SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                                    FORM 10-K
(Mark One)

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

For the Fiscal Year Ended December 31, 1998

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

For the transition period from _______________________ to ______________________

Commission File Number: 0-24353

                           THISTLE GROUP HOLDINGS, CO.
             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)

             Pennsylvania                                       23-2960768   
- ---------------------------------------------                -------------------
(State or other jurisdiction of incorporation                  (IRS Employer
      or organization)                                       Identification No.)

     6060 Ridge Avenue, Philadelphia, Pennsylvania                19128   
- --------------------------------------------------              ----------
(Address of principal executive offices)                        (Zip Code)

Registrant's telephone number, including area code: (215) 483-2800
                                                    --------------

Securities registered pursuant to Section 12(b) of the Act:  None 
                                                             ----

Securities registered pursuant to Section 12(g) of the Act:

                     Common Stock, par value $.10 per share
                     --------------------------------------
                                (Title of Class)

         Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days. YES  X    NO    .
                                              ---      ---
   
         Indicate by check mark if disclosure of delinquent  filers  pursuant to
Item 405 of Regulation S-K is not contained  herein,  and will not be contained,
to the best of  Registrant's  knowledge,  in  definitive  proxy  or  information
statements  incorporated  by  reference  in Part  III of this  Form  10-K or any
amendment to this Form 10-K. [ ]

         Based  on  the  closing   sales  price  of  $8.938  per  share  of  the
registrant's  common stock on March 12, 1999, as reported on the Nasdaq National
Market System the aggregate market value of voting stock held by  non-affiliates
of the  registrant was  approximately  $59.6  million.  On such date,  7,940,744
shares of the registrant's Common Stock were outstanding.

                       DOCUMENTS INCORPORATED BY REFERENCE

1.   Portions of 1998 Annual Report to Stockholders (Parts II and IV)
2.   Portions of Proxy  Statement for the 1999 Annual  Meeting of  Stockholders.
     (Part III)






                                     PART I
Forward-Looking Statements

         Thistle Group Holdings,  Co. (the "Company") may from time to time make
written or oral "forward-looking  statements," including statements contained in
the Company's  filings with the  Securities and Exchange  Commission  (including
this Annual  Report on Form 10-K and the  exhibits  thereto),  in its reports to
stockholders and in other communications by the Company,  which are made in good
faith by the Company  pursuant to the "safe  harbor"  provisions  of the private
securities litigation reform act of 1995.

         These forward-looking statements involve risks and uncertainties,  such
as statements of the Company's plans,  objectives,  expectations,  estimates and
intentions,  that are subject to change based on various important factors (some
of which are beyond the Company's control). The following factors, among others,
could cause the Company's  financial  performance to differ  materially from the
plans,  objectives,  expectations,  estimates and  intentions  expressed in such
forward-looking statements: the strength of the United States economy in general
and  the  strength  of  the  local  economies  in  which  the  Company  conducts
operations;  the effects of, and changes in, trade, monetary and fiscal policies
and laws,  including  interest  rate  policies of the board of  governors of the
federal  reserve  system,   inflation,   interest  rate,   market  and  monetary
fluctuations;  the timely  development  of and  acceptance  of new  products and
services of the Company and the perceived  overall  value of these  products and
services by users,  including  the  features,  pricing  and quality  compared to
competitors'  products and  services;  the  willingness  of users to  substitute
competitors' products and services for the Company's products and services;  the
success of the  Company in  gaining  regulatory  approval  of its  products  and
services,  when required;  the impact of changes in financial services' laws and
regulations   (including  laws  concerning   taxes,   banking,   securities  and
insurance);  technological changes,  acquisitions;  changes in consumer spending
and saving habits; and the success of the Company at managing the risks involved
in the foregoing.

         The Company  cautions that the foregoing  list of important  factors is
not  exclusive.  The Company 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 Company.

Item 1.  Business
- -----------------

         Thistle  Group   Holdings,   Co.  (the  "Company")  is  a  Pennsylvania
corporation organized in March 1998 at the direction of Roxborough-Manayunk Bank
(the  "Bank") to acquire  all of the  capital  stock of the Bank.  The Bank is a
federally-chartered stock savings association, which was originally chartered as
a mutual  savings  association  through the  combination of 11 building and loan
associations as  Roxborough-Manayunk  Federal Savings and Loan  Association (the
"Association")  on May 3, 1939,  at which time the  Association's  accounts were
insured by the Federal  Savings and Loan  Insurance  Corporation  ("FSLIC")  and
currently the SAIF. In 1939, the Association became a member of the FHLB System.
On  December  31,  1992,  the  Association  reorganized  from a  mutual  savings
association  into a mutual  holding  company named FJF Financial,  M.H.C.  ("FJF
Financial")  and  chartered a new stock  savings bank named  Roxborough-Manayunk
Federal  Savings Bank. On October 1, 1997,  the Bank formed a middle-tier  stock
holding  company  (Thistle  Group  Holdings,  Inc.)  whereby  the Bank  became a
wholly-owned subsidiary of Thistle Group Holdings, Inc.

         In July 1998, the Bank, Thistle Group Holdings, Inc., and FJF Financial
completed  their  conversion  and  reorganization  into  the  current  corporate
structure of the Company and the Bank.  Upon  completion of the  conversion  and
reorganization, the Company became a unitary savings and loan holding

                                        1





company which,  under existing laws, is generally not restricted in the types of
business  activities  in which it may engage  provided  that the Bank  retains a
specified amount of its assets in  housing-related  investments.  The Company is
not an operating company and primarily holds all of the outstanding stock of the
Bank.  The Company does not employ any persons  other than officers but utilizes
the support staff of the Bank from time to time.

         The  Company's  and the  Bank's  main  office is  located at 6060 Ridge
Avenue,  Philadelphia,  Pennsylvania  19128,  and the  telephone  number at that
office  is  (215)  483-2800.  The  Bank  serves  the  Pennsylvania  counties  of
Philadelphia  and Delaware  through a network of six  offices,  providing a full
range  of  retail  banking  services,   with  emphasis  on  one-to   four-family
residential mortgages.  Upon completion of the conversion and reorganization the
Bank changed its name to  "Roxborough-Manayunk  Bank." At December 31, 1998, the
Company had total assets,  deposits,  and stockholders'  equity of approximately
$492.0 million, $276.4 million, and $100.2 million, respectively.

         The  principal  business  of the  Bank  is the  acceptance  of  savings
deposits from the general  public and the  origination  and purchase of mortgage
loans  for  the  purpose  of  constructing,  financing  or  refinancing  one- to
four-family  residences  and other  improved  residential  and  commercial  real
estate.  The  Bank's  income  is  derived  largely  from  interest  and  fees in
connection with its lending activities. Its principal expenses are interest paid
on savings deposits and borrowings and operating expenses.

         Unless the context  requires  otherwise,  any  reference to the Company
includes the Bank on a consolidated basis.

Geographic Lending Area

         Although  authorized  to make real estate loans  throughout  the United
States,  the Company's  lending area  generally  includes  Philadelphia,  Bucks,
Delaware,  Chester,  and Montgomery  Counties,  which comprise the  Philadelphia
metropolitan  area.  The  Company's  primary  lending  area  consists of the far
northwest sections of Philadelphia,  South Philadelphia,  and Montgomery County,
Pennsylvania. The Pennsylvania real estate market was generally depressed in the
late-1980s.  The market has shown  improvement  in the 1990s,  but  whether  the
recovery will continue is dependent upon general economic  conditions,  not just
in Pennsylvania, but in the United States as a whole.

Lending Activities

         General.  Historically,  the principal  lending activity of the Company
has been the  origination  of mortgage  loans for the  purpose of  constructing,
financing or refinancing residential properties.  In January of 1999 the Company
hired an experienced  commercial real estate lender to assist in increasing such
lending.


                                        2



         Analysis of Loan  Portfolio.  The following  table sets forth  selected
data relating to the composition of the Company's loan portfolio by type of loan
and type of security on the dates indicated.



                                                                             At December 31,
                                                                             ---------------
                                           1998               1997                1996               1995                 1994
                                           ----               ----                ----               ----                 ----
                                        $         %        $         %          $      %         $         %            $       %
                                       ---       ---      ---       ---        ---    ---       ---       ---          ---     --
                                                           (Dollars in Thousands)
                                                                                              
Real Estate Loans:(1)
  Construction..................... $    868      .64% $ 1,693      1.72%  $    964     .96%  $    495      .48% $    910      .93%
  Residential......................  108,585    79.91   71,397     72.36     73,871   73.30     72,675    71.20    74,124    75.88
  Multi-family and commercial......   17,542    12.91   16,647     16.87     17,615   17.54     20,200    19.79    14,603    14.95
  Home equity......................    8,068     5.94    8,133      8.24      7,011    6.96      5,004     4.91     4,300     4.40
  Home equity line of credit.......      202      .15       73       .07          -       -
Loans secured by commercial 
  equipment leases.................        -        -        -         -          -       -      3,341     3.27     3,179     3.25
Commercial loans...................      269      .20      329       .33        770     .76          -        -         -        -
Consumer loans:                                
  Line of credit...................       76      .06       96       .10         92     .09          -        -         -        -
  Secured demand note..............       50      .04       60       .06          -       -          -        -         -        -
  Share loans......................      218      .15      243       .25        384     .38        347     0.34       537     0.55
  Home improvement................. $      3                 4         -          8     .01         15      .01        24      .03
                                     -------      ---   ------     -----    -------  ------    -------   ------    ------   ------
Total loans........................ $135,881      100% $98,675    100.00%  $100,715  100.00%  $102,077   100.00%  $97,677   100.00%
                                     =======      ===   ======    ======   ========  ======    =======   ======    ======   ======
                                                                                                                                 
Less:
  Premiums and (discounts)......... $    344           $    54             $     76           $     26            $   (61)
  Deferred fees....................   (1,281)           (1,233)              (1,299)            (1,221)            (1,254)
  Loans in process.................                       (433)                (289)              (156)              (422)
  Allowance for loan losses........   (1,036)             (783)                (577)              (455)              (417)
                                     -------            ------              -------           --------            -------
  Total loans, net................. $133,908           $96,280             $ 98,626           $100,271            $95,523
                                     =======            ======              =======            =======             ======




- --------------
(1)  Does not include $2,558,  $1,155,  $2,147,  $1,613,  and $1,198 of mortgage
     loans  classified as held for sale at December 31, 1998,  1997, 1996, 1995,
     and 1994, respectively.

