Exhibit 13.1

                                  UNITED STATES
                       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 [FEE REQUIRED]

                   For the fiscal year ended December 31, 1995

                                       or

     [ ]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
          EXCHANGE ACT OF 1934 [NO FEE REQUIRED]

                 For the transition period from ______ to ______

                         Commission File Number: 0-17286

                              PRIME BANCORP, INC .
             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)

           Delaware                                        23-2528428
- -------------------------------                         ----------------
(State or other jurisdiction of                         (I.R.S. Employer
incorporation or organization)                          Identification Number)

6425 Rising Sun Avenue, Philadelphia, PA                    19111
- ----------------------------------------                  ----------
(Address of principal executive offices)                  (Zip Code)

Registrant's telephone number, including area code:    (215) 742-5300
                                                       --------------

          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 $1.00 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.




     The aggregate market value of the voting stock held by nonaffiliates of the
registrant is approximately $53.7 million. (1)

     The number of shares of the registrant's Common Stock outstanding as of
March 20, 1996 was 3,723,353 shares.

                       DOCUMENTS INCORPORATED BY REFERENCE

Part II                                     Part III
Annual Report to Stockholders               Proxy Statement dated March 18, 1996
for the year ended December 31, 1995

(1)  The aggregate dollar amount of the voting stock set forth equals the number
     of shares of Common Stock outstanding, reduced by the number of shares of
     Common Stock held by executive officers, directors and stockholders owning
     in excess of 10% of the registrant's Common Stock multiplied by the closing
     price for the Common Stock on the National Association of Securities
     Dealers National Market System on March 20, 1996. The information provided
     shall in no way be construed as an admission that any person whose holdings
     are included in this figure is not an affiliate of the registrant and any
     such admission is hereby disclaimed. The information provided herein is
     included solely for record keeping purposes of the Securities and Exchange
     Commission.




Item 1. Business

Introduction

     Prime Bancorp, Inc. ("the Company") was incorporated under the laws of the
State of Delaware in 1987 for the purpose of becoming a savings and loan holding
company for Prime Bank ("the Bank"). The Bank became a wholly-owned subsidiary
of the Company on November 14, 1988.

     The Company is a unitary, nondiversified savings and loan holding company.
The Bank is a federally chartered savings bank which succeeded the business of
Cheltenham Federal Savings and Loan Association (Cheltenham") and North East
Federal Savings and Loan Association ("North East") upon the conversion of such
associations from federally chartered mutual savings and loan associations,
through merger, into the Bank, a stock savings bank on November 14, 1988.

     The Bank's operations are headquartered in northeast Philadelphia,
Pennsylvania with eight additional full service branch offices in northeast
Philadelphia, five full service branches in Bucks County, Pennsylvania, and five
full service branches in Montgomery County, Pennsylvania.

     Effective March 19, 1996, the Company's subsidiary, Prime Bank, a federal
savings bank, converted into a Pennsylvania chartered stock savings bank with
the legal name, "Prime Bank, a savings bank". After the conversion, the Bank
continues to do business under the name, "Prime Bank". After the conversion, the
Bank's deposits will continue to be insured by the Savings Association Insurance
Fund ("SAIF") administered by the Federal Deposit Insurance Corporation
("FDIC"). Because the Bank's deposits are SAIF insured, the Company is deemed to
be a "savings and loan holding company" regulated by the Office of Thrift
Supervision, and not a "bank holding company", which would be regulated by the
Board of Governors of the Federal Reserve System. The Bank continues to meet all
applicable "qualified thrift lender" tests. In the opinion of the Company's
management, there are not likely to be any material differences in the impact of
Pennsylvania banking laws and regulations on the ordinary activities of the
Bank, as compared to federal laws and regulations applicable to federal savings
associations.

Business

     The Bank follows a community bank strategy which focuses on providing
individuals, businesses, and communities with high quality basic banking
services. Basic banking means lending money, gathering money and other
complementary fee generating services. Unlike the traditional thrift whose
primary products are related to residential real estate, the community bank
maintains a much greater degree of balance sheet diversification. Loans are
spread among consumer, commercial, construction and residential mortgages.
Deposits are gathered along four money lines which are checking, savings, retail
CDs and jumbo CDs.

Selected Consolidated Financial Data


- ----------------------------------------------------------------------------------------
Years Ended December 31,                1991      1992      1993         1994      1995
- ----------------------------------------------------------------------------------------
                                                                     
Return on assets                        1.15%     1.28%     1.28%(1)     1.16%     1.00%
Return on equity                       10.23%    10.93%    11.47%(1)    11.93%    11.27%
Average equity to average assets       11.28%    11.74%    11.02%        8.40%     9.25%
Book value per share                  $12.15    $12.61    $13.70       $12.86    $15.18
Dividends per share                   $ 0.22    $ 0.37    $ 0.50       $ 0.54    $ 0.62
Dividend payout ratio                  23.87%    27.66%    28.11%       34.50%    39.16%
========================================================================================

(1) Excludes the cumulative effect on prior years of change in accounting
    principle.

Lending Activities

     The Bank's net loan portfolio, inclusive of mortgage-backed securities of
$135.8 million, totaled $480.5 million at December 31, 1995. This represented
approximately 79.0% of its total assets. At that date, approximately 61.2% of
its net loan portfolio consisted of loans secured by existing one-to-four family
residential properties (including mortgage-backed securities) and the remaining
balance consisted principally of multi-family residential and commercial real
estate loans (14.0% of the net loan portfolio), construction loans, net of loans
in process (5.2%), consumer loans (12.9%) and commercial business loans (7.1%).


                                        1



         The following table sets forth detailed information concerning the
composition of the loan portfolios (inclusive of mortgage-backed securities) as
of the dates specified for the Bank. (Dollars in thousands)


                                                                              DECEMBER 31,
- ------------------------------------------------------------------------------------------------------------------------------------
                                              1991              1992              1993              1994              1995
- ------------------------------------------------------------------------------------------------------------------------------------
                                        Amount     %      Amount     %      Amount     %      Amount     %      Amount     %
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                              
Permanent first mortgage loans:
 One-to four-family                   $ 115,135   39.7% $ 119,968   37.6% $ 123,400   32.3% $ 140,065   31.5% $ 157,816   32.9%
 Multi-family                             5,525    1.9%     5,394    1.7%     4,648    1.2%     4,148    0.9%     1,597    0.3%
 Commercial                              36,530   12.6%    39,988   12.5%    49,507   12.9%    62,240   14.0%    66,024   13.7%
- ------------------------------------------------------------------------------------------------------------------------------------
Total permanent loans                   157,190   54.2%   165,350   51.8%   177,555   46.4%   206,453   46.4%   225,437   46.9%
Allowance for loan losses                  (747)  -0.3%      (827)  -0.3%    (1,007)  -0.3%    (1,247)  -0.3%      (814)  -0.2%

- ------------------------------------------------------------------------------------------------------------------------------------
Total permanent first mortgage
 loans, net                             156,443   53.9%   164,523   51.5%   176,548   46.1%   205,206   46.1%   224,623   46.7%

Construction                             68,867   23.8%    54,123   17.0%    58,375   15.2%    51,543   11.6%    42,264    8.8%
Loans in process                        (26,764)  -9.2%   (15,488)  -4.9%   (17,662)  -4.6%   (17,148)  -3.9%   (17,033)  -3.5%
- ------------------------------------------------------------------------------------------------------------------------------------
Total construction loans, net            42,103   14.6%    38,635   12.1%    40,713   10.6%    34,395    7.7%    25,231    5.3%
Allowance for loan losses                  (632)  -0.2%      (580)  -0.2%      (634)  -0.2%      (829)  -0.2%      (399)  -0.1%
- ------------------------------------------------------------------------------------------------------------------------------------
Total construction loans, net            41,471   14.4%    38,055   11.9%    40,079   10.4%    33,566    7.5%    24,832    5.2%

Commercial business loans                26,229    9.1%    37,488   11.7%    35,990    9.4%    35,350    8.0%    35,666    7.4%
Allowance for loan losses                  (328)  -0.1%      (463)  -0.1%    (1,152)  -0.3%      (873)  -0.2%    (1,301)  -0.3%
- ------------------------------------------------------------------------------------------------------------------------------------
Total commercial loans, net              25,901    9.0%    37,025   11.6%    34,838    9.1%    34,477    7.8%    34,365    7.1%

