1

WSFS Financial Corporation         838 Market Street, Wilmington, Delaware 19801

                                                                   PRESS RELEASE

FOR IMMEDIATE RELEASE
                                                     Contact:   Stephen A. Fowle
October 18, 2005                                                (302) 571-6833



                       WSFS ANNOUNCES 3Q '05 EPS OF $1.06

         WSFS Financial  Corporation  (NASDAQ/NMS:  WSFS), the parent company of
Wilmington  Savings Fund  Society,  FSB,  reported  quarterly net income of $7.4
million,  or $1.06  per  diluted  share.  This  compares  to net  income of $6.6
million, or $0.88 per share, for the third quarter of 2004. This $0.18 growth in
earnings per share is a 20% increase over the same period in 2004.

         Highlights  for the third quarter of 2005  include:  (i) an increase in
total retail  deposits of $43.2 million,  or 4%, over balances at June 30, 2005;
(ii)  growth in net loans of $35.7  million,  or 2%,  over  balances at June 30,
2005; and (iii) continued  strong asset quality with the ratio of  nonperforming
assets (NPA) to total assets of 16 basis points at September 30, 2005.

         Marvin N.  Schoenhals,  Chairman and President of WSFS,  said,  "We are
very proud of our third quarter results which reflect the continued  emphasis of
growing and strengthening our banking franchise." Mr. Schoenhals went on to say,
"the benefits from our increased focus on retail business is apparent in our 22%
increase  in core  deposits.  In  addition,  our  continued  lending  success is
reflected in our 15% year over year loan growth."

         The following is a brief discussion of the third quarter 2005 results.

                                     (More)


                                                                               2


Net Interest Income

         Net interest  income for the third  quarter of 2005 was $19.2  million.
This compares to the $17.1 million reported for the same quarter in 2004 and the
$17.8 million  reported for the second quarter of 2005. The net interest  margin
percentage  of 3.22% for the third  quarter of 2005  improved from 3.03% for the
second  quarter of 2005.  During the second  quarter of 2005,  the net  interest
margin  was  negatively  affected  by 18  basis  points  due to a  $1.1  million
(pre-tax)  charge  connected  with the redemption of $50 million of WSFS Capital
Trust I Securities. Without this charge the margin would have been 3.21%.

         Overall portfolio yields on loans have continued to trend upward due to
higher prevailing rates combined with the Company's continued focus on growth of
variable   rate  loans.   Additionally,   the  gross  yield  on  the   Company's
mortgage-backed  securities  (MBS)  portfolio  was 4.47% in the third quarter of
2005 versus 4.42% in the second quarter of 2005. The weighted  average  duration
of the MBS  portfolio  was 3.0 years at September 30, 2005 compared to 2.7 years
at June 30, 2005.

Loans and Asset Quality

         Net loans grew $35.7  million,  or 2%, during the third quarter of 2005
to $1.7 billion at September 30, 2005.  Net loans grew $224.9  million,  or 15%,
compared to balances at September 30, 2004. Loan volume continued to show strong
increases  despite $9.2 million in commercial and  commercial  real estate (CRE)
loan  sales/participations,  conducted to diversify the Company's balance sheet.
The following table summarizes the current loan balances and composition as well
as recent changes in balances and composition.



                                         At                       At                    At
   (Dollars in thousands)           Sep. 30, 2005            Jun. 30, 2005         Sep. 30, 2004
                                    -------------            -------------         -------------
                                         Amount       %           Amount      %         Amount       %
                                      ----------     ---       ----------    ---     ----------     ---
                                                                                 
Commercial and CRE                    $1,053,168      62%      $1,035,656     62%    $  842,013      57%
Residential                              439,975      26          432,518     26        444,860      30
Consumer                                 230,424      13          219,675     13        210,893      15
Allowance for loan losses                (24,933)     (1)         (24,939)    (1)      (24,052)      (2)
                                      ----------     ---       ----------    ---     ----------     ---
Net Loans                             $1,698,634     100%      $1,662,910    100%    $1,473,714     100%
                                      ==========     ===       ==========    ===     ==========     ===

                                     (More)

                                                                               3


         The  Company's  provision  for loan  losses was  $225,000  in the third
quarter of 2005,  compared  to  $996,000  in the same  period  last  year.  This
decreased  level of provision is due to slower net growth in the Company's  loan
portfolio  combined with  continued  improvement  in credit  quality and a lower
level of adversely  rated loans.  The allowance for loan loss reserves  declined
from 1.48% to 1.45% during the quarter. In addition to recording a provision for
loan losses, a $397,000  liability was recorded  representing a loss contingency
for standby letters of credit as a charge against other non-interest expense.