                                        3



         Residential  Mortgage  Loans.  The Company  offers first mortgage loans
secured by one- to four-family residences in the Company's primary lending area.
Typically,  such  residences  are single  family homes that serve as the primary
residence of the owner. The Company offers fixed-rate  mortgage loans with terms
of up to 30 years and adjustable-rate mortgage loans that generally adjust every
year based upon selected published  indices.  Mortgage loans originated and held
by the Company in its  portfolio  generally  include  due-on sale clauses  which
provide the Company with the contractual  right to deem the loan immediately due
and payable in the event that the borrower  transfers  ownership of the property
without the Company's consent.

         Adjustable-rate mortgage loans buffer the risks associated with changes
in interest  rates,  but involve other risks because as interest rates increase,
the underlying payments by the borrower increase,  thus increasing the potential
for default.  At the same time, the  marketability of the underlying  collateral
may  be   adversely   affected  by  higher   interest   rates.   The   Company's
adjustable-rate loan underwriting policy recognizes these inherent risks and the
Company reviews a credit  application  accordingly.  These risks have not had an
adverse  effect on the  Company  to date.  At  December  31,  1998,  2.5% of the
Company's mortgage loan portfolio consisted of adjustable-rate loans.

         Home  Equity  Loans  and Home  Equity  Lines  of  Credit.  The  Company
originates home equity loans secured by  single-family  residences.  These loans
are  originated as fixed-rate  loans with terms from 3 to 10 years.  These loans
are made on  owner-occupied,  single-family  residences or vacation  homes.  The
loans  are  generally  subject  to an  80%  combined  loan-to-value  limitation,
including  any other  outstanding  mortgages  or liens.  Home  equity  loans are
generally originated for retention in the Company's loan portfolio.

         Multi-Family and Commercial Real Estate Loans.  The Company  originates
to a limited extent  multi-family  mortgage loans secured primarily by apartment
buildings  located  in its  primary  lending  area.  These  loans are  generally
fixed-rate loans with maturities up to 15 years, or amortized over 25 years with
a  balloon   payment   after  5  to  7  years.   The  Company  also   originates
adjustable-rate  multi-family  loans which  adjust with The Wall Street  Journal
prime rate annually and have maturities of 5 to 10 years.  These loans typically
amortize over 20 to 25 years.  These loans are  generally  made in amounts up to
75% of the appraised value of the mortgaged property.  In making such loans, the
Company  evaluates the mortgage  primarily on the net operating income generated
by the real estate to support the debt service.  The Company also  considers the
financial resources and income level of the borrower,  the borrower's experience
in owning or managing similar  property,  the  marketability of the property and
the Company's lending experience,  if any, with the borrower. An origination fee
of 1.50% to 3% is  usually  charged  on such  loans.  The  typical  multi-family
property in the Company's  multi-family  lending  portfolio has between 5 and 25
dwelling  units with an average  loan  balance of  approximately  $340,000.  The
largest  multi-family loan as of December 31, 1998 had an outstanding balance of
$1.7 million and was secured by 45 dwelling units.

         The Company also  originates  commercial  real estate loans  secured by
property  located within its primary market area. The Company's  commercial real
estate loans are  permanent  loans  secured by improved  property such as office
buildings,  retail  stores,  industrial  facilities  and  other  non-residential
buildings.  Essentially  all originated  commercial real estate loans are within
the Company's  market area.  As of December 31, 1998,  the Company had 102 loans
secured  by  commercial  real  estate,  totaling  $10.8  million  or 8.0% of the
Company's total loan portfolio,  with an average  principal balance of $107,000.
None of the 102 loans had principal balances outstanding of over $1.4 million as
of December 31, 1998. The largest  commercial  real estate loan was secured by a
shopping  center with an  outstanding  balance of $1.4  million on December  31,
1998.  This loan  represents  approximately  8% of the  Company's  $17.5 million
multifamily  and commercial  real estate loans at December 31, 1998.  Commercial
real estate loans

                                        4





are  generally  originated  in amounts  ranging from 70% to 75% of the appraised
value of the mortgaged property, although sometimes commercial real estate loans
are made with an 80% loan to value ratio.  The Company makes both adjustable and
fixed-rate commercial real estate loans. The adjustable-rate loans have terms of
up to 15 years,  or are amortized  over 25 years with a balloon  payment after 5
and 7  years,  if  negotiated  by  management.  The  rate  of  interest  on  the
adjustable-rate  loans is often tied to the Wall  Street  Journal  stated  prime
rate.

         Construction Loans. The Company's  construction loan portfolio consists
of substantially  residential construction loans with initial terms of generally
12 to 18 months.  Land acquisition and development loans are also made on a very
limited basis. The construction  loans made by the Company have adjustable rates
tied to the Wall Street Journal stated prime rate, adjusting monthly. Generally,
such loans are repaid or  converted  to  permanent  loans when the  property  is
completed or sold. The permanent loan can be an adjustable or fixed-rate loan at
a rate equal to the prevailing rates offered by the Company 30 days prior to the
date of closing.

         Loans Secured by Commercial  Equipment Leases.  The Company  previously
invested in loans secured by commercial  equipment  leases from a single entity.
During 1996, the borrower declared bankruptcy. On December 27, 1996, the company
entered into an agreement with the trustee for the bankruptcy  court whereby the
Company will receive  approximately 65% of the cash receipts from the collateral
principal in exchange for all rights to the collateral.  In connection with this
agreement,  the company  charged-off $1.2 million of the outstanding balance due
from the trustee at December 31, 1996. The Company has since  discontinued  such
lending and currently has no plans to re-enter such market. At December 31, 1998
the Company had an outstanding receivable of $11,000 which it expects to collect
in early 1999.

         Consumer Loans.  Office of Thrift  Supervision  regulations  permit the
Company to make secured and unsecured  consumer loans up to 35% of the Company's
assets.  Consumer  loans  originated by the Company are loans secured by savings
deposits or fully marketable securities pledged as collateral.

         Loan Underwriting Risks. While multi-family and commercial real estate,
construction,  commercial  business,  and consumer loans provide benefits to the
Company's  asset/liability  management  program and reduce  exposure to interest
rate changes,  such loans may entail significant  additional credit and interest
rate risks compared to residential mortgage lending. Multi-family and commercial
real estate and  construction  mortgage loans may involve large loan balances to
single  borrowers or groups of related  borrowers.  In addition,  the ability to
make  payments on loans  secured by income  producing  properties  is  typically
dependent on the successful  operation of the properties and thus may be subject
to a greater  extent to adverse  conditions  in the real estate market or in the
general economy. Construction loans may involve additional risks attributable to
the fact that loan funds are  advanced  upon the  security of the project  under
construction.  Moreover,  because of the  uncertainties  inherent in  estimating
construction costs, delays arising from labor problems,  material shortages, and
other  unpredictable  contingencies,  it is  relatively  difficult  to  evaluate
accurately  the total loan funds  required  to  complete a project,  and related
loan-to-value  ratios.  Because of these  factors,  the analysis of  prospective
construction   loan  projects   requires  an  expertise  that  is  different  in
significant  respects  from the  expertise  required  for  residential  mortgage
lending.

         Loan  Origination  and Other Fees.  In  addition to interest  earned on
loans, the Company  recognizes  service charges which consist  primarily of loan
application  fees,  processing  fees, and late charges.  The Company  recognized
service charges of $316,000 for the year ended December 31, 1998.


                                        5





         Loan Maturity Schedules. The following table sets forth the maturity of
the Company's  loan  portfolio at December 31, 1998.  The table does not include
prepayments  or  scheduled  principal  repayments.   Prepayments  and  scheduled
principal repayments on loans totalled $28,509,000, $22,489,000, and $16,320,000
for the fiscal years ended December 31, 1998, 1997, and 1996, respectively.  All
mortgage loans are shown as maturing based on contractual maturities.