Consumer loans:
 Personal/lines of credit                13,939    4.8%    19,744    6.2%    18,683    4.9%    20,412    4.6%    19,141    4.0%
 Second mortgage/equity                  12,988    4.5%    14,781    4.6%    20,139    5.3%    22,663    5.1%    28,932    6.0%
 Auto                                     6,297    2.2%     5,933    1.9%     4,900    1.3%     7,110    1.6%    10,046    2.1%
 Education                                1,467    0.5%     1,661    0.5%     2,230    0.6%     1,697    0.4%     2,992    0.6%
 Home improvement and other                 165    0.1%       164    0.1%       427    0.1%       367    0.1%       322    0.1%
 Savings account                            998    0.3%     1,029    0.3%     1,135    0.3%     1,464    0.3%     1,119    0.2%
- ------------------------------------------------------------------------------------------------------------------------------------
Total consumer loans                     35,854   12.4%    43,312   13.6%    47,514   12.5%    53,713   12.1%    62,552   13.0%
Allowance for loan losses                  (359)  -0.1%      (433)  -0.1%      (412)  -0.1%      (695)  -0.2%      (612)  -0.1%
- ------------------------------------------------------------------------------------------------------------------------------------
Total consumer loans, net                35,495   12.3%    42,879   13.5%    47,102   12.4%    53,018   11.9%    61,940   12.9%
Total unamortized loan origination
 fees and costs                          (2,951)  -1.0%    (2,205)  -0.7%    (1,752)  -0.5%    (1,298)  -0.3%      (392)  -0.1%
Allowance for loan loss (unallocated)      (297)  -0.1%      (899)  -0.3%      (761)  -0.2%      (641)  -0.1%      (638)  -0.1%
- ------------------------------------------------------------------------------------------------------------------------------------
Total loans receivable, net             256,062   88.5%   279,378   87.5%   296,054   77.3%   324,328   72.9%   344,730   71.7%
Total mortgage-backed securities         33,391   11.5%    39,778   12.5%    86,979   22.7%   120,453   27.1%   135,823   28.3%
- ------------------------------------------------------------------------------------------------------------------------------------
Total loans receivable and
 mortgage-backed securities, net      $ 289,453  100.0% $ 319,156  100.0% $ 383,033  100.0% $ 444,781  100.0% $ 480,553  100.0%
====================================================================================================================================



                                        2



Contractual Maturities

     The following table sets forth the contractual maturities of the Bank's
loan portfolio as of December 31, 1995 by categories of loans. Adjustable-rate
loans are included in the period in which they mature rather than in the period
in which they are next scheduled to adjust, and fixed-rate loans are included in
the period in which they mature without regard to any expected prepayments
(dollars in thousands).



                                             Within    1 Through   Over Five
                                             1 Year      5 Years       Years       Total
- ------------------------------------------------------------------------------------------
                                                                         
Fixed rate mortgages                       $  2,935     $  5,171    $ 56,483    $ 64,589
ARM'S                                           234        1,084      93,506      94,824
Construction loans, net                      18,954        6,277          --      25,231
Commercial real estate and business loans    18,328       19,089      64,273     101,690
Consumer loans                                6,841       39,091      16,620      62,552
- ------------------------------------------------------------------------------------------
                                           $ 47,292     $ 70,712    $230,882    $348,886
==========================================================================================


     The following table sets forth information regarding non-accrual loans and
real estate owned held by the Bank at the date indicated (dollars in thousands).



     Years Ended December 31,
- ------------------------------------------------------------------------------------
                                       1991      1992      1993      1994      1995
- ------------------------------------------------------------------------------------
                                                                  
Non-accrual loans:
  Single-Family residential           $1,611    $1,594    $1,913    $1,859    $1,786
  Multi-Family residential and
    commercial real estate loans         170      --        --        --        --
- ------------------------------------------------------------------------------------
    Total residential loans            1,781     1,594     1,913     1,859     1,786
- ------------------------------------------------------------------------------------
  Consumer loans                         409       359       665     2,311       269
  Commercial real estate loans           533     1,348     1,679       150       925
- ------------------------------------------------------------------------------------
    Total non-accrual loans           $2,723    $3,301    $4,257    $4,320    $2,980
====================================================================================
  Total non-accrual loans to
    loans receivable and
    mortgage-backed securities, net     1.06%     1.03%     1.11%      .96%      .62%
====================================================================================
  Total real estate owned, net of
    allowance for REO loss               586       479       344       274       370
====================================================================================
  Total non-accrual loans and real
    estate owned to total assets        0.91%     0.96%     1.02%      .81%      .55%
====================================================================================


* Excludes the impact of the $10.1 million condominium project, which was
acquired by a deed in lieu of foreclosure and classified as land acquired for
development and resale.

     At December 31, 1995, approximately $246,000 of interest would have been
recorded on loans accounted for on a non-accrual basis if such loans had been
current.

     Potential problem loans consist of loans which are included in performing
loans at December 31, 1995, but for which potential credit problems of the
borrowers have caused management to have concerns as to the ability of such
borrowers to comply with present repayment terms. At December 31, 1995, such
potential problem loans amounted to approximately $3.0 million compared to
approximately $10.0 million one year ago. This decrease is primarily
attributable to a $9.6 million loan that a subsidiary of the Bank took title to
by a deed in lieu of foreclosure.

Allowance for Loan Losses

     The allowance for loan losses is based on a periodic evaluation of the
portfolio and is maintained at a level that management considers adequate to
absorb losses known and inherent in the portfolio. Management considers a
variety of factors when establishing the allowance recognizing that an inherent
risk of loss always exists in the lending process. Consideration is given to the
impact of current economic conditions, diversification of the loan portfolio,
historical loss experience, delinquency statistics, results of detailed loan
reviews, borrowers' financial and managerial strengths, the adequacy of
underlying collateral, and other relevant factors. The allowance for loan losses


                                        3



is increased by the provision for loan losses and recoveries on previously
charged-off loans. While management uses available information to establish
allowance for loan losses, future additions to the allowance for loan losses may
be necessary based on changes in economic conditions. In addition, various
regulatory agencies, as an integral part of their examination process,
periodically review the allowance for loan losses. Such agencies may require the
Bank to recognize additions to the allowance for loan losses based on their
assessments of information which is available to them at the time of their
examination.



                                                     Years Ended December 31,
- ---------------------------------------------------------------------------------------------
                                       1991        1992        1993        1994        1995
- ---------------------------------------------------------------------------------------------
                                                      (Dollars in thousands)
                                                                          
Balance at beginning of period       $ 1,675     $ 2,363     $ 3,202     $ 3,966     $ 4,285
Charge-offs:
  Real estate - construction            (102)        (76)       --          --          --
  Real estate - mortgages               (140)         (6)        (48)        (66)       (118)
  Commercial business loans             (396)       (436)       (666)       (615)       (962)
  Personal/lines of credit               (30)        (79)        (82)       (145)       (234)
  Second mortgage/equity                --          --            (6)        (74)        (21)
  Auto                                   (27)         (8)        (14)        (70)        (13)
  Education                              (11)       --          --          --          --
  Home improvement and other            --          --           (35)        (72)       --
  Savings account                       --          --          --            (8)       --
- ---------------------------------------------------------------------------------------------
                                        (706)       (605)       (851)     (1,050)     (1,348)
- ---------------------------------------------------------------------------------------------

Recoveries:
  Real estate - construction            --          --          --             4        --
  Real estate - mortgages                 71        --            23          63           7
  Commercial business loans                2          40         142          47         167
  Personal/lines of credit                 1           1           8           1           7
  Second mortgage/equity                --          --          --          --          --
  Auto                                  --          --          --             9           2
  Education                             --             1        --          --          --
  Home improvement and other            --          --          --             2        --
- ---------------------------------------------------------------------------------------------
                                          74          42         173         126         183
- ---------------------------------------------------------------------------------------------
Net charge-offs                         (632)       (563)       (678)       (924)     (1,165)
- ---------------------------------------------------------------------------------------------
Provision charged to operations        1,320       1,200       1,442       1,243         644
- ---------------------------------------------------------------------------------------------
Acquired allowance for loan losses
  from the Bank of Delaware Valley      --           202        --          --          --
Balance at the end of period         $ 2,363     $ 3,202     $ 3,966     $ 4,285     $ 3,764
=============================================================================================
Ratio of net charge-offs during
  the period to average loans
  outstanding during the period         0.25%       0.22%       0.23%       0.27%       0.34%
=============================================================================================


Investment Activities

     Federally chartered thrift institutions such as the Bank have authority to
invest in various types of securities, including United States Treasury
obligations, securities of various federal agencies, certain certificates of
deposit of insured banks and thrift institutions, bankers' acceptances and
federal funds. Subject to various restrictions, federally chartered thrift
institutions may also invest a portion of their assets in commercial paper and
corporate debt securities and in mutual funds whose assets conform to the
investments that a federally chartered thrift institution is otherwise
authorized to make directly.

     At December 31, 1995, 6.2% of the total assets of the Company were
investment securities. See Note 5 of the Notes to the Company's Consolidated
Financial Statements.


