148               143
                                                 ------            ------
     Total assets                                68,346            67,937
                                                 ======            ======

LIABILITIES
Deposits                                         50,468            50,468
Advances from Federal Home Loan Bank              8,378             8,378
Other liabilities                                   496               496
                                                 ------            ------
     Total liabilities                           59,342            59,342

STOCKHOLDERS' EQUITY
Common stock                                         76                76
Additional paid-in capital                        7,128             7,128
Unearned ESOP/RSP shares                           (684)             (684)
Retained earnings                                 6,222             6,217
Accumulated other comprehensive income, net         143               143
Treasury stock                               (b) (3,881)           (4,285)
                                                 ------            ------
     Total stockholders' equity                   9,004             8,595
                                                 ------            ------
     Total liabilities and stockholders' equity  68,346            67,937
                                                 ======            ======

(a)  Cash and  investment  securities  have been  reduced  to  reflect  the cash
     required for the repurchase and the expected expenses of the offering.
(b)  Treasury  stock  reflects the  increase in treasury  stock and the expected
     expenses of the offering.

                                       30


                               RSV BANCORP, INC.
            UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET
                                  JUNE 30, 2004
                             (DOLLARS IN THOUSANDS)



                                               202,000 Shares Purchased at
                                                 $17.00           $19.00
                                               per share         per share
                                               ---------         ---------
ASSETS
Cash and cash equivalents                    (a)  1,000             1,000
Investment securities                        (a) 31,744            31,340
Stock in Federal Home Loan Bank of
   Pittsburgh, at cost                              610               610
Loans receivable, net                            38,279            38,279
Accrued interest receivable                         514               514
Premises and equipment, net                         445               445
Other assets                                        474               463
                                                 ------            ------
     Total assets                                73,066            72,651
                                                 ======            ======
LIABILITIES
Deposits                                         56,723            56,723
Advances from Federal Home Loan Bank              7,465             7,465
Other liabilities                                   826               826
                                                 ------            ------
     Total liabilities                           65,014            65,014

STOCKHOLDERS' EQUITY
Common stock                                         76                76
Additional paid-in capital                        7,167             7,167
Unearned ESOP/RSP shares                           (576)             (576)
Retained earnings                                 6,559             6,548
Accumulated other comprehensive income, net        (126)             (126)
Treasury stock                               (b) (5,048)           (5,452)
                                                 ------            ------
     Total stockholders' equity                   8,052             7,637
                                                 ------            ------
     Total liabilities and stockholders' equity  73,066            72,651
                                                 ======            ======

(a)  Cash and  investment  securities  have been  reduced  to  reflect  the cash
     required for the repurchase and the expected expenses of the offering.
(b)  Treasury  stock  reflects the  increase in treasury  stock and the expected
     expenses of the offering.

                                       31


     ADDITIONAL  INFORMATION.  We are subject to the  information  and reporting
requirements  of the Exchange Act, and in accordance with such laws we file with
the SEC periodic reports, proxy statements and other information relating to our
business,  financial condition and other matters. We are required to disclose in
these proxy statements filed with the SEC certain information,  as of particular
dates,  concerning  our directors and executive  officers,  their  compensation,
stock options  granted to them, the principal  holders of our securities and any
material  interest of such persons in  transactions  with us. We have also filed
with the SEC an Issuer  Tender Offer  Statement  on Schedule TO, which  includes
additional information with respect to our offer.

     The reports,  statements  and other  information  (including  any exhibits,
amendments or supplements to such documents) we file may be inspected and copied
at the public reference facilities maintained by the SEC at Room 1024, 450 Fifth
Street,  N.W.,  Washington,  D.C.  20549.  You  may  obtain  information  on the
operation of the public  reference  rooms by calling the SEC at  1-800-SEC-0330.
Our SEC filings are also  available  to the public  without  charge on the SEC's
website at www.sec.gov.

     INCORPORATION  BY REFERENCE.  The rules of the SEC allow us to "incorporate
by reference"  information into this document,  which means that we can disclose
important  information  to  you  by  referring  you to  another  document  filed
separately with the SEC. These documents contain important information about us.