                                                        Multi-Family
                                       Residential          and
                                           and           Commercial
                                       Home Equity      Real Estate     Construction        Consumer        Commercial        Total
                                       -----------      -----------     ------------        --------        ----------        -----
                                                                         (In Thousands)
                                                                                                              
Non-performing..................       $    393          $      -          $    -             $  -             $  -        $    393
Amounts Due:
Within 3 months.................      $       5          $    186          $  172             $ 99             $  -        $    462
3 months to 1 Year..............          1,076               620             696              100                -           2,492

After 1 year:
  1 to 3 years..................          1,367             3,823               -                8              128           5,326
  3 to 5 years..................          3,833               656               -                -                            4,489
  5 to 10 years.................         19,655             5,770               -                -              141          25,566
  10 to 20 years................         32,937             5,760               -                -                -          38,697
  Over 20 years.................         57,589               727               -              140                           58,456
                                        -------            ------           -----              ---             ----         -------
Total due after one year........        115,381            16,736               -              148              269         132,534
                                        -------            ------           -----              ---              ---         -------
Total amount due................       $116,855           $17,542           $ 868             $347             $269        $135,881
                                        =======            ======            ====              ===              ===         =======



         The following table sets forth the dollar amount of all loans due after
December  31,  1999,  which have  pre-determined  interest  rates and which have
floating or adjustable interest rates.



                                                                        Floating or
                                                  Fixed Rates        Adjustable Rates          Total
                                                  -----------        ----------------          -----
                                                                      (In Thousands)
                                                                                        
Residential and home equity...................        $113,987            $2,868             $116,855
Multi-family and commercial real estate.......          16,974               568               17,542
Construction..................................             150               718                  868
Consumer......................................               2               345                  347
Commercial....................................                               269                  269
                                                   -----------             -----             --------
  Total.......................................       $ 131,113            $4,768             $135,881
                                                      ========             =====              =======



         Loan Purchases.  In the past, the Company purchased loans from a number
of financial institutions.  Generally,  such loans were fixed-rate loans secured
by single family residential loans located in Central and Eastern  Pennsylvania,
New Jersey,  New York and Delaware.  At December 31, 1998, $51.7 million of such
loans  were  outstanding.  In each  transaction,  the seller  retained  the loan
servicing.  The Company  purchased such loans to increase its  residential  loan
portfolio.  Since the  reorganization,  the Company has purchased $36 million in
fixed rate residential mortgages located in North Jersey and Long Island as part
of its leverage program.

         In 1994,  the Company agreed to act as a  correspondent  with a bank in
Souderton,   Pennsylvania.   The   correspondent   bank  originates   fixed-rate
residential  loans based on terms,  conditions,  fees,  and rates  posted by the
Company. All underwriting conforms to the Company's underwriting guidelines. The

                                        6





Company  receives  from  the  correspondent  bank  a  completed  application  to
underwrite  and determine  whether to issue a loan  commitment.  At December 31,
1998, the Company had a balance of $1.9 million of such loans  outstanding.  The
Company still maintains this relationship but only to a limited extent.

         In loan purchase  transactions,  the Company  typically  receives a due
diligence package that provides loan level detail on a comparative basis against
the Federal Home Loan Mortgage Corporation  ("FHLMC")  underwriting  guidelines.
All loans must be documented, including an original appraisal that substantiates
the value of the subject property at the time the loan was originated.

         The Company  obtains from the seller a duplicate  copy of each original
loan file which  generally  includes an  executed  loan  application,  financial
statements,  credit report,  and original title policy and mortgage note. In the
event that a residential loan package has substantial seasoning and low original
loan-to-value ratios, or the market is well beyond the Company's primary lending
area, a fee appraiser may not be employed to underwrite the appraisal reports in
the loan files.  The Company  arranges with the  seller/servicer  an on site due
diligence review to physically  review and document each loan file in a purchase
transaction.

         The Company originates residential first mortgage loans that conform to
the FHLMC and Federal National Mortgage Association  ("FNMA") guidelines.  It is
the Company's  intent to retain  servicing for loans  originated  for sale or to
subsequently package them as participations. Primary markets for loans sold will
be GSEs and other secondary market investors.

         Loans  Available  For Sale.  The Company  holds as  available  for sale
certain  residential  mortgage  loans that have an annual  yield  determined  by
Management to be at rates not  compatible  with its asset  management  strategy.
These loans conform to FHLMC and FNMA  guidelines and are readily salable in the
secondary market.


                                        7





         Origination, Purchase and Sale of Loans. The following table sets forth
total  loans  originated,   purchased,  sold,  and  repaid  during  the  periods
indicated.



                                                       Year Ended December 31,
                                                       -----------------------
                                     1998         1997         1996         1995         1994
                                     ----         ----         ----         ----         ----
                                                          (In Thousands)
                                                                             
Total gross loans receivable at
   beginning of period ........   $  98,675    $ 100,775    $ 102,077    $  97,677    $ 100,990
                                  =========    =========    =========    =========    =========

Loans originated:
  Construction loans ..........   $     360    $   1,570    $   1,055    $     430    $     660
  Residential and home equity .      26,973       14,795       13,546        7,064       11,378
  Multi-family and commercial
    real estate ...............         438        2,211          810        1,962        2,015
  Consumer ....................         252          372          368          190          327
  Commercial ..................       1,927          707          770         --           --
                                  ---------    ---------    ---------    ---------    ---------
Total loans originated ........   $  29,950    $  19,655    $  16,549    $   9,646    $  14,380
                                  =========    =========    =========    =========    =========

Loans purchased:
  Residential .................   $  36,098    $   1,088    $   2,360    $   4,363    $   1,860
  Multi-family and commercial
    real estate ...............        --           --           --          2,897         --
  Commercial equipment leases .        --           --           --          1,629        1,600
                                  ---------    ---------    ---------    ---------    ---------
Total loans purchased .........      36,098        1,088        2,360        8,889        3,460
                                  ---------    ---------    ---------    ---------    ---------

Total loans sold ..............        --            383         --           --           --
                                  ---------    ---------    ---------    ---------    ---------
Loan principal repayments .....      28,509       22,489       16,320       13,984       20,005
                                  ---------    ---------    ---------    ---------    ---------
Other (debits less credits) ...        (333)         (29)      (3,891)        (151)      (1,148)
                                  ---------    ---------    ---------    ---------    ---------
Net loan activity .............   $  37,206    $  (2,100)   $  (1,302)   $   4,400    $  (3,313)
                                  =========    =========    =========    =========    =========
Total gross loans receivable at
  end of period ...............   $ 135,881    $  98,675    $ 100,775    $ 102,077    $  97,677
                                  =========    =========    =========    =========    =========


         Loan  Commitments.  The Company  generally  grants  commitments to fund
fixed-rate  single-family  mortgage  loans  for  periods  of up to 90  days at a
specified term and interest rate.  The Company also makes loan  commitments  for
non-conforming  or  commercial  real  estate  loans  for  up to 90  days,  which
generally carry  additional  requirements  for funding.  The total amount of the
Company's  commitments  to  originate  loans as of  December  31,  1998 was $1.2
million.

         Loan Servicing and Servicing  Fees. The Company has retained  servicing
on loans it has sold to FHLMC and FNMA. The Company also services all of its own
loans.  As of December 31, 1998,  1997 and 1996, the Company  serviced loans for
others totaling $2.3 million, $3.7 million, and $3.5 million respectively.  Loan
servicing fees have not constituted a material source of income.

Asset Quality

         Non-Performing   Assets  and  Asset   Classification.   The   Company's
collection  procedures  provide that when a loan is 30 days or more  delinquent,
the borrower is contacted by mail and telephone and payment is requested. If the
delinquency continues, subsequent efforts will be made to contact the delinquent
borrower.  In  certain  instances,  the  Company  may modify the loan or grant a
limited

                                        8



moratorium on loan  payments to enable the borrower to reorganize  his financial
affairs.  If the loan continues in a delinquent  status for 60 days, the Company
will initiate  foreclosure  proceedings.  Any property acquired as the result of
foreclosure  or by deed in lieu of  foreclosure  is classified as REO until such
time  as it is  sold  or  otherwise  disposed  of by the  Company.  When  REO is
acquired,  it is  recorded at the lower of the unpaid  principal  balance of the
related loan or its fair market value. Any write-down of the property is charged
to the allowance for losses.

         Loans are reviewed on a regular  basis and are placed on a  non-accrual
status when, in the opinion of management, the collection of additional interest
is doubtful.  The Company continues to accrue for residential  mortgage loans 90
days or more past due,  however a  reserve  is set up for such  loans.  Consumer
loans  generally  are  charged  off  when  the  loan  becomes  90  days  or more
delinquent.  Commercial business and real estate loans are placed on non-accrual
status when the loan is 90 days or more past due. Interest accrued and unpaid at
the time a loan is placed on  non-accrual  status is  charged  against  interest
income.  Subsequent  payments are either  applied to the  outstanding  principal
balance or recorded as  interest  income,  depending  on the  assessment  of the
ultimate collectibility of the loan.

         At December 31, 1998, the Company had  approximately  $263,000 of loans
that were  60-89 days  delinquent,  all of which  were  secured  by  residential
properties.

         The  following  table  sets  forth  information  with  respect  to  the
Company's  non-performing  assets  for  the  periods  indicated.  At  the  dates
indicated,  the Company  had no  accruing  loans past due 90 days or more and no
restructured loans within the meaning of SFAS No. 15.