                                        4



     On December 31, 1993, the Company adopted SFAS No. 115, Accounting for
Certain Investments in Debt and Equity Securities and transferred all
then-existing investments from held to maturity to available for sale.
Management's investment strategy focuses on maintaining an adequate reserve of
shorter term investments to conservatively meet liquidity needs, combined with a
more permanent portfolio of medium term investments to serve asset/liability
management purposes.

     The investment portfolio, cash and deposits in other institutions provide
not only a source of income but also a source of liquidity to meet lending
demands, fluctuations in deposit flows and required liquidity levels. The Bank
has in the past used such excess liquidity to meet loan demand. The relative mix
of investment securities and loans in the Bank's portfolio is dependent upon the
attractiveness of yields available on loans as compared to investment securities
as well as the relative safety of the investment securities and loans and the
liquidity needs of the Bank. The securities constituting the Bank's investments
are limited primarily to U.S. Government and U.S. Government agency obligations.

     The following table presents the composition of the investment securities
portfolio of the Company at the dates indicated (dollars in thousands).



                                                          Years Ended December 31,
- -----------------------------------------------------------------------------------------------------
                                              1993                1994                1995
- -----------------------------------------------------------------------------------------------------
                                                         Fair                Fair                Fair
                                              Cost      Value     Cost      Value     Cost      Value
- -----------------------------------------------------------------------------------------------------
Held to Maturity
- -----------------------------------------------------------------------------------------------------
                                                                              
State and municipal                         $  --     $  --     $ 6,163   $ 5,880   $  --     $  --
Small Business Association Certificates        --        --       4,254     4,253      --        --
U.S. Government & U. S. Government
 agency obligations                            --        --        --        --      11,830    11,971
FHLB of Pittsburgh stock                       --        --        --        --       1,750     1,750
Marketable equity securities:
  FNMA stock                                   --        --        --        --           3         3
  Atlantic Central Bankers Bank stock          --        --        --        --          75        75
  Financial Institutions Insurance Group
   stock                                       --        --        --        --          50        50
- -----------------------------------------------------------------------------------------------------
                                            $  --     $  --     $10,417   $10,133   $13,708   $13,849
=====================================================================================================

Available for Sale
- -----------------------------------------------------------------------------------------------------
Small Business Association Certificates     $  --     $  --     $  --     $  --     $17,233   $17,287
U.S. Government and U.S. Government
 agency obligations                          18,033    17,969    47,140    45,040     6,124     6,099
FHLB of Pittsburgh stock                      1,345     1,345     2,471     2,471      --        --
Certificates of deposit                         899       899       187       187       477       477
Commercial paper                              2,993     2,993      --        --        --        --
Corporate notes/bonds                         1,111     1,130     1,121     1,117      --        --
Marketable equity securities:
   FNMA stock                                     3         3         3         3      --        --
   Atlantic Central Bankers Bank stock         --        --          75        75      --        --
   Financial Institutions Insurance Group
    stock                                      --        --          50        50      --        --
- -----------------------------------------------------------------------------------------------------
                                            $24,384   $24,339   $51,047   $48,943   $23,834   $23,863
=====================================================================================================



                                        5



Service Corporation Activities

     Federal regulations permit a federally chartered thrift institution to
invest an amount up to 3% of its assets in the stock, obligations or other
securities of subsidiary service corporations engaged in certain activities,
provided that any investment in excess of 2% of the institution's assets is used
primarily for community, inner-city, and community development purposes. In
addition, under certain circumstances a federally chartered thrift institution
is authorized to invest up to 50% of its regulatory capital in conforming loans
to service corporations.

     The Bank presently conducts business through or has an investment in five
service corporations: Rowland Service Corporation ("Rowland"), Prime Financial
Inc. ("Prime Financial"), NEFA Corporation ("NEFA"), 723 Service Corporation and
6524 Service Corporation.

     Hatboro Manor: Hatboro Manor is a joint venture between Rowland and one
     local developer involving the construction of a 15,000 square foot
     professional condominium complex.

     Burholme Woods: Burholme Woods was established in June, 1988 for the
     development and sale of forty-six single family twin homes in the Burholme
     section of northeast Philadelphia.

     Prime Financial Inc.: Prime Financial is a service corporation formed to
     oversee full-service brokerage operations at the Bank.

     NEFA Corporation: NEFA is a service corporation formed to acquire land for
     development and resale.

     723 Service Corporation: 723 Service Corporation was formed for the
     acquisition of property for debts previously contracted by borrowers of the
     Bank.

     6524 Service Corporation: 6524 Service Corporation was formed for the
     acquisition of property for debts previously contracted by borrowers of the
     Bank.

     At December 31, 1995, the Bank's aggregate debt and equity investment in
the service corporations and joint ventures in which it is participating was
$12.1 million. (2.00% of the Bank's total assets)

Prime Abstract Inc.

     Prime Abstract Inc., a wholly owned subsidiary of the Company, is a
Delaware Corporation formed in 1988 for the purpose of performing title searches
within the Commonwealth of Pennsylvania. Prime Abstract receives income from the
title search business which it generates, while the actual title search is
performed by an associated entity. The net income of Prime Abstract is
immaterial to the consolidated financial results of the Company on a basis.

Del-Prime, Inc.

     Del-Prime, Inc., a wholly owned subsidiary of the Company, was incorporated
as a Delaware Corporation on November 8, 1989 to do business exclusively in
Delaware. The subsidiary holds tax-free municipal investment securities.

Del-Prime Investments, Inc.

     Del-Prime Investments, Inc., a wholly owned subsidiary of the Company, was
incorporated as a Delaware Corporation on November 28, 1994 to do business
exclusively in Delaware. The subsidiary was formed to hold taxable investments.


                                        6



Sources of Funds

General

     The sources of funds to be used in lending and for other general business
purposes of the Bank are deposits, loan repayments, FHLB of Pittsburgh advances
and other borrowed funds. Deposit inflows and outflows are influenced
significantly by money market and general interest rate conditions, although the
Bank has the ability to respond to market conditions through the pricing of
deposit accounts. The Bank may also utilize advances from the FHLB of Pittsburgh
and other borrowed funds on a short-term basis to support expanded lending
activities.

Deposits

     The Bank has a stable base of core deposits, with approximately 12.9% of
its deposits held in passbook accounts which currently earn 2.05%. The Bank also
offers short-term certificates of deposit and other deposit alternatives that
are more responsive to market conditions than passbook deposits and longer
maturity fixed-rate certificates. The core deposit base and overall variety of
deposits allow the Bank to be competitive in obtaining funds and to respond with
more flexibility to the threat of disintermediation. The Bank's deposits are
obtained primarily from the areas in Pennsylvania immediately surrounding its
offices.

     The following table shows the maturity distribution of time deposits in
amounts of $100,000 or more at December 31, 1995 (dollars in thousands)

                                              Jumbo     Other Time   Total Time
                                            Deposits     Deposits     Deposits
- --------------------------------------------------------------------------------
Three months or less                        $12,077      $ 2,401      $14,478
Over three months to six months               5,117          514        5,631
Over six months to twelve months              7,886        2,005        9,891
Over twelve months                            1,015        3,924        4,939
- --------------------------------------------------------------------------------
                                            $26,095      $ 8,844      $34,939
================================================================================

     The following table sets forth the deposit accounts of the Bank in dollar
amounts and weighted average interest rates at the dates indicated (dollars in
thousands).



                                                    At December 31,
- ----------------------------------------------------------------------------------------------
                                   1993                   1994                     1995
- ----------------------------------------------------------------------------------------------
                                       Weighted             Weighted                  Weighted
                           Amount      Average   Amount     Average    Amount         Average
                                                                       
Passbook and club         $ 58,594      2.23%   $ 66,293     2.04%   $ 61,363          2.05%
NOW and Super NOW           20,627      2.19%     23,487     1.49%     25,884          1.22%
MMDA                        73,452      3.09%     80,007     2.94%     93,580          3.73%
Fixed-rate certificates    130,869      4.37%    159,572     4.83%    169,094          5.24%
Jumbo certificates          20,427      4.78%     27,421     5.33%     26,095          5.67%
IRA (1)                     39,455      5.72%     55,420     5.43%     56,157          5.87%
Commercial checking
  accounts (2)              25,376       --       35,451      --       44,366           --
- ----------------------------------------------------------------------------------------------
Total Deposits            $368,800              $447,651             $476,539
==============================================================================================

(1) Funds in IRA accounts are invested primarily in certificates of deposit.
(2) Non-interest bearing.

Borrowings

     The FHLB System functions as a reserve credit facility for thrift
institutions and certain other home financing institutions. As a member of the
FHLB System, the Bank is required to own capital stock in the FHLB of Pittsburgh
and will be authorized to apply for advances on the security of such stock and
certain of its home mortgages and other assets (principally securities which are
obligations of, or guaranteed by, the United States) provided certain
creditworthiness standards have been met. Such advances may be made pursuant to
several different credit programs, each with its own interest rate, maximum size
of advance and range of maturities. Depending on the program,


                                        7



limitations on the amount of such borrowings are based either on a percentage of
the Bank's capital or on the FHLB of Pittsburgh's assessment of the Bank's
creditworthiness. See "Regulation of the Bank - Federal Home Loan Bank System".
At December 31, 1995, the Bank had $34.0 million in borrowings from the FHLB of
Pittsburgh.