            SEC FILINGS                       PERIOD OR DATE FILED
        -----------------------------       ------------------------------

        Annual Report on Form 10-KSB        Year ended September 30, 2003

        Quarterly Report on Form 10-QSB     Quarter ended June 30, 2004

        Proxy Statement for
        Annual Meeting of Stockholders      Filed December 26, 2003


     You can obtain  any of the  documents  incorporated  by  reference  in this
document from us without charge,  excluding any exhibits to those documents,  by
requesting  them in writing or by telephone from us at RSV Bancorp,  Inc.,  2000
Mt. Troy Road, Pittsburgh, Pennsylvania 15212, telephone: (412) 322-6107. Please
be sure to  include  your  complete  name and  address in your  request.  If you
request  any  incorporated  documents,  we will mail them to you by first  class
mail,  or another  equally  prompt  means,  within one (1) business day after we
receive your request. In addition, you can obtain copies of these documents from
the  SEC's  website.  Such  documents  may also be  inspected  at the  locations
described above.

12.  EFFECTS OF OUR OFFER ON THE MARKET FOR OUR SHARES;  REGISTRATION  UNDER THE
     EXCHANGE ACT.

     Our  purchase  of shares in our offer will reduce the number of shares that
might  otherwise be traded  publicly and may reduce the number of  stockholders.
The shares  are  currently  traded on the OTC  Bulletin  Board.  There can be no
assurance that stockholders will be able to find willing buyers for their shares
after the offer.

     The shares are registered  under the Securities  Exchange Act of 1934 which
requires,  among  other  things,  that we  furnish  certain  information  to our
stockholders  and the SEC and comply with the SEC's  proxy  rules in  connection
with our meetings of  stockholders.  Upon completion of the offer, we will still
be  subject  to the  reporting  requirements  of the  Exchange  Act as we do not
anticipate our number of record  stockholders being reduced below 300. Moreover,
in connection with the Bank's conversion and our initial

                                       32


public offering,  we are obligated to remain registered for at least three years
after the completion of the conversion or until April 5, 2005.

     Our  shares  are not  "margin  securities"  under the rules of the  Federal
Reserve  Board and will  continue to not be "margin  securities"  following  the
purchase of shares under the offer for purposes of the Federal  Reserve  Board's
margin rules and regulations.

     The Savings and Loan Holding Company Act and the Change in Bank Control Act
each set forth  thresholds  with respect to the  ownership of voting shares of a
savings  and loan  holding  company of 5% to 10%,  respectively,  over which the
owner of such voting  shares may be  determined to control such savings and loan
holding  company.  If, as a result of the offer,  the ownership  interest of any
stockholder of ours is increased over these thresholds,  such stockholder may be
required  to  reduce  its  ownership  interest  in  us or  file  a  notice  with
regulators.  Each  stockholder  whose ownership  interest may be so increased is
urged to  consult  the  stockholder's  own legal  counsel  with  respect  to the
consequences to the stockholder of the offer.

13.  LEGAL MATTERS; REGULATORY APPROVALS.

     Except as  otherwise  described in this  document,  we are not aware of any
license or  regulatory  permit  material to our business that would be adversely
affected by our  acquisition  of shares as  contemplated  by our offer or of any
approval or other action by any government or  governmental,  administrative  or
regulatory authority or agency, domestic,  foreign or supranational,  that would
be required for our  acquisition or ownership of shares as  contemplated  by our
offer.  Should any such  approval  or other  action be  required,  we  presently
contemplate  that we will seek that approval or other  action.  We are unable to
predict  whether we will be required to delay the  acceptance  for payment of or
payment for shares  tendered in response to our offer pending the outcome of any
such matter.  There can be no assurance  that any such approval or other action,
if needed,  would be obtained or would be obtained  without  substantial cost or
conditions  or that the failure to obtain the approval or other action might not
result in adverse consequences to our business and financial condition.