                                                                At December 31,
                                                                ---------------
                                                1998       1997      1996      1995      1994
                                                ----       ----      ----      ----      ----
                                                               (In Thousands)
                                                                         
Loans accounted for on a non-accrual basis ..   $ --    $    --    $   --    $   --    $   --
Accruing loans which are contractually past
 due 90 days or more:
  Residential and home equity ...............   $393    $   716    $1,357    $1,441    $1,244
  Construction loans ........................     --         --       109       133        --
  Multi-family and commercial real estate ...     --         --     1,533       565        --
  Consumer ..................................     --         --        --        --         7
                                                ----    -------    ------    ------    ------
Total .......................................   $393    $   716    $2,999    $2,139    $1,251
                                                ====    =======    ======    ======    ======
Real estate owned ...........................   $ 82    $   116    $  186    $  227    $   88
                                                ====    =======    ======    ======    ======
Total non-performing assets .................   $475    $   832    $3,185    $2,366    $1,339
                                                ====    =======    ======    ======    ======
Total non-accrual and accrual loans to
  net loans .................................    .28%       .74%     3.04%     2.35%     1.40%
                                                ====    =======    ======    ======    ======
Total non-performing assets to total assets .    .09%       .30%     1.08%      .82%      .49%
                                                ====    =======    ======    ======    ======


         Non-performing  assets  decreased  $357,000 or 42.9% due to foreclosure
and  subsequent  liquidation  of  non-performing  assets in  addition  to normal
collections.

         Management of the Company regularly reviews the loan portfolio in order
to identify potential problem loans and classifies any potential problem loan as
a special  mention,  substandard,  doubtful or loss asset  according  to the OTS
classification of asset regulations.

         OTS  regulations  provide for savings  institutions  to classify  their
loans  and  other  assets  as  substandard,  doubtful,  or loss  assets.  Assets
classified as substandard  are those  inadequately  protected by the current net
worth and paying capacity of the obligor or the pledged collateral. They are

                                        9





characterized by the distinct possibility that the institution will sustain some
loss if the deficiencies are not corrected.  Assets  classified as doubtful have
all the  weaknesses  of those  classified  as  substandard  with the  additional
characteristic that the weaknesses make collection or liquidation in full highly
questionable  and  improbable.   Assets  classified  as  "loss"  are  considered
uncollectible  and of such little value that their continuance as assets without
the  establishment  of a specific  reserve is not warranted.  Assets that do not
currently expose a savings institution to a sufficient degree of risk to warrant
classification  but do  possess  credit  deficiencies  or  potential  weaknesses
deserving management's close attention are designated "special mention." Special
mention assets have a potential  weakness or pose an unwarranted  financial risk
that, if not corrected,  could weaken the asset and increase risk in the future.
Assets  designated  as  substandard  or doubtful are recorded at fair value.  At
December 31, 1998,  the Company had $2.2 million of  classified  assets,  all of
which were  classified as substandard and none of which were classified as loss.
Furthermore,  at December 31, 1998,  $704,000 of assets were designated  special
mention.

         Allowance  for  Losses  on Loans  and  REO.  The  Company's  management
evaluates  the need to  establish  reserves  against  losses  on loans and other
assets each year based on  estimated  losses on  specific  loans and on any real
estate  held  for  sale or  investment  when a  finding  is made  that a loss is
estimable and probable. Such evaluation includes a review of all loans for which
full  collectibility  may not be reasonably  assured and considers,  among other
matters,  the  estimated  market value of the  underlying  collateral of problem
loans, prior loss experience, economic conditions and overall portfolio quality.
These  provisions for losses are charged  against  earnings in the year they are
established.

         While the Company  believes it has established  its existing  allowance
for loan losses in accordance with GAAP and the Interagency  Policy Statement on
the Allowance for Loan and Lease Losses issued by the OTS, in  conjunction  with
the OCC, FDIC and FRB, there can be no assurance that the applicable regulators,
in  reviewing  the  Company's  loan  portfolio,  will not request the Company to
significantly  increase its  allowance  for loan losses,  or that changes in the
real estate  market or local or national  economy  will not cause the Company to
significantly  increase  its  allowance  for  loan  losses,  thereby  negatively
affecting the Company's financial condition and earnings.

         In making  loans,  the Company  recognizes  that credit  losses will be
experienced  and that the risk of loss will vary with,  among other things,  the
type of loan being made, the  creditworthiness  of the borrower over the term of
the loan and, in the case of a secured loan, the quality of the security for the
loan. It is the  Company's  policy to review its loan  portfolio,  in accordance
with regulatory classification  procedures, on a quarterly basis.  Additionally,
the Company maintains a program of reviewing loan  applications  prior to making
the loan and  immediately  after  loans are made in an effort to  maintain  loan
quality.


                                       10





         The  following  table  sets  forth  information  with  respect  to  the
Company's allowance for loan losses at the dates indicated:



                                                                     At December 31,
                                           ---------------------------------------------------------------
                                              1998          1997          1996        1995         1994
                                           ---------     ---------     ---------    ---------    ---------
                                                                 (Dollars in Thousands)

                                                                                       
Total loans outstanding, net(1) ........   $ 133,908     $  96,280     $  98,626    $ 100,271    $  95,524
                                           =========     =========     =========    =========    =========
Average loans outstanding, net(1) ......   $ 110,059     $ 101,472     $ 101,726    $  99,194    $  97,302
                                           =========     =========     =========    =========    =========

Allowance balances (at beginning of
  period) ..............................   $     783     $     577     $     455    $     417    $     450
Provision:
  Residential ..........................         270            37            --           24           49
  Multi-family and commercial
    real estate ........................          --            83           139           27            9
  Consumer .............................          --            --            --           84            2
Net Charge-offs (recoveries):
  Residential ..........................         (17)          (86)           17           97           83
  Multi-family and commercial
    real estate ........................          --            --            --           --           --
  Consumer .............................          --            --            --           --           10
                                           ---------     ---------     ---------    ---------    ---------
Allowance balance (at end of period) ...   $   1,036     $     783     $     577    $     455    $     417
                                           =========     =========     =========    =========    =========
Allowance for loan losses as a percent
  of total loans outstanding ...........         .77%          .85%          .59%         .45%         .44%
Net loans charged off (recovery) as
  a percent of average loans outstanding         .01%         (.08)%         .02%         .09%         .10%



- ---------------
(1)      Does not include loans available for sale.



                                       11





                  The following table sets forth certain  information  regarding
the allocation of the allowance for loan losses by type.



                                                                            At December 31,
                                --------------------------------------------------------------------------------------------------
                                     1998                 1997                 1996              1995                1994
                                -------------------  ------------------   ------------------ -----------------  ------------------
                                         Percent of          Percent of           Percent of        Percent of         Percent of
                                          Loans to            Loans to             Loans to          Loans to           Loans to
                                            Total               Total                Total            Total               Total
                                 Amount     Loans    Amount     Loans     Amount     Loans   Amount   Loans     Amount    Loans
                                 ------    -------   ------    -------    ------    -------  ------  -------    ------   ------
                                                                       (Dollars in Thousands)

                                                                                              
Residential and home equity(1).. $  487      86.64%    $234      82.39%     $197      81.22%   $275     79.86%    $262     84.47%
Multi-family and commercial
  real estate...................    549      12.91      549      16.87       380      17.54     106     19.79       55     14.95
Consumer loans..................      -        .25        -       0.41         -       0.48       -      0.35        -      0.58
Commercial loans(2).............      -        .20        -       0.33         -       0.76      74          -     100          -
                                 ------    -------     ----     ------      ----     ------     ---    -------     ---    -------
  Total allowance............... $1,036     100.00%    $783     100.00%     $577     100.00%   $455    100.00%    $417    100.00%
                                  =====     ======      ===     ======       ===     ======     ===    ======      ===    ======



- --------------------
(1)  Includes residential construction loans.
(2)  Includes loans secured by commercial  equipment leases at December 31, 1995
     and 1994.

                                       12



Investment Activities

         General. The investment policy of the Company,  which is established by
senior  management  and  approved by the Board of  Directors,  is based upon its
asset and  liability  management  goals and is designed  primarily  to provide a
portfolio of high quality, diversified investments while seeking to optimize net
interest income within  acceptable  limits of safety and liquidity.  The current
investment goal is to invest  available funds in instruments  that meet specific
requirements  of  the  Company's  asset  and  liability  management  goals.  The
investment  activities of the Company consist  primarily of investments in fixed
and adjustable-rate mortgage-backed securities and U.S. Government agency bonds.
At December 31, 1998,  the Company had a  mortgage-backed  securities  portfolio
with a market  value of  $229.9  million,  all of which  was held for  sale.  At
December  31,  1998,  the  Company had an  investment  securities  portfolio  of
approximately  $74.4 million  consisting  of U.S.  Government  treasury,  agency
securities,  and  municipal  and equity  securities.  The  market  value of such
securities at December 31, 1998 was $74.2 million.

         Mortgage-Backed  Securities. The Company also purchases mortgage-backed
securities  guaranteed by Government National Mortgage  Association ("GNMA") and
FNMA and issued by the FHLMC which are secured by fixed-rate and adjustable-rate
mortgages. GNMA mortgage-backed  securities are pass-through certificates issued
and backed by the GNMA and are secured by interests in pools of mortgages  which
are fully  insured by the Federal  Housing  Administration  ("FHA") or partially
guaranteed  by  the   Department   of  Veterans'   Affairs   ("VA").   The  FNMA
mortgage-backed  securities consist of pass-through certificates and real estate
mortgage  investment  conduits  ("REMICs").   FHLMC  mortgage-backed  securities
consist of both REMICs and  pass-through  certificates  issued and guaranteed by
the FHLMC and secured by interests in pools of conventional mortgages originated
by savings institutions.  As of December 31, 1998, the Company's mortgage-backed
securities  amounted to $229.9 million,  or 46.7% of total assets,  all of which
are currently classified as available for sale.