         NPA as a percentage  of assets stood at 0.16% as of September  30, 2005
versus 0.22% as of June 30, 2005 and 0.19% as of September 30, 2004. NPA totaled
$4.4  million as of September  30,  2005,  down from $6.0 million as of June 30,
2005 and $4.5 million as of September 30, 2004.  Annualized  net  charge-offs in
the third quarter of 2005 were 0.05% of average loans  compared to 0.12% for the
second quarter of 2005 and 0.02% for the third quarter of 2004.

Deposits

           Core deposit relationships (demand deposits, money market and savings
accounts) increased $32.8 million, or 4% during the quarter and increased $152.7
million,  or 22% over the same period last year.  Total  retail  deposits  (core
deposits and retail time deposits)  increased  $43.2 million,  or 4%, during the
third  quarter to $1.2  billion  at  September  30,  2005 and  increased  $194.9
million,  or 20% over  September 30, 2004.  The following  table  summarizes the
current  retail  deposit  balances and  composition as well as recent changes in
balances and composition.



                                          At                        At                    At
      (Dollars in thousands)         Sep. 30, 2005             Jun. 30, 2005         Sep. 30, 2004
                                     -------------             -------------         -------------
                                      Amount       %            Amount      %         Amount     %
                                   ----------     ---         ----------   ---        --------  ---
                                                                               
Non-interest demand                $  266,598      23%        $  261,987    24%       $229,999   24%
Interest bearing demand               122,870      11            120,232    11          87,726    9
Savings                               257,082      22            276,514    25         302,141   32
Money market                          212,794      19            167,854    15          86,821    9
                                   ----------     ---         ----------   ---        --------  ---
  Total core deposits                 859,344      75            826,587    75         706,687   74
Retail time                           291,053      25            280,652    25         248,799   26
                                   ----------     ---         ----------   ---        --------  ---
  Total retail deposits            $1,150,397     100%        $1,107,239   100%       $955,486  100%
                                   ==========     ===         ==========   ===        ========  ===




                                     (More)

                                                                               4


Noninterest Income

         During the third  quarter of 2005,  the  Company  recorded  noninterest
  income of $8.6  million,  which was  $424,000,  or 5%  greater  than the third
  quarter of 2004.  Noninterest income declined by $130,000, or 1% when compared
  to the second quarter of 2005. The increase over the third quarter of 2004 was
  primarily  due to  increases  of  $630,000  in card and ATM income  during the
  quarter,  mostly the result of  underlying  growth in volumes and  $361,000 in
  increased  deposit service  charges.  These increases were partially offset by
  $609,000  in  losses   recognized  on  the  sale  of  lower  yielding   agency
  investments.  The decrease in comparison to the second quarter 2005 was mainly
  attributable  to the  loss  on  sale  of  lower  yielding  agency  investments
  occurring  in the third  quarter of 2005.  Consistent  with the year over year
  trend,  this decrease was partially offset by increased card and ATM income of
  $242,000 and increased deposit service charges of $189,000.

  Noninterest Expenses

         Noninterest  expenses  for the  third  quarter  of 2005  totaled  $16.1
million,  which was $2.0  million,  or 14% more than the same quarter last year.
Noninterest expense increased by $547,000,  or 4% compared to the second quarter
of 2005. The increase over both the third quarter of 2004 and the second quarter
of  2005  was  primarily  due to  increases  in  salaries,  benefits  and  other
compensation  and other  operating  expenses.  These  increases  were mainly the
result of the Company's  continued growth efforts.  Also,  included in operating
expenses for the third quarter of 2005,  is the  previously  mentioned  $397,000
loss contingency liability for standby letters of credit.