14.  EXTENSION OF OUR OFFER; TERMINATION; AMENDMENT.

     We reserve the right, in our sole discretion,  at any time and from time to
time,  to extend the period of time during  which our offer is open and to delay
acceptance for payment of, and payment for, any shares by giving oral or written
notice of such extension to the depositary and making a public  announcement  of
such extension.  Our reservation of the right to delay acceptance for payment is
limited by Rule 13e-4(f)(5)  promulgated  under the Exchange Act, which requires
that we must  pay the  consideration  offered  or  return  the  shares  tendered
promptly after termination or withdrawal of our offer.

     We also reserve the right, in our sole  discretion,  to terminate our offer
and not accept for  payment or pay for any shares not  previously  accepted  for
payment or paid for or,  subject to  applicable  law,  to  postpone  payment for
shares if any  conditions  to our offer fail to be  satisfied  by giving oral or
written notice of such  termination or postponement to the depositary and making
a public  announcement of such termination or  postponement.  Our reservation of
the right to delay  payment for shares  which we have  accepted  for purchase is
limited by Rule 13e-4(f)(5)  promulgated  under the Exchange Act, which requires
that we must  pay the  consideration  offered  or  return  the  shares  tendered
promptly after termination or withdrawal of our offer.

     Subject to compliance with applicable law, we further reserve the right, in
our sole  discretion,  and  regardless  of  whether  or not any of the events or
conditions  described  in  Section 7 have  occurred  or are deemed by us to have
occurred, to amend our offer in any respect,  including,  without limitation, by
decreasing or increasing  the  consideration  offered in our offer to holders of
shares or by decreasing  or

                                       33


increasing  the number of shares  being sought in our offer.  Amendments  to our
offer may be made at any time and from time to time by public announcement, such
announcement, in the case of an extension, to be issued no later than 9:00 a.m.,
New York City Time, on the next business day after the last previously scheduled
or announced Expiration Date.

     Without  limiting  the  manner  in  which  we may  choose  to make a public
announcement,  except as required by  applicable  law, we have no  obligation to
publish,  advertise or otherwise  communicate any such public announcement other
than by making a release  through  Business  Wire,  Dow Jones  News  Service  or
another comparable news service.

     If we  materially  change  the  terms  of  our  offer  or  the  information
concerning our offer,  we will extend our offer to the extent  required by Rules
13e-4(d)(2),  13e-4(e)(3)  and 13e-4(f)(1)  promulgated  under the Exchange Act.
These rules and certain related releases and  interpretations of the SEC provide
that the minimum  period during which a tender offer must remain open  following
material changes in the terms of the tender offer or information  concerning the
tender  offer  (other  than a  change  in price or a  change  in  percentage  of
securities  sought) will depend on the facts and  circumstances,  including  the
relative  materiality of such terms or  information.  If we undertake any of the
following actions:

     o    increase or decrease the range of prices to be paid for the shares,

     o    increase  the number of shares  being sought in our offer by more than
          2% of our outstanding common stock, or

     o    decrease the number of shares being sought in our offer, and

our offer is scheduled to expire at any time  earlier than the  expiration  of a
period ending on the tenth business day from, and including,  the date that such
notice  of an  increase  or  decrease  is  first  published,  sent or  given  to
stockholders in the manner  specified in this Section 14, then our offer will be
extended until the expiration of such period of ten business days.

     Pursuant to Rule 13e-4  promulgated  under the Exchange  Act, we have filed
with the SEC an Issuer  Tender  Offer  Statement  on Schedule  TO which  contain
additional information with respect to our offer. The Schedule TO, including the
exhibits and any amendments and supplements to those documents, may be examined,
and copies may be obtained,  at the same places and in the same manner as is set
forth in Section 10 with respect to information concerning us.