         REMICs  held  by  the  Company  at  December  31,  1998   consisted  of
floating-rate  tranche, in the amount of $3.0 million.  The interest rate of all
of the  Company's  floating-rate  securities  adjusts  monthly and  provides the
institution with net interest margin protection in an increasing market interest
rate environment.  The securities are backed by mortgages on one- to four-family
residential  real  estate and have  contractual  maturities  up to 30 years.  At
December  31,  1998,  none of these  securities  are  deemed  to be "High  Risk"
according  to  Federal  Financial  Institutions  Examination  Council  ("FFIEC")
guidelines  which have been adopted by the OTS.  The  securities  are  primarily
companion  tranche to "PACs" and "TACs".  PACs and TACs  (Planned  and  Targeted
Amortization  Classes) are designed to provide a specific principal and interest
cash-flow.  Principal  payments that are received in excess of the amount needed
for the PACs and TACs is allocated to the companion  tranche.  When the PACs and
TACs are  repaid  in  full,  all  principal  is then  used to pay the  companion
tranche.

         Investment  Securities.  Income from investment  securities  provides a
significant source of income for the Company.  The Company maintains a portfolio
of  investment  securities  such  as  U.S.  government  and  agency  securities,
non-governmental  securities,  municipal bonds,  debt and equity  investments in
financial services firms, FHLB stock and interest-bearing  deposits, in addition
to the Company's  mortgage-backed  securities portfolio. The Company is required
by federal  regulation to maintain a minimum percentage of its liquidity base in
the form of  qualifying  long  and  short-term  liquid  assets.  Currently,  the
liquidity requirement is 4.0%. In addition,  longer-term  corporate,  agency and
government  debt  securities  may be held  subject to similar  creditworthiness,
ratings and maturity criteria. As of December 31, 1998, the Company's, liquidity
ratio was 19.02%.  The balance of short-term  security  investments in excess of
regulatory  requirements  reflects  management's  response to the  significantly
increasing  percentage  of savings  deposits  with short  maturities.  It is the
intention  of  management  to  maintain  shorter  maturities  in  the  Company's
investment portfolio in order to better match

                                       13





the interest rate sensitivities of its assets and liabilities.  However,  during
periods of rapidly declining  interest rates, the yield on such investments also
declines at a faster rate than does the yield on long-term investments.

         Investment  decisions are made within policy guidelines  established by
the Board of Directors  and the  Asset/Liability  Committee.  As of December 31,
1998,  the  Company's  investment  portfolio  (including  investment  securities
classified as available for sale) (the  "investment  portfolio")  totalled $74.4
million.

         The  following  table sets forth the fair value or  amortized  cost (as
applicable) of the Company's investment portfolio,  short-term investments,  and
FHLB stock at the dates  indicated.  The amounts for securities held to maturity
are listed at amortized  cost;  amounts for  securities  available  for sale are
listed at approximate market value.

         Investment Portfolio. The following table sets forth the carrying value
(market value or amortized  cost,  as  applicable)  of the Company's  investment
securities portfolio,  short-term  investments,  FHLB stock, and mortgage-backed
securities at the dates indicated.



                                            At December 31,
                                    -----------------------------------
                                      1998       1997       1996
                                    --------   --------   --------
                                            (In Thousands)
                                                     
Investment Securities:
 U.S. Treasury Securities .......   $  5,032   $  5,403   $  5,055
 FHLB bonds .....................     10,154     17,284     22,000
 Other agencies(1) ..............      8,178      4,168     19,160
 Municipal bonds ................     30,765      8,034       --
 Mutual funds(2) ................      1,285      1,222      1,147
 FHLMC preferred stock(2) .......       --         --          985
 Capital trust securities(2)(3) .     11,647      1,060       --
 Subordinated debt(3) ...........        750        250        250
                                    --------   --------   --------
   Total investment securities ..     67,811     37,061     48,597
                                    --------   --------   --------
Interest-bearing deposits .......     21,614     15,312     36,067
Federal funds sold ..............      2,000      2,000      2,000
FHLB of Pittsburgh stock ........      5,344      1,701      1,691
Mortgage-backed securities(2) ...    229,883    111,486     93,410
Equity investments(2)(3) ........      6,592      1,166        499
                                    --------   --------   --------
   Total Investments ............   $333,244   $168,726   $182,264
                                    ========   ========   ========



- ----------------
(1)  Consists of FNMA, FHLMC, SLMA debentures and certificates of deposit.
(2)  Classified as available for sale and carried at approximate fair value. All
     other investment securities are classified as held to maturity.
(3)  Investments held by the Company in 1998 and Thistle Group Holdings, Inc. in
     prior years.



                                       14





         Investment Portfolio Maturities. The following table sets forth certain
information   regarding  the  carrying  values,   weighted  average  yields  and
maturities  of the  Company's  investment  securities  portfolio at December 31,
1998.



                                                                   As of December 31, 1998
                            One Year or Less   One to Five Years   Five to Ten Years More than Ten Years Total Investment Securities
                           ------------------ -------------------  ----------------- ------------------- ---------------------------
                           Carrying   Average  Carrying  Average   Carrying Average   Carrying Average    Carrying  Average   Market
                             Value     Yield    Value     Yield     Value    Yield     Value    Yield      Value     Yield    Value
                           -------    -------  -------   -------   -------  -------   -------- -------    -------   -------  -------
                                                           (Dollars in Thousands)                   
                                                                                                        
                                                                                                
U.S. Treasury Securities...  $    -         -%   $5,032    7.24%  $     -        -%   $      -      -%   $  5,032     7.24%  $ 5,356
FHLB bonds and notes.......       -         -         -       -         -        -      10,154   7.40      10,154     7.40     9,768
Other agencies(1)..........     178      5.25         -       -     3,000     6.02       5,000   6.83       8,178     6.50     8,163
Municipal bonds............       -         -         -       -         -        -      30,765   4.89      30,765     4.89    30,671
Subordinated debt .........       -         -         -       -       750     8.25           -      -         750     8.25       750
Capital securities.........       -         -         -       -     2,750     8.05       9,024   8.57      11,774     8.44    11,647
Mutual funds...............   1,285      5.01         -       -         -        -           -      -       1,285     5.01     1,285
                                                                                                        
Mortgage-backed securities:                                                                             
                                                                                                        
                                                                                                        
  GNMA pass-through........       -         -         -       -     3,628     7.14     130,588   5.68     134,216     5.72   134,781
  FNMA pass-through........       -         -         -       -         -        -      64,852   6.45      64,852     6.45    65,129
  FHLMC pass-through.......       -         -     1,339    6.50     3,245     8.97      21,928   6.55      26,512     6.84    27,068
  FHLMC REMICs.............       -         -         -       -       602     5.91       2,392   6.06       2,994     6.03     2,905
                             ------    ------    ------  ------   -------     ----     -------   ----     -------     ----   -------
  Total....................  $1,463      5.04%   $6,371    7.08%  $13,975     7.51%   $274,703   6.03%   $296,512     6.11% $297,523
                             ======    ======    ======  ======   =======     ====     =======   ====     =======     ====   =======
                                                                                                        

- ---------------                                                         
(1)  Consists of FNMA, FHLMC, and SLMA debentures and certificates of deposit.
                                                                      

                                       15





         Unrealized holding gains and losses for trading securities are included
in earnings.  Unrealized gains and losses for available-for-sale  securities are
excluded  from  earnings  and  reported  net of income  tax effect as a separate
component of stockholders' equity until realized. Investments classified as held
to maturity are accounted for at amortized cost.

Sources of Funds

         General.  Deposits  are the  major  source of the  Company's  funds for
lending and other  investment  purposes.  In addition to  deposits,  the Company
derives funds from loan and mortgage-backed securities principal repayments, and
proceeds  from the sale of  loans,  mortgage-backed  securities  and  investment
securities.  Loan and  mortgage-backed  securities  principal  repayments  are a
relatively  stable  source of funds,  while  deposit  inflows are  significantly
influenced by general interest rates and money market conditions. Borrowings may
be used on a short-term  basis to compensate for reductions in the  availability
of funds from other  sources.  They also may be used on a longer-term  basis for
general business purposes.

         Deposits.  The  Company  offers a wide  variety  of  deposit  accounts,
although a majority of such deposits are in fixed-term,  market-rate certificate
accounts.  Deposit  account  terms vary,  primarily as to the  required  minimum
balance amount, the amount of time that the funds must remain on deposit and the
applicable interest rate.

         The Company also offers  standardized  individual  retirement  accounts
("IRAs"),  as  well  as  qualified  defined  master  plans  for  self-  employed
individuals.  IRAs  are  marketed  in the form of all of the  available  savings
deposits and certificates.

         The Company had no brokered  certificates of deposit as of December 31,
1998.

         The Company pays interest rates on its  certificate  accounts which are
competitive  in its market.  Interest  rates on deposits are reviewed  weekly by
management  based on a combination of factors,  including the need for funds and
local competition.

         Deposits  in the Company as of December  31, 1998 were  represented  by
various types of savings programs described below.


                                       16





         Deposit  Portfolio.  Deposits in the Company as of December  31,  1998,
were represented by various types of savings programs described below.