     The Bank uses borrowings and reverse repurchase agreements when funds are
not available from other sources at more attractive rates. In addition, the Bank
has borrowed to match maturities of specific opportunities (particularly
commercial real estate loans) or to fund excess loan demand.

     The following table sets forth the borrowings of the Company at the dates
indicated (dollars in thousands).

                                                At December 31,
- --------------------------------------------------------------------------------
                                        1993         1994         1995
- --------------------------------------------------------------------------------
Advances from FHLB of Pittsburgh      $10,000      $ 6,000      $14,000
Repo plus agreements with the                                
  FHLB of Pittsburgh                     --           --         20,000
Reverse repurchase agreements          16,914       53,381       34,844
Other                                     350          329         --
- --------------------------------------------------------------------------------
                                      $27,264      $59,710      $68,844
================================================================================

Employees

     At December 31, 1995, the Bank had 225 employees, including 181 full-time
and 44 part-time employees. None of these employees are represented by a
collective bargaining agreement. Employee benefits include a profit sharing plan
and life, health and disability insurance. Management believes that relations
with its employees are good.

Competition

     The Bank faces strong competition in the attraction of deposits. The Bank
is currently among the medium-sized SAIF-insured institutions in its market area
in terms of asset size. Its most direct competition for deposits is from the
other thrifts and commercial banks located in its primary market area. In times
of low interest rates the Bank faces additional competition for investor funds
from mutual funds, the stock market and other corporate and governmental
securities.

     The Bank competes for deposits principally by offering depositors a wide
variety of savings programs, a market rate of return, tax-deferred retirement
programs and other related services and by the efficiency and quality of
services provided to borrowers, real estate brokers and builders. The Bank's
competition for loans varies from time to time depending upon the general
availability of lendable funds and credit, general and local economic
conditions, current interest rate levels, volatility in the markets and other
factors that are not readily predictable. The Bank does not rely upon any
individual, group or entity for a material portion of its deposits.

     As a result of the Financial Institutions Reform, Recovery and Enforcement
Act of 1989 ("FIRREA") , which was enacted on August 9, 1989 to restructure the
regulation of the savings and loan industry, the deposits of the Bank are
insured to the maximum amount permitted by law by the Savings Association
Insurance Fund ("SAIF"), the successor to the Federal Savings and Loan Insurance
Corporation ("FSLIC"). The Bank is subject to comprehensive regulation and
examination by the Office of Thrift Supervision ("OTS"), as its chartering
authority and primary regulator, and by the Federal Deposit Insurance
Corporation ("FDIC"), which administers the SAIF.

     The Bank is also a member of the Federal Home Loan Bank ("FHLB") of
Pittsburgh, which is one of 12 regional banks that comprise the FHLB System.


                                        8



                   HOLDING COMPANY REGULATION AND SUPERVISION

General

     Prime Bancorp, Inc. is a savings and loan holding company within the
meaning of Section 10 of the Home Owners' Loan Act of 1933, as amended ("HOLA").
As such, the Company is registered with and subject to OTS examination and
supervision as well as certain reporting requirements. As a SAIF-insured
subsidiary of a savings institution holding company, the Bank is subject to
certain restrictions in dealing with the Company and with other persons from
time to time affiliated with the Bank.

     The HOLA prohibits a savings and loan holding company, directly or
indirectly, from (1) acquiring control (as defined) of another insured
institution (or holding company thereof) without prior OTS approval, (2)
acquiring more than 5% of the voting shares of another insured institution (or
holding company thereof) which is not a subsidiary without prior regulatory
approval, (3) acquiring through merger, consolidation or purchase of assets,
another savings institution (whether or not it is insured by SAIF) or holding
company thereof without prior OTS approval, or (4) acquiring control of a
savings institution not insured by the SAIF (except through a merger with and
into the Bank approved by the OTS). A savings and loan holding company may not
acquire as a separate subsidiary an insured institution which has principal
offices outside of the state where the principal offices of its subsidiary is
located, except (i) in the case of certain emergency acquisitions approved by
the FDIC, (ii) if the holding company controlled (as defined) such insured
institution as of March 5, 1987, or (iii) when the laws of the state where an
insured institution which is to be acquired is located specifically authorize
such an acquisition. The Bank has no plans to acquire an insured institution
outside of Pennsylvania.

Activities Limitations

         Unless and until the Company acquires as a separate subsidiary another
insured institution, the Company will be a unitary savings and loan holding
company. There are generally no restrictions on the activities of a unitary
savings and loan holding company, although historically the FSLIC did not permit
a savings and loan holding company to acquire or be acquired by a company
engaged in securities underwriting or market making. If the Company acquires as
a separate subsidiary another insured institution, the Company would then be a
multiple savings and loan holding company, subject to limitations on the types
of business activities in which it may engage. The Company has no current plans
to pursue any such acquisition.

     If an insured institution subsidiary of a unitary savings and loan holding
company fails to meet the "qualified thrift lender " ("QTL") test specified in
HOLA and regulations thereunder, then such unitary holding company also would
become subject to severe restrictions regarding activities and other aspects of
its operations. See Regulation of the Bank - QTL Test. At December 31, 1994, the
Bank's asset composition was substantially in excess of that required to qualify
the Bank as a QTL under the current QTL test.

     Under FIRREA, a savings and loan holding company may acquire up to 5% of
the voting shares of any savings bank or savings and loan holding company not a
subsidiary thereof without prior regulatory approval. Another provision of
FIRREA permits a savings and loan holding company to acquire up to 15% of the
voting shares of certain undercapitalized savings banks.

Change in Bank Control Act

     Under the Change in Bank Control Act of 1978 ("Change in Control Act"), no
person, acting directly or indirectly or through or in concert with one or more
other persons, may acquire "control" of any federally insured depository
institution unless the appropriate Federal banking agency has been given 60
days' prior written notice of the proposed acquisition and within that period
has not issued a notice disapproving of the proposed acquisition or has issued
written notice of its intent not to disapprove the action. For this purpose,
"control" is generally defined as the power, directly, or indirectly, to direct
the management or policies of an institution or to vote 25% or more of any class
of its voting securities. The period for the agency's disapproval may be
extended by the agency. Upon receiving such notice, the Federal agency is
required to provide a copy to the appropriate state


                                        9



regulatory agency if the institution of which control is to be acquired is state
chartered, and the Federal agency is obligated to give due consideration to the
views and recommendations of the state agency. Upon receiving a notice, the
Federal agency is also required to conduct an investigation of each person
involved in the proposed acquisition. Notice of such proposal is to be published
and public comment solicited thereon. A proposal may be disapproved by the
Federal agency if the proposal would have anticompetitive effects, if the
proposal would jeopardize the financial stability of the institution to be
acquired or prejudice the interests of its depositors, if the competence,
experience or integrity of any acquiring person or proposed management personnel
indicates that it would not be in the interest of depositors or the public to
permit such person to control the institution, if any acquiring person fails to
furnish the Federal agency with all information required by the agency, or if
the Federal agency determines that the proposed transaction would result in an
adverse effect on a deposit insurance fund. In addition, the Change in Control
Act requires that, whenever any Federally insured depository institution makes a
loan or loans secured, or to be secured, by 25% or more of the outstanding
voting stock of a Federally insured depository institution, the president or
chief executive officer of the lending bank must promptly report such fact to
the appropriate Federal banking agency regulating the institution whose stock
secures the loan or loans.

1994 Interstate Banking Legislation.

     The Riegle-Neal Interstate Banking and Branching Efficiency Act of 1994
(the "Interstate Banking Act"), enacted on September 29, 1994, permits bank
holding companies to acquire banks in any State beginning in 1995. Beginning in
1997, acquired banks in different states may be merged into a single bank, and
thereafter merged banks may establish and acquire additional branches anywhere
the acquiree could have branched. States may opt out until June 1, 1997, but if
so, domestic institutions will also be prohibited from branching interstate.
States may also enact laws permitting interstate merger transactions and
interstate de novo branching before June 1, 1997. Limited branch purchases are
still subject to state laws. On July 6, 1995, Pennsylvania adopted an interstate
banking act (the "PA Interstate Banking Act") to harmonize Pennsylvania banking
laws with the Federal Interstate Banking Act. The PA Interstate Banking Act
"opts in" early under the Federal Interstate Banking Act to permit interstate
mergers, non- Pennsylvania holding company acquisitions of Pennsylvania banks,
branch acquisitions and de novo branching in any of the manners contemplated by
the Federal Interstate Banking Act, subject to prior regulatory approvals or
filings. In general, the PA Interstate Banking Act permits out-of-state banking
institutions may establish branches in Pennsylvania with the approval of the
Pennsylvania Banking Department, provided the law of the state where the banking
institution is located would permit a Pennsylvania banking institution to
establish and maintain a branch in that state on substantially similar terms and
conditions. It also permits Pennsylvania banking institutions to maintain
branches in other states. Bank management anticipates that the federal and
Pennsylvania interstate banking legislation will increase competitive pressures
in the Bank's market by permitting entry of additional competitors but
management is of the opinion that they will not have a material impact upon the
anticipated results of operations of the Bank.