15.  FEDERAL INCOME TAX CONSEQUENCES.

     The following  summary  describes the material United States federal income
tax consequences  relating to our offer. This summary is based upon the Internal
Revenue  Code of 1986,  as  amended,  Treasury  regulations  under the  Internal
Revenue Code (the "Code") administrative  pronouncements and judicial decisions,
all as in effect as of the date  hereof and all of which are  subject to change,
possibly with retroactive  effect.  This summary addresses only stockholders who
hold shares as capital assets within the meaning of Section 1221 of the Code and
does  not  address  all  of  the  tax  consequences  that  may  be  relevant  to
stockholders in light of their  particular  circumstances or to certain types of
stockholders  subject to special  treatment under the Code,  including,  without
limitation,   certain   financial   institutions,   dealers  in   securities  or
commodities, traders in securities who elect to apply a mark-to-market method of
accounting,  insurance  companies,  tax-exempt  organizations,  persons who hold
shares as a position in a "straddle"  or as a part of a "hedging,"  "conversion"
or "constructive sale" transaction for United States federal income tax purposes
or persons who  received  their shares  through the  exercise of employee  stock
options or otherwise as compensation.  In addition, this discussion applies only
to "United  States  holders"  (as defined  below).


                                       34


This summary also does not address the state,  local or foreign tax consequences
of participating in our offer. For purposes of this discussion, a "United States
holder" means:

     o    a citizen or resident of the United States;

     o    a  corporation  or other entity  taxable as a  corporation  created or
          organized in the United  States or under the laws of the United States
          or of any political subdivision of the United States;

     o    an  estate,  the  income of which is  includible  in gross  income for
          United States federal income tax purposes regardless of its source; or

     o    a trust whose  administration is subject to the primary supervision of
          a United States court and which has one or more United States  persons
          who have the authority to control all of its substantial decisions.

     HOLDERS OF SHARES WHO ARE NOT UNITED STATES  HOLDERS  SHOULD  CONSULT THEIR
TAX ADVISORS REGARDING THE UNITED STATES FEDERAL INCOME TAX CONSEQUENCES AND ANY
APPLICABLE FOREIGN TAX CONSEQUENCES OF OUR OFFER.

     STOCKHOLDERS  ARE URGED TO  CONSULT  THEIR TAX  ADVISOR  TO  DETERMINE  THE
PARTICULAR TAX CONSEQUENCES TO THEM OF PARTICIPATING OR NOT PARTICIPATING IN OUR
OFFER.

     CHARACTERIZATION OF THE PURCHASE.  The purchase of a United States holder's
shares  by us in our offer  will be a  taxable  transaction  for  United  States
federal income tax purposes.  As a consequence of the purchase,  a United States
holder will,  depending on the United States holder's particular  circumstances,
be treated either as having sold the United States  holder's shares or as having
received a distribution in respect of stock from RSV Bancorp.

     Under  Section 302 of the Code,  a United  States  holder  whose shares are
purchased  by us under our offer will be treated  as having  sold such  holder's
shares, and thus, will recognize capital gain or loss if the purchase:

     o    results in a  "complete  termination"  of the United  States  holder's
          equity interest in RSV Bancorp;

     o    results in a "substantially  disproportionate" redemption with respect
          to the United States holder; or

     o    is "not  essentially  equivalent  to a dividend"  with  respect to the
          United States holder.

     Each of these  tests,  referred to as the "Section 302 tests," is explained
in more detail below.

     If a United States holder  satisfies any of the Section 302 tests explained
below under the caption  "Section 302 Tests",  the United  States holder will be
treated as if it sold its shares to us and will  recognize  capital gain or loss
equal to the difference  between the amount of cash received under our offer and
the United  States  holder's  adjusted  tax basis in the shares  surrendered  in
exchange therefore.  This gain or loss will be long-term capital gain or loss if
the United States holder's  holding period for the shares that were sold exceeds
one year as of the date of purchase by us under our offer. Specified limitations
apply to the

                                       35


deductibility  of capital losses by United States holders.  Gain or loss must be
determined separately for each block of shares (shares acquired at the same cost
in a single  transaction)  that is purchased by us from a United  States  holder
under our offer.  A United  States  holder may be able to  designate,  generally
through its broker,  which  blocks of shares it wishes to tender under our offer
if less than all of its shares are  tendered  under our offer,  and the order in
which  different  blocks will be purchased by us in the event of proration under
our offer.  United States holders  should consult their tax advisors  concerning
the mechanics and desirability of that designation.