                                                                                         Minimum      Balance as of    Percentage of
Category                                      Term                Interest Rate(1)   Balance Amount   December 31,    Total Deposits
- --------                                      ----                ----------------   --------------   ------------    --------------
                                                                                                          1998
                                                                                                          ----
                                                                                                      (In Thousands)
                                                                                                             
Regular Savings                             None                          2.75%            $    10          $33,016        11.95%
Senior Club Savings                         None                          3.50                 500           67,215        24.32
Christmas and Vacation Clubs                None                          2.00                  10              396          .14
NOW Accounts                                None                          1.48                  10           17,143         6.20
Money Market Accounts                       None                          3.64               1,000           13,857         5.01
Non-interest Deposits                       None                          -                    300              999          .36

Certificates of Deposit:

Fixed Term, Fixed Rate                      3 Months                      3.40                 500              599          .22
Fixed Term, Fixed Rate                      6 Months                      4.13                 500            7,997         2.89
Fixed Term, Fixed Rate                      9 Months                      4.13                 500            1,125          .41
Fixed Term, Fixed Rate                      12 Months                     4.60                 500           95,151        34.43
Fixed Term, Fixed Rate                      15 Months                     4.70                 500            1,601          .58
Fixed Term, Fixed Rate                      18 Months                     4.84                 500            7,484         2.71
Fixed Term, Fixed Rate                      24 Months                     4.84                 500            1,837          .66
Fixed Term, Fixed Rate                      30 Months                     5.08                 500           13,472         4.87
Fixed Term, Fixed Rate                      60 Months                     5.08               1,000           14,498         5.25
                                                                                                            -------       ------

                                            Total deposits                                                 $276,390       100.00%
                                                                                                                          ======
                                            Accrued interest
                                              on deposits                                                        41
                                                                                                           --------
                                            Total                                                          $276,431
                                                                                                           ========


- -------------------------
(1) Interest rate offerings as of December 31, 1998.


         Time Deposits by Rate. The following table sets forth the time deposits
in the Company classified by interest rate as of the dates indicated.

                                                      As of December 31,
                                             -------------------------------
                                               1998         1997       1996
                                               ----         ----       ----
                                                        (In Thousands)

Weighted average rate:
3.00-3.99%................................   $  6,850    $  9,102   $ 14,497
4.00-4.99%................................     19,590       4,858     19,199
5.00-5.99%................................    112,253      91,505     65,362
6.00-6.99%................................      5,071       5,586     19,440

Accrued interest on certificate accounts..          9          10         16
                                               ------      ------     ------
  Total...................................   $143,773    $111,061   $118,514
                                              =======     =======    =======



                                       17





         Time Deposits  Maturity  Schedule.  The following  table sets forth the
amount and maturities of time deposits at December 31, 1998.




                                                            Amount Due
                                -------------------------------------------------------------------------
                                                                              After
                                December 31,  December 31,  December 31,    December 31,
Interest Rate                      1999          2000          2001            2001            Total
- -------------                   -----------   -----------   -----------   -------------   --------------
                                                              (In Thousands)

                                                                              
2.99% or less.................  $              $             $               $                $
3.00-3.99%....................     6,850             -             -               -             6,850
4.00-4.99%....................    15,863         3,727             -               -            19,590
5.00-5.99%....................    91,369         9,154         4,652           7,078           112,253
6.00-6.99%....................     4,014         1,057                                           5,071
Accrued Interest on
Certificate Accounts..........         9             -             -               -                 9
                                --------       -------        ------          ------          --------

  Total                         $118,105       $13,938        $4,652          $7,078          $143,773
                                 =======        ======         =====           =====           =======




         Jumbo Certificates of Deposit. The following table indicates the amount
of the Company's  certificates  of deposit of $100,000 or more by time remaining
until maturity as of December 31, 1998.

                                              Certificates
Maturity Period                               of Deposits
- ---------------                               -----------
                                            (In Thousands)

Within three months.................            $ 4,331
Three through six months............              1,317
Six through twelve months...........              7,019
Over twelve months..................              1,965
                                                 ------
                                                $14,632
                                                =======





                                       18





         Savings  Deposit  Activity.  The following table sets forth the savings
activities of the Company for the periods indicated:



                                                Year Ended December 31,
                             ------------------------------------------------------------
                                1998         1997        1996          1995       1994
                             ---------    ---------    ---------    ---------   ---------
                                                   (In Thousands)
                                                                       
Deposits .................   $ 434,531    $ 337,170    $ 336,937    $ 305,790   $ 309,093

Withdrawals ..............     397,028      335,365      340,105      305,593     318,822
Net increase (decrease)
  before interest credited      37,503        1,805       (3,168)         197      (9,729)
Deposits sold ............     (37,238)        --           --           --
Interest credited ........       8,329        9,449        9,532        8,750       6,654
                             ---------    ---------    ---------    ---------   ---------
Net increase (decrease) in
  savings deposits .......   $  45,832    $ (25,984)   $   6,364    $   8,947   $  (3,075)
                             =========    =========    =========    =========   =========



Borrowings

         Deposits are the primary  source of funds of the Company's  lending and
investment activities and for its general business purposes. The Bank may obtain
advances from the FHLB of Pittsburgh to supplement its supply of lendable funds.
Advances  from the FHLB of Pittsburgh  are typically  secured by a pledge of the
Bank's  stock in the FHLB of  Pittsburgh  and a portion of the  Company's  first
mortgage loans and certain other assets.  During 1998, the Company utilized FHLB
borrowings to leverage its balance sheet. The Bank, if the need arises, may also
access the Federal Reserve  Company  discount window to supplement its supply of
lendable  funds and to meet  deposit  withdrawal  requirements.  At December 31,
1998,  the Bank had $106.9  million  in  advances  outstanding  from the FHLB of
Pittsburgh  at fixed rates of interest,  all of which were matched to a specific
investment at a positive  interest rate spread.  Most of these advances  provide
for a  prepayment  penalty.  At  December  31,  1998,  the  Company had no other
borrowings.

         The following table sets forth certain  information as to FHLB advances
at the dates  indicated.  Included in the table below is a $1,884,000  Community
Investment  Program loan ("CIP")  from the FHLB  Pittsburgh  used to finance the
Bank's low income housing project to a developer/manager of Section 8 housing.



                                                     As of and For the
                                                  Year Ended December 31,
                                       -----------------------------------------
                                         1998               1997          1996
                                              (Dollars In Thousands)

                                                                  
FHLB advances......................... $106,884            $7,884        $7,884
Weighted average interest rate of
  FHLB advances.......................    5.20%             5.53%         5.53%
Maximum amount of advances at
 any month end........................ $106,884            $7,884        $7,884
Average amount of advances............ $ 38,884            $7,884        $7,884
Weighted average interest rate
  of average amount of advances.......    5.03%             5.53%         5.53%




                                       19





Subsidiaries and Joint Venture Activity

         The only wholly-owned subsidiary of the Company is the Bank.

         The Bank is  permitted  to invest up to 2% of its assets in the capital
stock of, or secured or unsecured  loans to,  subsidiary  corporations,  with an
additional  investment  of 1% of  assets  when  such  additional  investment  is
utilized primarily for community development  purposes.  Under such limitations,
as of December 31, 1998, the Bank was  authorized to invest up to  approximately
$9.8 million in the stock of, or loans to, service  corporations (based upon the
2%  limitation).  As of  December  31,  1998,  the net book  value of the Bank's
investment  in stock,  unsecured  loans,  and  conforming  loans in its  service
corporations was $136,000.

         The Bank  has two  wholly  owned  subsidiary  corporations,  Montgomery
Service Corporation ("MSC") and Ridge Service Corporation  ("RSC").  MSC engages
in the management of real estate. RSC is presently inactive.

Personnel

         As of December 31, 1998, the Company had 63 full-time  employees and 17
part-time  employees.   The  employees  are  not  represented  by  a  collective
bargaining unit. The Company believes its relationship  with its employees to be
satisfactory.

Competition

         The Company  faces  strong  competition  in its  attraction  of savings
deposits,  which  are its  primary  source  of  funds  for  lending,  and in the
origination of real estate loans. The Company's competition for savings deposits
and loans  historically  has come from other thrift  institutions and commercial
banks  located in the  Company's  market area.  The Company also  competes  with
mortgage  banking  companies for real estate loans,  and faces  competition  for
investor  funds from  short-term  money  market  securities  and  corporate  and
government securities.

         The  Company's  market area  generally  includes  Philadelphia,  Bucks,
Delaware,  Chester and  Montgomery  Counties,  which  comprise the  Philadelphia
metropolitan   area.  The  Company's   primary  lending  area  consists  of  the
Roxborough,  Manayunk,  Overbrook and Andorra  neighborhoods  located in the far
northwest  sections of Philadelphia and South  Philadelphia.  The Company has no
significant loan concentrations in any one part of its primary lending area.

         The Company competes for loans by charging  competitive  interest rates
and loan fees, remaining efficient and providing a wide range of services to its
customers.  The Company  offers all consumer  banking  services such as checking
accounts,  certificates of deposit,  retirement accounts,  consumer and mortgage
loans and ancillary services such as safe deposit boxes,  convenient offices and
drive-up facilities, an automated teller machine and overdraft protection. These
services  help the  Company  compete  for  deposits,  in  addition  to  offering
competitive rates on deposits.