Capital Management

         During the third quarter of 2005,  the Company  repurchased  400,000 of
its shares of common stock at an average price of $57.22 per share. At September
30,  2005,  the Company had 650,000  shares  remaining  under its current  share
repurchase  authorization,  or approximately 10% of its 6.5 million  outstanding
shares.

                                     (More)


                                                                               5


         The ratio of tangible equity to assets was 6.33% at September 30, 2005.
The Tier 1 capital  ratio was 12.46%,  which is more than double the 6.00% level
required  to be  considered  "well-capitalized"  under  regulatory  definitions.
Tangible book value per share was $26.53 at September 30, 2005.

Other Events

         During the quarter,  the Company  finalized  agreements  related to the
move of its corporate  headquarters.  Related to this move, the Company sold the
land on which the WSFS Bank  Center is to be built.  As part of this  agreement,
the  property   developer   has  agreed  to  purchase  the   Company's   current
headquarters,  which is expected to result in approximately a $3 million gain at
the time of the move, expected to be early 2007.


         WSFS  Financial  Corporation  is  a  $2.7  billion  financial  services
company.  At September 30, 2005, its principal  subsidiary,  Wilmington  Savings
Fund Society,  FSB,  operated 24 retail banking offices in all three counties in
Delaware,  as well as Chester  and  Delaware  Counties  in  Pennsylvania.  Other
continuing  operating   subsidiaries   include:  WSFS  Investment  Group,  Inc.,
Montchanin  Capital  Management,  Inc. and WSFS Reit, Inc. For more information,
please visit the Bank's website at www.wsfsbank.com.
                                   ----------------

                                      * * *

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

                                      # # #

                                     (More)


                                                                               6

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


                                                               Three months ended                         Nine months ended
                                                    ---------------------------------------------- ------------------------------
                                                     September 30,    June 30,      September 30,  September 30,    September 30,
                                                         2005           2005           2004            2005            2004
                                                    --------------  ------------   ------------    --------------   -------------
                                                                                                             
Interest income:
Interest and fees on loans                            $ 27,419        $ 25,447        $ 19,882         $ 76,023      $ 56,204
Interest on mortgage-backed securities                   6,445           6,444           5,468           18,763        14,884
Interest and dividends on investment securities            921             639           1,090            2,315         3,438
Other interest income                                      351             356             161            1,086           519
                                                      --------        --------        --------         --------      --------
                                                        35,136          32,886          26,601           98,187        75,045
                                                      --------        --------        --------         --------      --------
Interest expense:
Interest on deposits                                     5,674           4,662           2,320           14,423         5,945
Interest on Federal Home Loan Bank advances              7,955           7,263           6,011           21,405        17,452
Interest on federal funds purchased and
    securities sold under agreements to repurchase       1,125           1,092             561            3,228         1,374
Interest on trust preferred borrowings                     954           1,967             551            3,633         1,550
Interest on other borrowings                               213             124              38              392           116
                                                      --------        --------        --------         --------      --------
                                                        15,921          15,108           9,481           43,081        26,437
                                                      --------        --------        --------         --------      --------

Net interest income                                     19,215          17,778          17,120           55,106        48,608
Provision for loan losses                                  225             772             996            1,576         2,370
                                                      --------        --------        --------         --------      --------