     If a United  States  holder  does not  satisfy any of the Section 302 tests
explained below, the purchase of a United States holder's shares by us under our
offer will not be treated as a sale or  exchange  under  Section 302 of the Code
with respect to the United States holder. Instead, the entire amount received by
a United  States  holder with  respect to the purchase of its shares by us under
our offer will be treated as a dividend distribution to the United States holder
with  respect to its shares under  Section 301 of the Code,  taxable at ordinary
income tax  rates,  to the extent of the  United  States  holder's  share of our
current and  accumulated  earnings and profits (within the meaning of the Code).
To the extent the amount of the distribution  exceeds the United States holder's
share of our current and accumulated earnings and profits, the excess first will
be treated as a  tax-free  return of capital to the extent of the United  States
holder's  adjusted tax basis in its shares and any remainder  will be treated as
capital gain (which may be long-term  capital gain as described  above).  To the
extent that a purchase of a United States  holder's shares by us under our offer
is treated as the receipt by the United States holder of a dividend,  the United
States holder's  adjusted tax basis in the purchased shares will be added to any
shares retained by the United States holder.

     We  cannot  predict  whether  or the  extent  to which  our  offer  will be
oversubscribed.  If our offer is  oversubscribed,  proration of tendered  shares
under  our  offer  will  cause us to  accept  fewer  shares  than are  tendered.
Therefore,  no assurance can be given that we will purchase a sufficient  number
of a United  States  holder's  shares  under our offer to ensure that the United
States holder's  receives sale treatment,  rather than dividend  treatment,  for
United States federal income tax purposes under the rules discussed below.

     CONSTRUCTIVE  OWNERSHIP OF STOCK AND OTHER ISSUES.  In applying each of the
Section 302 tests explained below,  United States holders must take into account
not only  shares  that they  actually  own but also  shares  they are treated as
owning under the constructive  ownership rules of Section 318 of the Code. Under
the  constructive  ownership  rules, a United States holder is treated as owning
any shares that are owned (actually and in some cases constructively) by certain
related individuals and entities as well as shares that the United States holder
has the right to acquire by exercise of an option or by  conversion  or exchange
of a  security.  Due to the factual  nature of the  Section 302 tests  explained
below,  United  States  holders  should  consult their tax advisors to determine
whether  the  purchase  of their  shares  under  our  offer  qualifies  for sale
treatment in their particular circumstances.

     SECTION 302 TESTS.  One of the  following  tests must be satisfied in order
for the  purchase  of shares by us under  our offer to be  treated  as a sale or
exchange for federal income tax purposes:

     o    Complete  Termination  Test. The purchase of a United States  holder's
          shares by us under our offer will result in a  "complete  termination"
          of the United States holder's equity interest in RSV Bancorp if all of
          the shares that are  actually  owned by the United  States  holder are
          sold  under our offer and all of the  shares  that are  constructively
          owned by the United  States  holder,  if any, are sold under our offer
          or, with respect to shares owned by certain related  individuals,  the
          United States holder  effectively  waives,  in accordance with Section
          302(c) of the Code,  attribution  of shares which  otherwise  would be
          considered as constructively owned by the United States holder. United
          States  holders  wishing to satisfy

                                       36


          the "complete  termination"  test through  waiver of the  constructive
          ownership rules should consult their tax advisors.

     o    Substantially  Disproportionate  Test. The purchase of a United States
          holder's shares by us under our offer will result in a  "substantially
          disproportionate"  redemption with respect to the United States holder
          if, among other things,  the percentage of the then outstanding shares
          actually  and  constructively   owned  by  the  United  States  holder
          immediately  after the purchase is less than 80% of the  percentage of
          the shares  actually  and  constructively  owned by the United  States
          holder  immediately  before the purchase  (treating as outstanding all
          shares purchased under our offer).