         Legislative  and regulatory  measures have  significantly  expanded the
range of services  which  savings  institutions  can offer the  public,  such as
demand  deposits,  trust  services,and  consumer and commercial  lending.  These
changes, combined with increasingly sophisticated depositors,  have dramatically
increased  competition for savings dollars among savings  institutions and other
types of  investment  entities,  as well as with  commercial  banks in regard to
loans,  checking  accounts and other types of financial  services.  In addition,
large  conglomerates  and  investment  banking firms have entered the market for
financial  services.  The  competition  between  commercial  banks  and  savings
institutions  is also  increased by allowing  banks to acquire  healthy  savings
institutions, imposing similar capital

                                       20





requirements on banks and savings  institutions  and placing certain  investment
and other regulatory  restrictions on savings  institutions which are similar to
those  imposed on banks.  Thus, in the future,  the Company,  like other savings
institutions,  will face increased  competition  to provide  savings and lending
services and, in order to remain  competitive,  will have to be  innovative  and
knowledgeable  about  its  market,  as well as to  continue  to exert  effective
controls over its costs.

Regulation

         Set forth below is a brief  description of certain laws which relate to
the Bank and the Company.  The  description  is not complete and is qualified in
its entirety by references to applicable laws and regulation.

Regulation of the Company

         General.  The Company is required to register and file reports with the
OTS and is subject to regulation and  examination  by the OTS. In addition,  the
OTS has enforcement  authority over the Company and any non-savings  institution
subsidiaries.  This will permit the OTS to restrict or prohibit  activities that
it  determines  to be a serious risk to the Bank.  This  regulation  is intended
primarily  for  the  protection  of  depositors  and  not  for  the  benefit  of
stockholders.

         QTL Test.  Since the Company owns only one savings  institution,  it is
able to diversify its operations  into  activities  not related to banking,  but
only so long as the Bank  satisfies the QTL test.  If the Company  controls more
than one  savings  institution,  it would  lose the  ability  to  diversify  its
operations  into  nonbanking  related  activities,  unless  such  other  savings
institutions  each  also  qualify  as a QTL or  were  acquired  in a  supervised
acquisition.

         Restrictions on Acquisitions. The Company must obtain approval from the
OTS before acquiring control of any other SAIF-insured savings  institution.  No
person may acquire control of a federally  insured savings  institution  without
providing  at least 60 days  written  notice  to the OTS and  giving  the OTS an
opportunity to disapprove the proposed acquisition.

Regulation of the Bank

         General. As a federally-chartered,  SAIF-insured savings bank, the Bank
is subject to extensive  regulation by the OTS and the FDIC.  Lending activities
and other  investments must comply with various federal statutory and regulatory
requirements.   The  Bank  is  also  subject  to  certain  reserve  requirements
promulgated by the Federal Reserve Board.

         The OTS, in conjunction with the FDIC,  regularly examines the Bank and
prepares  reports for the  consideration of the Bank's Board of Directors on any
deficiencies that they find in the Bank's  operations.  The Bank's  relationship
with its depositors and borrowers is also regulated to a great extent by federal
law,  especially  in such matters as the  ownership of savings  accounts and the
form and content of the Bank's mortgage documents.

         The Bank must file  reports  with the OTS and the FDIC  concerning  its
activities  and  financial  condition,   in  addition  to  obtaining  regulatory
approvals  prior to entering into certain  transactions  such as mergers with or
acquisitions  of other savings  institutions.  This  regulation and  supervision
establishes a comprehensive  framework of activities in which an institution can
engage  and  is  intended  primarily  for  the  protection  of  depositors.  The
regulatory structure also gives the regulatory  authorities extensive discretion
in connection with their supervisory and enforcement  activities and examination
policies,

                                       21





including  policies  with  respect  to the  classification  of  assets  and  the
establishment of adequate loan loss reserves for regulatory purposes. Any change
in such  regulations,  whether by the OTS, the FDIC or the Congress could have a
material adverse impact on the Company, the Bank and their operations.

     Insurance of Deposit  Accounts.  The Bank's deposit accounts are insured by
the SAIF to a maximum of $100,000 for each insured member (as defined by law and
regulation).  Insurance of deposits may be terminated by the FDIC upon a finding
that the institution has engaged in unsafe or unsound practices, is in an unsafe
or unsound condition to continue  operations or has violated any applicable law,
regulation,  rule, order or condition  imposed by the FDIC or the  institution's
primary  regulator.  During  the year ended  December  31,  1999,  the Bank Paid
$145,000 in deposit insurance premiums,  including assessments used to repay the
Financing Corporation bond obligation (fico bonds).

         Dividend  and  Other  Capital  Distribution  Limitations.  Current  OTS
regulations  require  the Bank to give  the OTS 30 days  advance  notice  of any
proposed  declaration  of dividends to the Company and the OTS has the authority
under its  supervisory  powers to  prohibit  the  payment  of  dividends  to the
Company.

         Current   OTS   regulations   impose   limitations   upon  all  capital
distributions  by savings  institutions,  such as cash  dividends,  payments  to
repurchase or otherwise acquire its shares,  payments to shareholders of another
institution  in a  cash-out  merger  and  other  distributions  charged  against
capital. The rule establishes three tiers of institutions, based primarily on an
institution's capital level. An institution that exceeds all requirements before
and after a proposed  capital  distribution  ("Tier 1 institution")  and has not
been  advised by the OTS that it is in need of more than the normal  supervision
can,  after prior  notice,  but without the  approval of the OTS,  make  capital
distributions during a calendar year equal to the greater of (i) 100% of its net
income to date during the  calendar  year plus the amount  that would  reduce by
one-half its "surplus capital ratio" (the excess over its capital  requirements)
at the  beginning of the calendar  year,  or (ii) 75% of its net income over the
most recent four quarter period.  Any additional capital  distributions  require
prior  regulatory  approval.  As of  December  31,  1998,  the Bank was a Tier 1
institution.  In the event the Bank's capital fell below its  requirement or the
OTS notified it that it was in need of more than normal supervision,  the Bank's
ability to make capital distributions could be restricted.  In addition, the OTS
could prohibit a proposed capital  distribution by any institution,  which would
otherwise  be  permitted  by the  regulation,  if the OTS  determines  that such
distribution would constitute an unsafe or unsound practice.

         Qualified Thrift Lender Test. Savings institutions are required to meet
a qualified  thrift lender  ("QTL") test. If the Bank  maintains an  appropriate
level of Qualified  Thrift  Investments  (primarily  residential  mortgages  and
related investments,  including certain mortgage-backed securities) ("QTIs") and
otherwise  qualifies  as a  QTL,  it  will  continue  to  enjoy  full  borrowing
privileges from the FHLB of Pittsburgh.  The required  percentage of QTIs is 65%
of portfolio  assets (defined as all assets minus  intangible  assets,  property
used by the  institution  in conducting  its business and liquid assets equal to
10% of total assets).  Certain assets are subject to a percentage  limitation of
20% of portfolio assets. In addition, savings associations may include shares of
stock of the FHLBs,  FNMA and FHLMC as qualifying QTIs. As of December 31, 1998,
the Bank was in compliance  with its QTL  requirement  with 81.58% of its assets
invested in QTIs.

         Loans-to-One Borrower. Under the HOLA, as amended, savings institutions
are subject to the national bank limits on loans-to-one  borrower.  Generally, a
savings  association may not make a loan or extend credit to a single or related
group of borrowers in excess of 15% of the association's  unimpaired capital and
surplus.  An additional  amount may be lent, equal to 10% of unimpaired  capital
and surplus, if such loan is secured by readily-marketable  collateral, which is
defined to include  certain  securities  and  bullion,  but  generally  does not
include  real estate.  The Bank does not have any  loans-to-one  borrower  which
exceed these limits.

                                       22






         Federal  Home  Loan  Bank  System.  The Bank is a member of the FHLB of
Pittsburgh,  which  is  one of 12  regional  FHLBs  that  administers  the  home
financing credit function of savings associations. Each FHLB serves as a reserve
or  central  bank for its  members  within  its  assigned  region.  It is funded
primarily from proceeds derived from the sale of consolidated obligations of the
FHLB  System.  It makes loans to members  (i.e.,  advances) in  accordance  with
policies and procedures established by the Board of Directors of the FHLB.

         As a member, the Bank is required to purchase and maintain stock in the
FHLB of  Pittsburgh  in an amount equal to at least 1% of its  aggregate  unpaid
residential  mortgage loans, home purchase  contracts or similar  obligations at
the beginning of each year.

         Federal  Reserve  System.   The  Federal  Reserve  Board  requires  all
depository  institutions to maintain  non-interest bearing reserves at specified
levels against their transaction accounts (primarily  non-interest  checking and
interest-bearing checking accounts) and non-personal time deposits. The balances
maintained to meet the reserve requirements imposed by the Federal Reserve Board
may be used to satisfy the liquidity requirements that are imposed by the OTS.

         Regulatory  Capital  Requirements.   OTS  capital  regulations  require
savings institutions to meet three capital standards: (1) tangible capital equal
to 1.5% of total adjusted  assets,  (2) a leverage ratio (core capital) equal to
4% of total adjusted assets and (3) a risk-based  capital  requirement  equal to
8.0% of total  risk-weighted  assets.  The Bank met these  capital  standards at
December 31, 1998.