Pennsylvania Banking Laws

     Under the Pennsylvania Banking Code of 1965, as amended ("PA Code"), the
Company is permitted to control an unlimited number of banks, subject to prior
approval of the OTS. The PA Code authorizes reciprocal interstate banking with
out any geographic limitation. Reciprocity between states exist when a foreign
state's law authorizes Pennsylvania bank holding companies to acquire banks or
bank holding companies located in that state on terms and conditions
substantially no more restrictive than those applicable to such an acquisition
by a bank holding company located in that state. Interstate ownership of banks
in Pennsylvania with banks in Delaware, Maryland, New Jersey, Ohio, New York and
other states, is currently authorized. A number of additional states are
considering legislation to authorize reciprocal interstate banking.

     The PA Code and the regulations established by the Banking Department set
minimum capital requirements for Pennsylvania chartered institutions such as the
Bank. Under the PA code, institutions such as the Bank may establish branches
without geographic limitation throughout Pennsylvania. The establishment of new
branches or other offices of a Pennsylvania chartered savings bank are subject
to the approval of the Banking Department. A bank holding company may own banks
located in Pennsylvania and other states.


                                       10



     With certain exceptions, the PA Code prohibits any person from acquiring,
directly or indirectly, more than 10% of any class of outstanding stock of a
Pennsylvania commercial bank such as the Bank (5% in certain circumstances)
without prior approval of the Banking Department.

                             REGULATION OF THE BANK

General

     The Bank is a member of the FHLB System and its deposit accounts are
insured up to applicable limits by the FDIC under the SAIF. The Bank is subject
to extensive regulation by the Pennsylvania Banking Department (the "Banking
Department"), as its chartering agency, and the FDIC, as the deposit insurer.
The Bank must file reports with the Banking Department 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. There are periodic examinations by
the Banking Department and the FDIC to test the Bank's compliance with various
regulatory requirements. This regulation and supervision establishes a
comprehensive framework of activities in which an institution can engage and is
intended primarily for the protection of the insurance fund and depositors. The
regulatory structure also gives the regulatory authorities extensive discretion
in connection with their supervisory and enforcement activities and examination
policies including policies with respect to the classification of assets and the
establishment of adequate loan loss reserves for regulatory purposes. Any change
in such regulation whether by the Banking Department, the FDIC or the Congress
could have a material adverse impact on the Company, the Bank and their
operations.

Insurance and Regulatory Structure

     Pursuant to the provisions of the Financial Institutions Reform, Recovery
and Enforcement Act of 1989 ("FIRREA"), a new insurance fund, administered by
the FDIC and named SAIF, insures the deposits of savings associations formerly
insured by the FSLIC. The FDIC fund existing prior to the enactment of FIRREA is
now known as the Bank Insurance Fund ("BIF") and continues to insure the
deposits of commercial banks and certain savings banks and to be administered by
the FDIC. Although the FDIC administers both funds, the assets and liabilities
are not commingled. In addition, FIRREA abolished the FHLBB and replaced it with
OTS, which is a bureau of the Department of Treasury. The OTS is headed by a
single Director who is appointed by the President.

     Under the Federal Deposit Insurance Act ("FDI Act"), the OTS has primary
enforcement responsibility over savings institutions and has the authority to
bring enforcement action against all "bank-related parties," including
stockholders, and any attorneys, appraisers and accountants who knowingly or
recklessly participate in wrongful action likely to have an adverse effect on an
insured institution. Civil penalties cover a wide range of violations and
actions and range up to $25,000 per day and, under certain circumstances,
including knowing or reckless conduct, as high as $1 million per day. Criminal
penalties for most financial institution crimes are 15 years in prison. In
addition, regulators are provided with far greater flexibility to impose
enforcement action on an institution that fails to comply with its regulatory
requirements, particularly with respect to the capital requirements. Possible
enforcement action ranges from the imposition of a capital plan and capital
directive to receivership, conservatorship or the termination of deposit
insurance. Under the FDI Act, the FDIC has the authority to recommend to the
Director of OTS enforcement action to be taken with respect to a particular
savings institution. If action is not taken by the Director, the FDIC has
authority to take such action under certain circumstances.

Safety and Soundness

     Under the Federal Deposit Insurance Act, federal regulators possess the
power to prohibit regulated institutions such as the Bank from engaging in any
activity that would be an unsafe and unsound banking practice and in violation
of the law. Moreover, recent Federal laws have expanded the circumstances under
which officers or directors of a bank may be removed by the institution's
federal supervisory agency, restrict and regulate lending by a bank to its
executive officers, directors, principal shareholders or related interests
thereof and restrict management personnel of a bank from serving as directors or
in other management positions with securities firms


                                       11



and with certain depository institutions whose assets exceed a specified amount
or which have an office within a specified geographic area, and restrict
management personnel from borrowing from another institution that has a
correspondent relationship with their bank.

     Under the FDI Act, insurance of deposits may be terminated by the FDIC upon
a finding that the institution has engaged in unsafe and 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
OTS. The management of the Bank does not know of any practice, condition or
violation that might lead to termination of deposit insurance.

     The Federal Deposit Insurance Corporation Improvement Act of 1991
("FDICIA") requires financial institutions to take certain actions relating to
their internal operations including: providing annual reports on financial
condition to the appropriate federal banking regulators, having an annual
independent audit of financial statements performed by an independent public
accountant and establishing an independent audit committee comprised solely of
outside directors. The FDICIA also imposes certain operational and managerial
standards on financial institutions relating to internal controls, loan
documentation, credit underwriting, interest rate exposure, asset growth,
compensation, fees and benefits. A later amendment deals with compensation
standards. The FDICIA also requires the FDIC to assess deposit insurance
premiums based on risk. As noted below, the federal banking agencies, including
the OTS and the FDIC, have adopted certain rules implementing these standards.

Prompt Corrective Regulatory Action

     The FDICIA also requires establishment of a system of prompt corrective
action to resolve the problems of undercapitalized institutions. The federal
banking regulators have adopted final rules, which require such regulators to
take certain supervisory actions against undercapitalized institutions. The
adopted rules create five categories consisting of "well capitalized",
"adequately capitalized", "undercapitalized", "significantly undercapitalized"
and "critically undercapitalized". Regulatory action taken will depend on the
level of capitalization of the institution and may range from restrictions on
distributions of dividends to seizure of the institution. Generally, subject to
a narrow exception, the FDICIA requires the institution's regulator to appoint a
receiver or conservator for an institution that is critically undercapitalized.
The FDICIA authorizes the institution's regulators to specify the ratio of
tangible capital to assets at which an institution becomes critically
undercapitalized and requires that the ratio be no less than 2% of assets. The
final rules also allow the regulators to downgrade an institution that meets
certain minimum capital requirements but is otherwise in a "less than
satisfactory" condition, which may result in an otherwise "adequately
capitalized" institution with other problems being classified as
"undercapitalized".

     Under the OTS final rule implementing the prompt corrective action
provisions, generally a savings association that has a total risk-based capital
of less than 8.0% or a leverage ratio that is less than 4.0% would be considered
to be undercapitalized. A savings association that has total risk-based capital
less than 6.0%, a Tier 1 risk-based capital ratio of less than 3% or a leverage
ratio that is less than 3.0% would be considered to be "significantly
undercapitalized" and a savings association that has a tangible capital to
assets ratio equal to or less than 2% would be deemed to be "critically
undercapitalized." Generally, the rule requires an association to file a capital
restoration plan with the OTS within 45 days of the date it is deemed to be
"undercapitalized", "significantly undercapitalized" or "critically
undercapitalized". In addition, numerous mandatory supervisory actions become
immediately applicable to the institution, including, but not limited to,
restrictions on growth, investment activities, capital distributions, and
affiliate transactions. The OTS could also issue a capital directive to the
association which includes additional discretionary restrictions on the
association.

     Other provisions of the FDICIA require supplemental disclosure in financial
statements filed with the regulators of the estimated fair market value of
assets and liabilities; permits thrift institutions to acquire commercial banks
and commercial banks to acquire thrift institutions with appropriate regulatory
approval; adjust the capital standards to account for interest rate risk; and
increase the amount of consumer loans that a savings association may invest in
from 30% to 35% of total assets.