     o    Not  Essentially  Equivalent  to a Dividend  Test.  The  purchase of a
          United States holder's shares by us under our offer will be treated as
          "not  essentially  equivalent  to a dividend" if the  reduction in the
          United  States  holder's  proportionate  interest  in RSV Bancorp as a
          result of the purchase constitutes a "meaningful  reduction" given the
          United States holder's particular  circumstances.  Whether the receipt
          of cash by a stockholder who sells shares under our offer will be "not
          essentially   equivalent   to  a   dividend"   will  depend  upon  the
          stockholder's particular facts and circumstances. The Internal Revenue
          Service has indicated in a published  revenue ruling that even a small
          reduction in the percentage  interest of a stockholder  whose relative
          stock interest in a publicly held corporation is minimal (for example,
          an  interest  of less  than  1%) and who  exercises  no  control  over
          corporate affairs should constitute a "meaningful  reduction."  United
          States holders should consult their tax advisors as to the application
          of this test in their particular circumstances.

     CORPORATE STOCKHOLDER DIVIDEND TREATMENT. In the case of a corporate United
States  holder,  to the extent  that any  amounts  received  under our offer are
treated as a dividend,  such holder may be eligible  for the  dividends-received
deduction.  The dividends-received  deduction is subject to certain limitations.
In addition, any amount received by a corporate United States holder pursuant to
our offer  that is  treated  as a  dividend  may  constitute  an  "extraordinary
dividend" under Section 1059 of the Code. Corporate United States holders should
consult their own tax advisors as to the application of Section 1059 of the Code
to our  offer,  and to the tax  consequences  of  dividend  treatment  in  their
particular circumstances.

     STOCKHOLDERS  WHO DO NOT RECEIVE CASH UNDER OUR OFFER.  Stockholders  whose
shares are not  purchased by us under our offer will not incur any tax liability
as a result of the completion of our offer.

     BACKUP  WITHHOLDING  TAX. See Section 3 with respect to the  application of
United States federal backup withholding tax.

     THE DISCUSSION SET FORTH ABOVE IS INCLUDED FOR GENERAL INFORMATION ONLY. WE
URGE  YOU  TO  CONSULT  YOUR  TAX  ADVISOR  TO  DETERMINE  THE   PARTICULAR  TAX
CONSEQUENCES  TO YOU OF OUR OFFER,  INCLUDING  THE  APPLICABILITY  AND EFFECT OF
STATE, LOCAL AND FOREIGN TAX LAWS.

                                       37


16.  FEES AND EXPENSES.

     We have retained D. F. King & Co., Inc. to act as our information  agent in
connection  with our offer.  D. F. King & Co., Inc. as  information  agent,  may
contact stockholders by mail,  telephone,  facsimile,  telex,  telegraph,  other
electronic  means and personal  interviews,  and may request  brokers,  dealers,
commercial  banks,  trust  companies and other nominee  stockholders  to forward
materials  relating to the offer to  beneficial  owners.  D. F. King & Co., Inc.
will receive reasonable and customary compensation in connection with our offer.

     Registrar and Transfer  Company,  as the depositary for our offer,  will be
reimbursed for certain out-of-pocket costs in connection with our offer.

     No  fees  or  commissions  will  be  payable  by  us to  brokers,  dealers,
commercial  banks or trust companies  (other than fees to the parties  described
above) for soliciting  tenders of shares under our offer.  Stockholders  holding
shares  through  brokers or banks are urged to consult  the  brokers or banks to
determine whether transaction costs are applicable if stockholders tender shares
through such brokers or banks and not directly to the  depositary.  We, however,
upon  request,  will  reimburse  brokers,  dealers,  commercial  banks and trust
companies  for  customary  mailing  and  handling  expenses  incurred by them in
forwarding our offer and related  materials to the  beneficial  owners of shares
held by  them as a  nominee  or in a  fiduciary  capacity.  No  broker,  dealer,
commercial  bank or trust company has been  authorized to act as our agent or as
an agent of the  information  agent or the depositary for purposes of our offer.
We will pay or  cause  to be paid  all  stock  transfer  taxes,  if any,  on our
purchase of shares except as otherwise provided in this document and Instruction
7 in the letter of transmittal.