Net interest income after provision for loan losses     18,990          17,006          16,124           53,530        46,238
                                                      --------        --------        --------         --------      --------
Noninterest income:
Credit/debit card and ATM income                         3,907           3,665           3,277           10,775         8,917
Deposit service charges                                  2,676           2,487           2,315            7,341         7,016
Investment advisory income                                 651             619             584            1,878         1,671
Bank owned life insurance income                           499             527             558            1,522         1,663
Loan fee income                                            516             569             518            1,511         1,676
Mortgage banking activities, net                           106              37              77              287           444
Securities (losses) gains                                 (609)              -             (15)            (609)          209
Other income                                               838             810             846            2,449         2,342
                                                      --------        --------        --------         --------      --------
                                                         8,584           8,714           8,160           25,154        23,938
                                                      --------        --------        --------         --------      --------
Noninterest expenses:
Salaries, benefits and other compensation                9,061           8,494           7,655           26,377        22,704
Occupancy expense                                        1,290           1,263           1,151            3,829         3,422
Equipment expense                                          950             954             969            2,887         2,759
Data processing and operations expense                     761             998             815            2,670         2,414
Marketing expense                                          689             828             465            2,042         1,526
Professional fees                                          610             498             607            1,661         1,438
Other operating expenses                                 2,789           2,568           2,505            7,257         6,331
                                                      --------        --------        --------         --------      --------
                                                        16,150          15,603          14,167           46,723        40,594
                                                      --------        --------        --------         --------      --------

Income before minority interest and taxes               11,424          10,117          10,117           31,961        29,582
Less minority interest                                      48              37              66              122           158
                                                      --------        --------        --------         --------      --------
Income before taxes                                     11,376          10,080          10,051           31,839        29,424
Income tax provision                                     3,969           3,514           3,499           11,076        10,423
                                                      --------        --------        --------         --------      --------
Net income                                            $  7,407        $  6,566        $  6,552         $ 20,763      $ 19,001
                                                      ========        ========        ========         ========      ========
Diluted earnings per share:
Net income                                            $   1.06        $   0.90        $   0.88         $   2.85      $   2.49
                                                      ========        ========        ========         ========      ========

Weighted average shares outstanding for diluted EPS  7,005,994       7,313,355       7,454,990        7,275,858     7,620,555
- ------------------------------------------------------------------------------------------------------------------------------------
Performance Ratios:

Return on average assets (a)                              1.10 %          0.99 %          1.09 %           1.05 %        1.10 %
Return on average equity (a)                             16.15           13.52           14.22            14.41         13.39
Net interest margin (a)(b)                                3.22            3.03            3.26             3.16          3.19
Efficiency ratio (c)                                     57.51           58.28           55.42            57.61         55.31
- ------------------------------------------------------------------------------------------------------------------------------------

See "Notes"

                                                                               7

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



                                                  September 30,        June 30,       September 30,
                                                       2005              2005             2004
                                                 -----------------   --------------   -------------
                                                                             
Summary Statement of Condition:

Assets:
- -------
Cash and due from banks                                $   61,012       $   56,776      $   54,088
Cash in non-owned ATMs                                    143,289          137,203         123,765
Investment securities (d)(e)                               57,699           98,091          98,338
Other investments                                          45,934           46,606          62,497
Mortgage-backed securities (d)                            593,496          586,259         515,832
Net loans (f)(g)                                        1,698,634        1,662,910       1,473,714
Loans held for sale (f)                                     2,199            1,429           2,491
Bank owned life insurance                                  53,713           53,213          51,663
Other assets                                               55,300           57,132          51,882
Loans, operating leases and
 other assets of discontinued operations                        5              227           1,873
                                                       ----------       ----------      ----------
    Total assets                                       $2,711,281       $2,699,846      $2,436,143
                                                       ==========       ==========      ==========
Liabilities and Stockholders' Equity:
- -------------------------------------
Noninterest-bearing deposits                           $  266,598       $  261,987      $  229,999
Interest-bearing deposits                                 883,799          845,252         725,487
                                                       ----------       ----------      ----------
    Total retail deposits                               1,150,397        1,107,239         955,486
Jumbo CD's - non retail                                    44,433           35,930          51,873
Brokered CD's                                             207,340          203,400         124,884
                                                       ----------       ----------      ----------
    Total deposits                                      1,402,170        1,346,569       1,132,243

Federal Home Loan Bank advances                           917,882          902,943         878,623
Other borrowings                                          191,755          236,916         218,982
Other liabilities                                          25,903           20,047          16,665
                                                       ----------       ----------      ----------

    Total liabilities                                   2,537,710        2,506,475       2,246,513
                                                       ----------       ----------      ----------