                                       12



Business Activities

     The activities of savings institutions are governed by the Home Owner's
Loan Act, as amended by FIRREA and FDICIA (the "HOLA") and, in certain respects,
the FDI Act. These statutes (1) restrict the use of brokered deposits by
troubled savings institutions that are not well-capitalized, (2) prohibit the
acquisition of any corporate debt security that is not rated in certain
categories, (3) restrict the aggregate amount of loans secured by
non-residential real estate property, (4) permit savings and loan holding
companies to acquire up to 5% of the voting shares of non-subsidiary savings
institutions or savings and loan holding companies without prior approval, (5)
permit bank holding companies to acquire healthy savings institutions, and (6)
require the federal banking agencies to establish by regulation loan-to-value
limitations on real estate lending. However, the Bank does have the authority
under the HOLA to make certain loans or investments, not exceeding, in the
aggregate, the greater of the Bank's capital or 5.0% of its total assets, on
each of (i) non-conforming loans (loans upon the security of or respecting real
property or interests therein used for primarily residential or farm purposes
that do not comply with specific limitations of the HOLA), and (ii) construction
loans without security for the purpose of financing what is or is expected to be
residential property. To assure repayment of such loans, the Bank relies
substantially on the borrower's general credit standing, personal guarantees and
projected future income on the properties.

Lending Standards

     Under FDICIA and regulations adopted thereunder, savings associations must
adopt and maintain written policies that establish appropriate limits and
standards for extensions of credit that are secured by liens or interests in
real estate or are made for the purpose of financing permanent improvements to
real estate. These policies must establish loan portfolio diversification
standards, prudent underwriting standards (including loan-to-value limits) that
are clear and measurable, loan administration procedures, and documentation,
approval and reporting requirements. The real estate lending policies must
reflect consideration of the Interagency Guidelines for Real Estate Lending
Policies (the "Interagency Guidelines") that have been adopted by the federal
bank regulators.

     The Interagency Guidelines, among other things, require depository
institutions to establish internal loan-to-value limits for real estate loans
that are not in excess of the following supervisory limits: (i) for loans
secured by raw land, the supervisory loan-to-value limit is 65% of the value of
the collateral; (ii) for land development loans, the supervisory limit is 75%;
(iii) for loans for the construction of commercial, multi-family or other
nonresidential property, the supervisory limit is 80%; (iv) for loans for the
construction of one- to four-family properties, the supervisory limit is 85%;
and (v) for loans secured by other improved property (e.g., farmland, completed
commercial property and other income-producing property including
non-owner-occupied, one- to four-family property), the limit is 85%. Although no
supervisory loan-to-value ratio that equals or exceeds 90% at origination is
prohibited, an institution should require appropriate credit enhancement in the
form of either mortgage insurance or readily marketable collateral.

     The Interagency Guidelines state that it may be appropriate in individual
cases to originate or purchase loans with loan-to-value ratios in excess of the
supervisory loan-to-value limits, based on the support provided by other credit
factors. The aggregate amount of loans in excess of the supervisory
loan-to-value limits, however, should not exceed 100% of total capital and the
total of such loans secured by commercial, agricultural, multi-family and other
non-one- to four-family residential properties should not exceed 30% of total
capital. The supervisory loan-to-value limits do not apply to certain categories
of loans including loans insured or guaranteed by the U.S. government and its
agencies or by financially capable state, local or municipal governments or
agencies, loans backed by the full faith and credit of a state government, loans
that are to be sold promptly after origination without recourse to a financially
responsible party, loans that are renewed, refinanced or restructured without
the advancement of new funds, loans that are renewed, refinanced or restructured
in connection with a workout, loans to facilitate sales of real estate acquired
by the institution in the ordinary course of collecting a debt previously
contracted and loans where the real estate is not the primary collateral.


                                       13



Classification of Assets

     Under current federal regulations, an institution's problem assets are
subject to classification according to one of three categories: "substandard",
"doubtful" and "loss". For assets classified "substandard", and "doubtful", the
institution is required to establish prudent general loan loss reserves in
accordance with generally accepted accounting principles. Assets classified
"loss" must be either completely written off or supported by a 100% specific
reserve. A classification category designated "special mention" also must be
established and maintained for assets not currently requiring classification but
having potential weaknesses or risk characteristics that could result in future
problems. An institution is required to develop an in-house program to classify
its assets, including investment in subsidiaries, on a regular basis and set
aside appropriate loss reserves on the basis of such classification. The Bank
believes that it is in compliance with the foregoing requirements.

Loans to One Borrower

     Under the HOLA, as amended, savings institutions are subject to the
national bank limits on loans to one borrower. Generally, savings institutions
may not make a loan or extend credit to a single or related group of borrowers
in excess of 15% of the Bank'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.
Alternatively the HOLA authorizes savings associations to make loans to one
borrower, for any purpose, in an amount not to exceed $500,000 or, by order of
the Director of OTS, in an amount not to exceed the lesser of $30,000,000 or 30%
of unimpaired capital and surplus to develop residential housing, provided: (i)
the purchase price of each single-family dwelling in the development does not
exceed $500,000; (ii) the savings association is in compliance with its fully
phased-in capital requirements; (iii) the loans comply with applicable
loan-to-value requirements; and (iv) the aggregate amount of loans made under
this authority does not exceed 150% of unimpaired capital and surplus. The HOLA
also authorized a savings association to make loans to one borrower to finance
the sale of real property acquired in satisfaction of debts in an amount up to
50% of unimpaired capital and surplus. Management believes that the Bank is in
compliance with the loans to one borrower regulation.

Capital Requirements

     The OTS capital regulations require savings institutions to meet three
capital standards: a 1.5% tangible capital standard; a leverage (core capital)
ratio of 3% or more (as discussed below); and an 8.0% risk based capital
standard. Core capital is defined as common stockholder's equity (including
retained earnings), noncumulative perpetual preferred stock and related surplus,
minority interests in equity accounts of consolidated subsidiaries less
intangible assets (as defined by regulation) other than certain qualifying
supervisory goodwill and certain purchased mortgage servicing rights. The OTS
regulations also require that in meeting the leverage ratio, tangible and risk-
based capital standard institutions must deduct investments in loans and
extensions of credit to subsidiaries engaged in activities not permissible for a
national bank. The Bank currently has no subsidiaries engaged in such
activities.

     The OTS has established a 3.0% leverage ratio (defined as the ratio of core
capital to adjusted total assets) for institutions in the strongest financial
and managerial condition, with a 1 MACRO Rating (the highest rating of the OTS
for savings institutions). For all other institutions, the minimum core capital
leverage ratio would be 3% plus at least an additional 100 to 200 basis points.
In determining the amount of additional capital under the proposal, the OTS
assesses both the quality of risk management systems and the level of overall
risk in each individual institution through the supervisory process on a
case-by-case basis.

     The risk-based capital standard for savings institutions requires the
maintenance of total capital (which is defined as core capital and supplementary
capital) to risk weighted assets of 8.0%. In determining the amount of
risk-weighted assets, all assets, including certain off balance sheet assets,
are multiplied by a risk-weight of 0% to 100%, as assigned by the OTS capital
regulation based on the risks OTS believes are inherent in the type of asset.
The components of core capital are equivalent to those discussed earlier under
the 3.0% leverage standard. The components of supplementary capital currently
include cumulative preferred stock, long-term perpetual preferred stock,
mandatory convertible securities, subordinated debt and intermediate preferred
stock, issued in accordance with OTS regulations and memoranda, and allowance
for loan and lease losses. Allowance for loan and lease losses


                                       14



includable in supplementary capital is limited to a maximum of 1.25% of
risk-adjusted assets. Overall, the amount of capital counted toward
supplementary capital cannot exceed 100% of core capital.

     In 1992, the Federal banking agencies proposed to revise the risk-based
capital rules to account for interest rate risk. Under the proposed rules,
institutions with interest rate risk exposure above a normal level would be
required to hold extra capital in proportion to that risk. Under the proposals,
the threshold for normal risk was defined as a 1% or less decline in the net
economic value of an institution based on a 100 basis point upward or downward
shift in interest rates. Effective September 1, 1995, the federal banking
agencies adopted a final rule to implement minimum capital standards for
interest rate risk exposures in a two-step process. The 1995 rule implements the
first step of that process by revising the capital standards of the banking
agencies to explicitly include a bank's exposure to declines in the economic
value of its capital due to changes in interest rates as a factor that the
banking agencies will consider in evaluating a bank's capital adequacy. The rule
uses information and exposure estimates collected through a new proposed
supervisory measurement process as one quantitative factor used by examiners to
determine the adequacy of an individual bank's capital for interest rate risk.
Under the rule, examiners also will consider qualitative factors, including the
adequacy of the bank's internal interest rate risk management. The 1995 rule
does not codify an explicit minimum capital charge for interest rate risk, based
on the level of bank's measured interest rate risk exposure, but the banking
agencies announced that they will implement this second step at some future
date, through a subsequent and separate proposed rule after the banking agencies
and the banking industry have gained more experience with the proposed
supervisory measurement and assessment process. Federal law requires the banking
agencies to coordinate the development of interest rate risk capital standards
with the Bank for International Settlements and members of the Basle Committee
on Banking Supervision. However, the timing and nature of any international
standard for monitoring and assessing capital for interest rate risk is
uncertain. The Bank currently monitors and manages its assets and liabilities
for interest rate risk, and management believes that the interest rate risk
rules which have been implemented and proposed will not materially adversely
affect the Bank's operations.