17.  MISCELLANEOUS.

     This offer to purchase and the related letter of transmittal will be mailed
to record  holders  of  shares of our  common  stock  and will be  furnished  to
brokers, dealers, commercial banks and trust companies whose names, or the names
of whose  nominees,  appear on our stockholder  list or, if applicable,  who are
listed as  participants in a clearing  agency's  security  position  listing for
subsequent transmittal to beneficial owners of shares.

     We are not aware of any  jurisdiction  where the making of our offer is not
in compliance with applicable law. If we become aware of any jurisdiction  where
the making of our offer or the acceptance of shares  pursuant  thereto is not in
compliance  with applicable law, we will make a good faith effort to comply with
the applicable law. If, after such good faith effort,  we cannot comply with the
applicable law, our offer will not be made to (nor will tenders be accepted from
or on behalf of) the holders of shares in such jurisdiction.

     Pursuant to Rule 13e-4  promulgated under the Exchange Act, RSV Bancorp has
filed  with the SEC an  Issuer  Tender  Offer  Statement  on  Schedule  TO which
contains  additional  information  with  respect to our offer.  The Schedule TO,
including the exhibits and any amendments and supplements to that document,  may
be  examined,  and copies may be  obtained,  at the same  places and in the same
manner as is set forth in Section 10 with respect to information concerning us.

WE HAVE NOT AUTHORIZED ANY PERSON TO MAKE ANY RECOMMENDATION ON OUR BEHALF AS TO
WHETHER YOU SHOULD  TENDER OR NOT TENDER  YOUR

                                       38


SHARES IN OUR OFFER.  WE HAVE NOT AUTHORIZED ANY PERSON TO GIVE ANY  INFORMATION
OR TO MAKE ANY  REPRESENTATION  IN  CONNECTION  WITH OUR OFFER  OTHER THAN THOSE
CONTAINED IN THIS DOCUMENT OR IN THE LETTER OF TRANSMITTAL.  ANY  RECOMMENDATION
OR ANY SUCH INFORMATION OR REPRESENTATION MADE BY ANYONE ELSE MUST NOT BE RELIED
UPON AS HAVING BEEN AUTHORIZED BY RSV BANCORP OR THE INFORMATION AGENT.

                                                RSV BANCORP, INC.



September 14, 2004


                                       39




                        THE DEPOSITARY FOR OUR OFFER IS:


                         REGISTRAR AND TRANSFER COMPANY

                                                                 
By Mail or Overnight Courier:            For Assistance:               By Hand:
Registrar and Transfer Company           (800) 368-5948                c/o The Depository Trust Co.
10 Commerce Drive                                                      Transfer Agent Drop
Cranford, New Jersey  07016-3572                                       55 Water Street, 1st Floor
                                                                       New York, New York  10041-0099
                                       By Facsimile:
                                       (908) 497-2311
                                       (For Eligible Institutions Only)


The letter of  transmittal  and  certificates  for shares and any other required
documents  should be sent or delivered by each RSV Bancorp  stockholder  or such
stockholder's broker,  dealer,  commercial bank, trust company or nominee to the
depositary at its address set forth above.

Any  questions or requests  for  assistance  may be directed to the  Information
agent at its  telephone  number  and  address  set  forth  below.  Requests  for
additional  copies of this offer to purchase,  the letter of  transmittal or the
notice of guaranteed  delivery may be directed to the  information  agent at the
telephone  number and address set forth below. You may also contact your broker,
dealer,  commercial bank, trust company or nominee for assistance concerning our
offer. To confirm  delivery of shares,  stockholders are directed to contact the
depositary.



                    THE INFORMATION AGENT FOR THE OFFER IS:



                             D. F. KING & CO., INC.
                                 48 Wall Street
                            New York, New York 10005
                 Banks and Brokers call collect: (212) 269-5550
                   All others call Toll Free: (800) 207-3158