Minority interest                                             200              184             258

Stockholders' equity                                      173,371          193,187         189,372
                                                       ----------       ----------      ----------

Total liabilities, minority interest
   and stockholders' equity                            $2,711,281       $2,699,846      $2,436,143
                                                       ==========       ==========      ==========

- ----------------------------------------------------------------------------------------------------
Capital Ratios:

Equity to asset ratio                                        6.39 %           7.16 %          7.77 %
Tangible equity to asset ratio                               6.33             7.10            7.73
Core capital (h) (required:  4.00%)                          8.69             9.15            9.65
Tier 1 Capital (h) (required 4.00%)                         12.46            13.39           14.61
Risk-based capital (h) (required:  8.00%)                   13.64            14.34           15.53
- ----------------------------------------------------------------------------------------------------
Asset Quality Indicators:

Nonperforming Assets:
Nonaccruing loans                                      $    4,271       $    5,602      $    4,368
Assets acquired through foreclosure                            89              372             159
                                                       ----------       ----------      ----------
     Total nonperforming assets                        $    4,360       $    5,974      $    4,527
                                                       ==========       ==========      ==========

Past due loans (i)                                     $      207       $      370      $      328

Allowance for loan losses                              $   24,933       $   24,939      $   24,052

Ratio of nonperforming assets to total assets                0.16 %           0.22 %          0.19 %
Ratio of allowance for loan losses to total gross
     loans (j)                                               1.45             1.48            1.61
Ratio of allowance for loan losses to nonaccruing
     loans (k)                                                556              424             524
Ratio of quarterly net charge-offs to
     average gross loans (a)(f)                              0.05             0.12            0.02

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

See "Notes"

                                                                               8

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




                                                                         Three months ended
                            --------------------------------------------------------------------------------------------------------
                                     September 30, 2005                    June 30, 2005               September 30, 2004
                            --------------------------------      -----------------------------    ---------------------------------
                               Average                  Yield/       Average             Yield/       Average              Yield/
                               Balance      Interest  Rate (a)(b)    Balance  Interest Rate (a)(b)    Balance  Interest  Rate (a)(b)
                               -------      --------  -----------    -------  ------- -----------    -------  --------  -----------
                                                                                                
Assets:
Interest-earning assets:
Loans: (f) (l)
  Commercial real
    estate loans            $  589,703     $ 10,450    7.09 %    $  572,714   $ 9,576     6.69 %   $  450,707  $ 6,409      5.69 %
  Residential real
    estate loans               430,871        5,587    5.19         429,787     5,524     5.14        445,748    5,830      5.23
  Commercial loans             451,532        7,554    6.79         434,056     6,686     6.35        350,263    4,254      5.07
  Consumer loans               221,706        3,787    6.78         218,328     3,633     6.67        210,449    3,356      6.34
                            ----------     --------              ----------   -------              ----------  -------
     Total loans             1,693,812       27,378    6.53       1,654,885    25,419     6.21      1,457,167   19,849      5.53
Mortgage-backed
  securities (d)               576,779        6,445    4.47         583,785     6,444     4.42        520,356    5,468      4.20
Loans held-for-sale (f)          2,462           41    6.66           2,107        28     5.32          2,349       33      5.62
Investment securities (d)(e)   100,523          921    3.66          97,459       639     2.62        109,086    1,090      4.00
Other interest-earning assets   48,155          351    2.89          49,434       356     2.89         48,784      161      1.31
                            ----------     --------              ----------   -------              ----------  -------
     Total interest-earning
       assets                2,421,731       35,136    5.85       2,387,670    32,886     5.56      2,137,742   26,601      5.03
                                           --------                           -------                          -------

Allowance for loan losses      (25,215)                             (24,842)                          (23,482)
Cash and due from banks         53,121                               51,945                            54,439
Cash in non-owned ATMs         138,543                              127,760                           126,808
Loans, operating leases and
  other assets of
  discontinued operations          367                                  577                             2,992
Bank owned life insurance       53,389                               52,877                            51,302
Other noninterest-earning
  assets                        54,235                               53,342                            48,963
                            ----------                           ----------                        ----------
     Total assets           $2,696,171                           $2,649,329                        $2,398,764
                            ==========                           ==========                        ==========