     At December 31, 1995, the Bank met each of its capital requirements. See
Capital Adequacy in Management's Discussion and Analysis for a table which sets
forth in terms of dollars and percentages the OTS' tangible, core and risk-based
capital requirements and the Bank's historical amounts and percentages at
December 31, 1995.

     Similar requirements will apply to the Bank under FDIC regulations after
its conversion to a Pennsylvania chartered savings bank.

Pennsylvania Minimum Capital Requirements

     Effective February 4, 1995, the Banking Department adopted final
regulations establishing minimum capital requirements for Pennsylvania chartered
financial institutions such as the Bank (the "PA Capital Rules"). The PA Capital
Rules include a minimum requirement for leverage capital -- the ratio of "Tier
1" capital (as defined for federal bank regulatory purposes) to total assets --
of 4.00%, and a minimum requirement for "risked-based capital" as that which is
required by federal banking laws. The Banking Department may set a higher
minimum leverage ratio requirement for individual institutions. An institution
that falls below these minimums, except in specified circumstances, will be
deemed by the Banking Department to be in unsafe and unsound condition and
conducting business in an unsafe manner. However, an institution which is in
compliance with a written agreement or order, the purpose of which is to
increase its capital ratios, will not be deemed unsafe and unsound condition or
conducting business in an unsafe manner based on its capital ratios. Even if an
institution meets its minimum capital ratio requirements, the Banking Department
has authority to take enforcement action which is otherwise authorized against
an institution which is in an unsafe or unsound condition, is conducting its
business in an unsafe or unsound manner, is in violation of any agreement or
order of the Banking Department, another banking agency, any court, the
institution's charter, or other applicable laws, or as to which any other
banking statute or regulation authorizes such enforcement action.


                                       15



Liquidity

     The Bank is required to maintain an average daily balance of liquid assets
(e.g., cash, certain time deposits, bankers' acceptances, specified United
States Government securities, state or federal agency obligations, shares of
certain mutual funds and certain corporate debt securities and commercial paper)
equal to a monthly average of not less than a specified percentage of its net
withdrawable deposit accounts plus short-term borrowings. This liquidity
requirement may be changed from time to time by the OTS to any amount within the
range of 4% to 10% depending upon economic conditions and the savings flows of
member institutions, and is currently 5%. OTS regulations also require each
member savings institution to maintain an average daily balance of short-term
liquid assets at a specified percentage (currently 1%) of the total of its net
withdrawable deposit accounts and borrowings payable in one year or less.
Monetary penalties may be imposed for failure to meet these liquidity
requirements. The monthly average liquidity of the Bank for December 31, 1995
was 7.17%. The Bank has never been subject to monetary penalties for failure to
meet its liquidity requirements.

Insurance of Deposit Accounts

     The FDIC sets deposit insurance assessment rates on a semiannual basis
separately for the Bank Insurance Fund ("BIF") and the Savings Association
Insurance Fund ("SAIF"). The FDIC has authority to reduce the assessment rates
for either fund whenever the ratio of its reserves to insured deposits is equal
to or greater than 1.25%, and to increase deposit insurance assessments whenever
that ratio is less than 1.25%. Both funds' reserve levels have been less than
1.25% since the separate funds were established under FIRREA. The insurance
assessments paid by an institution are to be based on the probability that its
fund (BIF or SAIF) will incur a loss with respect to the institution.

     An institution's semiannual deposit insurance assessment is computed
primarily by multiplying its "average assessment base" (generally, total
insurable domestic deposits) for the prior semiannual period by one-half the
annual assessment rate applicable to that institution depending upon its risk
category, which is based principally on two measures of risk. These measures
involve capital and supervisory factors.

     For the capital measure, institutions are assigned semiannually to one of
three capital groups according to their levels of supervisory capital as
reported on their call reports: "well capitalized" (group 1), "adequately
capitalized" (group 2) and "undercapitalized" (group 3). The capital ratio
standards for classifying an institution in one of these three groups are total
risk-based capital ratio (10 percent or greater for group 1, and between 8 and
10 percent for group 2), the Tier 1 risk-based capital ratio (6 percent or
greater for group 1, and between 4 and 6 percent for group 2), and the leverage
capital ratio (5 percent or greater for group 1, between 4 and 5 percent for
group 2).

     Within each capital group, institutions are assigned to one of three
supervisory risk subgroups -- subgroup A, B, or C, depending upon an assessment
of the institution's perceived risk based upon the results of its most recent
examination and other information available to regulators. Subgroup A will
consist of financially sound institutions with only a few minor weaknesses.
Subgroup B will consist of institutions that demonstrate weaknesses which, if
not corrected, could result in significant deterioration of the institution and
increased risk of loss to the BIF. Subgroup C will consist of institutions that
pose a substantial probability of loss to the deposit insurance fund unless
effective corrective action is taken. Thus, there are nine possible
classifications to which varying assessment rates are applicable. The regulation
generally prohibits institutions from disclosing their subgroup assignments or
assessment risk classifications without FDIC authorization.


                                       16



     The following table sets forth the FDIC's current schedule of assessment
rates by capital group and supervisory risk subgroup:

================================================================================
                                                  Supervisory risk subgroup
                  Capital Group
                                                  ------------------------------
                                                    A           B           C
- --------------------------------------------------------------------------------
"Well capitalized"                                 23 bp       26 bp       29 bp
- --------------------------------------------------------------------------------
"Adequately capitalized"                           26 bp       29 bp       30 bp
- --------------------------------------------------------------------------------
Less than adequately capitalized                   29 bp       30 bp       31 bp
================================================================================

     The Bank's deposits are insured by SAIF, and the Bank's insurance premium
assessment is currently 23 basis points. There is no assurance whether this
assessment rate will change, either due to changes in the capital group or
supervisory risk subgroup assigned the Bank by banking regulators or other
action by regulators, or due to Congressional or regulatory changes to the
assessment schedule.

     On November 14, 1995, the FDIC Board adopted a resolution to reduce to a
range of 0 to 27 basis points the assessment rate applicable to deposits
assessable by the BIF for the semiannual assessment period beginning January 1,
1996. The reduction represents a downward adjustment of 4 basis points from the
revised BIF assessment rate schedule which was in effect for the second
semiannual assessment period of 1995.

     While reducing the BIF assessment rate, the FDIC maintained the SAIF
assessment rates at current levels because the FDIC does not project the SAIF
fund to reach the required reserve level of 1.25% of SAIF-insured deposits.
Legislation has been introduced in Congress which may cause the merger of the
BIF and SAIF funds. It is not possible to predict with any assurance if, or
when, legislation might be enacted to merge the two insurance funds or, if such
legislation is adopted, what impact the merger of the funds and the legislation
would have upon future FDIC deposit insurance assessments on the Bank.

Investment in Subsidiaries

     Under FIRREA, investments in and extensions of credit to subsidiaries not
engaged in activities permissible for national banks must generally be deducted
from capital. However, certain exemptions generally apply where: (i) a
subsidiary is engaged in activities impermissible for national banks solely as
an agent for its customers; (ii) the subsidiary is engaged solely in
mortgage-banking activities; (iii) the subsidiary is itself an insured
depository institution or a company the sole investment of which is an insured
depository institution acquired by the parent insured depository institution
prior to May 1989; and (iv) the institution is a federal savings bank, which was
chartered prior to October 1982 as a federal savings bank, or acquired its
principal assets from a federal savings bank chartered prior to October 1982.

QTL Test

     A new QTL test became effective as of January 1, 1992 and requires 65% of
an institution's assets to consist of certain housing and consumer-related
assets. Assets that qualify without limit for inclusion as part of the 65%
requirement are loans related to domestic residential housing and manufactured
housing; home equity loans; mortgage-backed securities (where the mortgages are
related to residential housing or manufactured housing); and direct or indirect
obligations of the FSLIC or FDIC; and shares of stock issued by any Federal Home
Loan Bank. In addition, the following assets may he included in meeting the test
subject to an overall limit of 20% of the savings bank's portfolio: 50% of
residential mortgage loans originated and sold within 90 days of origination;
100% of investments in service corporations that meet certain housing-related
standards; 200% of loans related to the acquisition, development and
construction of one-to-four family housing meeting certain low-income standards;
200% of certain loans in areas where credit needs of low and moderate income
residents are not being adequately met; 100% of certain loans to churches,
schools, nursing homes and hospitals; 100% of consumer and educational loans
(limited to 10% of total portfolio assets); and shares of stock issued by the
Federal Home Loan Mortgage Corporation and the Federal National Mortgage
Association. The Bank is in compliance with the current QTL test.