         As shown  below,  the Bank's  regulatory  capital  exceeded all minimum
regulatory capital requirements applicable to it as of December 31, 1998:



                                                                    Percent of
                                                                     Adjusted
                                                Amount                Assets
                                                ------                ------
                                                     (Dollars in Thousands)
                                                                    
Tangible Capital:
Actual capital.........................        $60,672                   12.9%
Regulatory requirement.................          7,065                    1.5
                                                ------                   ----
Excess.................................        $53,607                   11.4%
                                                ======                   ====

Core Capital:
Actual capital.........................        $60,672                   12.9%
Regulatory requirement.................         14,129                    3.0
                                                ------                   ----
Excess.................................        $46,543                    9.9%
                                                ======                   ====

Risk-Based Capital:
Actual capital.........................        $61,708                   46.6%
Regulatory requirement.................         10,605                    8.0
                                                ------                   ----
Excess.................................        $51,103                   38.6%
                                                ======                   ====


Item 2. Properties
- ------------------

         The  Company's and Bank's  executive  offices are located at 6060 Ridge
Avenue in Philadelphia, Pennsylvania. The Bank conducts its business through six
offices,  all of which are located in the Philadelphia,  Pennsylvania  area. The
following table sets forth the location of each of the Bank's offices,  the year
the office was first  acquired and the net book value of each  office.  The Bank
owns five of its six office locations.

                                       23


                                                    Year
                                         Owned    Facility       Net Book
                                          or      Opened or     Value as of
             Office Location            Leased    Acquired   December 31, 1998
- ---------------------------------- -----------    ---------  -------------------
                                                                  (In Thousands)

Main Office                             Owned       1958                $212
6060 Ridge Avenue
Philadelphia, PA  19128

7568 Ridge Avenue                       Owned       1962                   8
Philadelphia, PA  19128

8345 Ridge Avenue                       Owned       1974                  90
Philadelphia, PA  19128

4370 Main Street                        Leased      1993                  44(1)
Philadelphia, PA  19127

Church Lane & Chester Avenue            Owned       1982                 126
Yeadon, PA  19050

6503-15 Haverford Avenue                Owned       1982                 258
                                                                        ----
Philadelphia, PA  19151
                                                                        $738
                                                                        ====

- -------------------------
(1)      Includes  leasehold  improvements.  The lease  expires on December  31,
         1999, with an option to renew to 2004.

         As of  December  31,  1998,  the net book  value  of  land,  buildings,
furniture,  and equipment owned by the Company,  less  accumulated  depreciation
totalled $2.5 million.

Item 3.  Legal Proceedings
- --------------------------

         The Company is  periodically  involved as a plaintiff  or  defendant in
various  legal  actions,   such  as  actions  to  enforce  liens,   condemnation
proceedings on properties in which the Company holds mortgage interests, matters
involving the making and servicing of mortgage loans and other matters  incident
to the Company's business.  In the opinion of management,  none of these actions
individually  or in the  aggregate  is believed to be material to the  financial
condition or results of operations of the Company.

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

     No matters were  submitted to a vote of security  holders during the fourth
quarter of the fiscal year ended December 31, 1998.


                                       24





                                     Part II

Item 5.  Market  for the  Registrant's  Common  Equity and  Related  Stockholder
         Matters
- --------------------------------------------------------------------------------

     The  information  contained in "Note 18 - Quarterly  Financial Data" in the
Notes to  Consolidated  Financial  Statements in the  Corporation's  1998 Annual
Report  to  Stockholders  (the  "Annual  Report")  is  incorporated   herein  by
reference.

Item 6.  Selected Financial Data
- --------------------------------

     The  information  contained in the table captioned  "Selected  Consolidated
Financial Data" in the Annual Report is incorporated herein by reference.

Item 7. Management's  Discussion and Analysis of Financial Condition and Results
        of Operations
- --------------------------------------------------------------------------------
   
     The  information  contained  in   the   section   captioned   "Management's
Discussion and Analysis of Financial Condition and Results of Operations" in the
Annual Report is incorporated herein by reference.

Item 7A.  Quantitative and Qualitative Disclosures About Market Risk
- --------------------------------------------------------------------

     The information  contained in the section  captioned "Market Risk Analysis"
in the Annual Report is incorporated herein by reference.

Item 8.  Financial Statements and Supplementary Data
- ----------------------------------------------------

     The Company's  consolidated financial statements are included in the Annual
Report on pages 22-37 and are incorporated herein by reference.

Item 9.  Changes  in  and  Disagreements  with  Accountants  on  Accounting  and
         Financial Disclosure
- --------------------------------------------------------------------------------

     None.

                                    Part III


Item 10.  Directors and Executive Officers of the Registrant
- ------------------------------------------------------------

     The  information  contained  under the sections  captioned  "Section  16(a)
Beneficial  Ownership  Reporting  Compliance" and  "Information  with Respect to
Nominees for Director,  Directors Continuing in Office, and Executive Officers -
Election  of  Directors"  and "-  Biographical  Information"  in the 1999  Proxy
Statement are incorporated herein by reference.

Item 11.  Executive Compensation
- --------------------------------

     The  information  contained  under the  section  captioned  "Proposal  I --
Election of  Directors  -  Executive  Compensation"  in the Proxy  Statement  is
incorporated herein by reference.


                                       24





Item 12.  Security Ownership of Certain Beneficial Owners and Management
- ------------------------------------------------------------------------

         (a)      Security Ownership of Certain Beneficial Owners
                  -----------------------------------------------
                  Information  required by this item is  incorporated  herein by
                  reference  to the Section  captioned  "Voting  Securities  and
                  Principal Holders Thereof" of the Proxy Statement.

         (b)      Security Ownership of Management
                  --------------------------------
                  Information  required by this item is  incorporated  herein by
                  reference to the section captioned  "Proposal I -- Election of
                  Directors" of the Proxy Statement.

         (c)      Management  of  the  Corporation  knows  of  no  arrangements,
                  including  any  pledge  by any  person  of  securities  of the
                  Corporation,  the operation of which may at a subsequent  date
                  result in a change in control of the registrant.

Item 13.  Certain Relationships and Related Transactions
- --------------------------------------------------------

         The  information  required  by this  item  is  incorporated  herein  by
reference to the section  captioned  "Proposal I -- Election of  Directors"  and
"Voting Securities and Principal Holders Thereof" of the Proxy Statement.
                                                      Part IV

Item 14.  Exhibits, Financial Statements, and Reports on Form 8-K
- -----------------------------------------------------------------

         (a)      Listed below are all financial  statements  and exhibits filed
                  as part of this report, and are incorporated by reference.

                  1.       The consolidated  statements of financial  conditions
                           of the Company and subsidiary as of December 31, 1998
                           and 1997, and the related consolidated  statements of
                           income,  changes  in  stockholders'  equity  and cash
                           flows for each of the years in the three year  period
                           ended  December 31, 1998,  together  with the related
                           notes  and  the  independent   auditors'   report  of
                           Deloitte & Touche LLP  independent  certified  public
                           accountants.

                  2.       Schedules omitted as they are not applicable.

                  3.       Exhibits

                           The  following  Exhibits  are  filed  as part of this
                           report:


                                
                           3.1      Articles of Incorporation*
                           3.2      Bylaws*
                           10.1     1992 Stock Option Plan of Roxborough-Manayunk Federal Savings Bank*
                           10.2     1992 Management Stock Bonus Plan of Roxborough-Manayunk Bank*
                           10.3     1994 Stock Option Plan of Roxborough-Manayunk Bank*
                           10.4     1994 Management Stock Bonus Plan of Roxborough-Manayunk Bank*
                           10.5     Employment Agreement with Jerry Naessens*
                           13       1998 Annual Report to Stockholders
                           21       Subsidiaries of the Registrant (See "Business of the Company -
                                    Subsidiaries and Joint Venture Activity" at "Item 1. Business")
                           23       Consent of Independent Auditors
                           27       Financial Data Schedule (electronic filing only)



                                       26





         (b)      No Reports on Form 8-K were filed  during the last  quarter of
                  the fiscal year covered by this Report.

- ----------------
*    Incorporated  by  reference  to  the  Registrant's  Form  S-1  Registration
     Statement No. 333-48749.



                                       27




                                   SIGNATURES

     Pursuant  to the  requirements  of  Section  13 or 15(d) of the  Securities
Exchange Act of 1934, the registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized as of March 31, 1999.

                                              THISTLE GROUP HOLDINGS, CO.


                                          By: /s/ John F. McGill, Jr.
                                              ----------------------------------
                                              John F. McGill, Jr., President and
                                              Chief Executive Officer
                                              (Duly Authorized Representative)

     Pursuant to the  requirement of the Securities  Exchange Act of 1934,  this
report  has been  signed  below on March 31,  1999 by the  following  persons on
behalf of the registrant and in the capacities indicated.





                                                  
/s/ John F. McGill, Jr.                               /s/ Jerry A. Naessens
- ------------------------------------------------      --------------------------------------------
John F. McGill, Jr.                                   Jerry A. Naessens
President, Chief Executive Officer, and Chairman      Chief Financial Officer and Director
(Principal Executive Officer)                         (Principal Financial and Accounting Officer)

/s/ Francis E. McGill, III                            /s/ Add B. Anderson, Jr.
- ------------------------------------------------      --------------------------------------------
Francis E. McGill, III                                 Add B. Anderson, Jr.
Secretary and Director                                 Director


- ------------------------------------------------      --------------------------------------------
Patrick T. Ryan                                        Michael G. Crofton
Director                                               Director


- ------------------------------------------------     
William A. Lamb, Sr.
Director