Liabilities and
Stockholders' Equity:
Interest-bearing liabilities:
Interest bearing deposits:
   Interest-bearing demand  $  116,518     $     71    0.24      $  110,565   $    66     0.24      $  82,756  $    49      0.24
   Money market                183,279        1,025    2.22         162,934       747     1.84         63,909      187      1.16
   Savings                     268,880          265    0.39         280,668       280     0.40        316,910      318      0.40
   Retail time deposits        287,925        2,085    2.87         278,253     1,882     2.71        225,906    1,128      1.99
                             ---------     --------              ----------   -------               ---------  -------
     Total interest-bearing
       retail deposits         856,602        3,446    1.60         832,420     2,975     1.43        689,481    1,682      0.97
   Jumbo certificates of
     deposit-nonretail          46,430          383    3.27          39,081       280     2.87         50,578      211      1.66
   Brokered certificates
     of deposit                206,331        1,845    3.55         182,220     1,407     3.10        102,067      427      1.66
                             ---------     --------               ---------   -------               ---------  -------
     Total interest-bearing
       deposits              1,109,363        5,674    2.03       1,053,721     4,662     1.77        842,126    2,320      1.10

FHLB of Pittsburgh advances    894,331        7,958    3.48         889,641     7,267     3.23        899,922    6,038      2.63
Trust preferred borrowings      67,011          954    5.57          66,161     1,967    11.76         51,547      551      4.18
Other borrowed funds           166,268        1,338    3.22         177,090     1,216     2.75        177,392      599      1.35
Cost of funding discontinued
  operations                                     (3)                              (4)                             (27)
                             ---------     --------              ----------   -------               ---------  -------
     Total interest-bearing
       liabilities           2,236,973       15,921    2.85       2,186,613    15,108     2.76      1,970,987    9,481      1.92
                                           --------                           -------                          -------

Noninterest-bearing demand
  deposits                     254,807                              252,134                           227,319
Other noninterest-bearing
  liabilities                   20,691                               16,061                            15,929
Minority interest                  201                                  195                               259
Stockholders' equity           183,499                              194,326                           184,270
                            ----------                           ----------                        ----------
Total liabilities and
  stockholders' equity      $2,696,171                           $2,649,329                        $2,398,764
                            ==========                           ==========                        ==========

Excess of interest-earning
  assets over interest-
  bearing liabilities       $  184,758                           $  201,057                        $  166,755
                            ==========                           ==========                        ==========

Net interest and dividend
  income                                    $19,215                           $17,778                          $17,120
                                            =======                           =======                          =======

Interest rate spread                                   3.00%                              2.80%                             3.11%
                                                       ====                               ====                              ====

Net interest margin                                    3.22%                              3.03%                             3.26%
                                                       ====                               ====                              ====


See "Notes"

                                                                               9

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


                                                                   Three months ended                  Nine months ended
                                                         --------------------------------------  ----------------------------
                                                         September 30,   June 30,   September 30, September 30, September 30,
                                                             2005          2005        2004          2005          2004
                                                         --------------------------------------  ----------------------------
                                                                                                  

     Stock Information:

     Market price of common stock:
         High                                              $ 59.26       $ 55.91       $ 53.39      $ 59.91        $ 53.39
         Low                                                 54.01         49.80         48.05        49.80          44.43
         Close                                               58.89         54.71         50.00        58.89          50.00
     Book value per share                                    26.80         28.16         26.92
     Tangible book value per share                           26.53         27.92         26.76
     Number of shares outstanding (000s)                     6,470         6,860         7,036
     ----------------------------------------------------------------------------------------------------------------------

     Other Financial Data:

     One-year repricing gap to total assets (m)              (0.86)%        0.50 %       (0.65)%
     Number of associates (FTEs) (n)                           512           516           486
     Number of branch offices                                   24            24            23
     ----------------------------------------------------------------------------------------------------------------------


     Notes:

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