                                       17



     Savings banks and subsidiaries may not acquire or retain investments in
corporate debt securities that at the time of acquisition were not rated in
certain rating categories by at least one nationally recognized rating
organization. Prime Bank does not hold any securities which are subject to the
foregoing requirements.

Enforcement

     Under the FDI Act the OTS, as the primary regulator of savings
associations, is primarily responsible for enforcement action, but the FDIC also
has authority to impose enforcement action independently after following certain
procedures. FIRREA expanded the jurisdiction of the FDIC's enforcement powers to
all "institution- affiliated" parties, including stockholders, attorneys,
appraisers and accountants who knowingly or recklessly participate in wrongful
action having or likely to have an adverse effect on an insured institution.
Under FIRREA, civil penalties are classified into three levels, with amounts
increasing with the severity of the violation. The first tier provides for civil
penalties up to $5,000 per day for violation of law or regulation. A civil
penalty of up to $25,000 per day may be assessed if more than a minimal loss or
a pattern of misconduct is involved. Finally, a civil penalty of up to $1
million per day may be assessed for knowingly or recklessly causing a
substantial loss to an insured institution or taking action that results in a
substantial pecuniary gain or other benefit. Criminal penalties are increased to
$1 million per violation, up to $5 million for continuing violations or for the
actual amount of gain or loss. These monetary penalties may be combined with
prison sentences of up to five years.

     FIRREA also provides regulators with far greater flexibility to impose
enforcement action on an insured institution that fails to comply with its
regulatory requirements, particularly with respect to the capital requirements.
Possible enforcement actions include the imposition of a capital plan and
termination of deposit insurance. The FDIC also may recommend that the chairman
of OTS take enforcement action. If action is not taken by the chairman, the FDIC
would have authority to compel such action under certain circumstances.

Community Reinvestment

     Under the Community Reinvestment Act ("CRA"), as implemented by OTS
regulations, a savings institution has a continuing and affirmative obligation
consistent with its safe and sound operation to help meet the credit needs of
its entire community, including low and moderate income neighborhoods. The CRA
does not establish specific lending requirements or programs for financial
institutions nor does it limit an institution's discretion to develop the types
of products and services that it believes are best suited to its particular
community, consistent with the CRA. The CRA requires the OTS, in connection with
its examination of a savings institution, to assess the institution's record of
meeting the credit needs of its community and to take such record into account
in its evaluation of certain applications by such institution. The CRA requires
public disclosure of an institution's CRA rating and requires the OTS to provide
a written evaluation of an institution's CRA performance utilizing a four-tiered
descriptive rating system in lieu of the existing five-tiered numerical rating
system.

Transactions with Affiliates and Other Related Parties

     The Bank's authority to engage in transactions with related parties or
"affiliates" (i.e., any company that controls or is under common control with an
institution, including the Company and its non-savings institution subsidiaries)
or to make loans to certain insiders, is limited by Section 23A and 23B of the
Federal Reserve Act ("FRA"). Section 23A limits the aggregate amount of
transactions with any individual affiliate to 10% of the capital and surplus of
the savings institution and also limits the aggregate amount of transactions
with all affiliates to 20% of the savings institution's capital and surplus.
Certain transactions with affiliates are required to be secured by collateral in
an amount and of a type described in Section 23A and the purchase of low quality
assets from affiliates is generally prohibited. Section 23B provides that
certain transactions with affiliates, including loans and asset purchases, must
be on terms and under circumstances, including credit standard, that are
substantially the same or at least as favorable to the institution as those
prevailing at the time for comparable transactions with nonaffiliated companies.
In the absence of comparable transaction, such transactions may only occur under
terms and circumstances, including credit standards, that in good faith would be
offered to or would apply to nonaffiliated companies. Notwithstanding Sections
23A and 23B, savings institutions are prohibited from lending to any affiliate


                                       18



that is engaged in activities that are not permissible for bank holding
companies under Section 4(c) of the Bank Holding Company Act ("BHC Act").
Further, no savings institution may purchase the securities of any affiliate
other than a subsidiary.

     The Bank's authority to extend credit to executive officers, directors and
10% shareholders, as well as entities controlled by such persons, is currently
governed by Sections 22(g) and 22(h) of the FRA, Regulation 0 thereunder,
Section 22(g) of the FRA and the OTS's Conflicts Rule at 12 CFR 563.43. Among
other things, these regulations require such loans to be made on terms
substantially similar to those offered to unaffiliated individuals, place limits
on the amount of loans the Bank may make to such persons based, in part, on the
Bank's capital position, and require certain approval procedures to be followed.
OTS regulations, with certain minor variances, apply Regulation O to savings
institutions. At December 31, 1995, the Bank had 17 loans with an aggregate
balance of $1.7 million outstanding to its executive officers and directors.

Brokered Deposits

     FDICIA imposes new restrictions on the acceptance of brokered deposits.
Absent a waiver from the FDIC, an insured depository institution will not be
permitted to accept brokered deposits unless the institution is "well
capitalized." The FDIC can only grant waivers to institutions that are
"adequately capitalized" or that are in conservatorship. Further, effective 90
days after an institution is placed in conservatorship, it may not accept any
brokered deposits. Adequately capitalized and conservatorship institutions that
accept brokered deposits pursuant to an FDIC waiver may not pay an above-market
rate of interest on those deposits. At December 31, 1995 the Bank had no
brokered deposits.

                          FEDERAL HOME LOAN BANK SYSTEM

     The Bank is a member of the FHLB System. The FHLB System consists of 12
regional Federal Home Loan Banks, subject to supervision and regulation by a
newly created Federal Housing Finance Board. The Federal Home Loan Banks provide
a central credit facility primarily for member savings institutions. Prime Bank,
as a member of the FHLB of Pittsburgh, is required to acquire and hold shares of
capital stock in the FHLB of Pittsburgh in an amount at least equal to the
greater of 1% of the Bank's aggregate unpaid residential mortgage loans, home
purchase contracts and similar obligations at the beginning of each year, or 5%
of its outstanding advances from the FHLB of Pittsburgh. At December 31, 1995,
the Bank had a $1.8 million investment in the stock of the FHLB of Pittsburgh
and was in compliance with this requirement.

     Advances from the FHLB are secured by a member's shares of stock in the
FHLB, certain types of mortgages and other assets. Interest rates charged on
advances vary with the maturity and the cost of funds to the FHLB. At December
31, 1995 the Bank had $14.0 million of advances from the FHLB of Pittsburgh.

     The Bank is required to maintain a daily average balance of liquid assets
(cash, certain time deposits, bankers' acceptances, investment grade corporate
debt obligations and commercial paper, and specified United States government,
state or federal agency obligations) equal to a monthly average of not less than
a specified percentage of its net withdrawable savings deposits plus short-term
borrowings ("liquidity base"). This liquidity requirement may be changed from
time to time by OTS to any amount within the range of 4% to 10% and is currently
5%. Short-term liquid assets currently must constitute 1% of the liquidity base.
Monetary penalties may be imposed for failure to meet monthly liquidity
requirements.

                             FEDERAL RESERVE SYSTEM

     The Federal Reserve Board regulations require savings institutions to
maintain non-interest earning reserves against their transaction accounts
(primarily NOW and regular checking accounts). The Federal Reserve Board
regulations generally require that reserves of 3% must be maintained against
aggregate transaction accounts of $51.9


                                       19



million or less (subject to adjustment by the Federal Reserve Board) and an
initial reserve of $1.557 million plus 10% (subject to adjustment by the Federal
Reserve Board between 8% and 14%) against that portion of total transaction
accounts in excess of $51.9 million. The first $4.0 million of otherwise
reservable balances (subject to adjustments by the Federal Reserve Board) are
exempted from the reserve requirements. The Federal Reserve Board may adjust
reserve requirements or impose supplemental reserve requirements under some
circumstances. The Bank is in compliance with the foregoing requirements. The
balances maintained to meet the reserve requirements imposed by the Federal
Reserve Board may be used to satisfy liquidity requirements imposed by the OTS.
Because required reserves must be maintained in the form of either vault cash, a
non-interest-bearing account at a Federal Reserve Bank or a pass-through account
as defined by the Federal Reserve Board, the effect of this reserve requirement
is to reduce the Bank's interest-earning assets. FHLB System members are also
authorized to borrow from the Federal Reserve "discount window," but Federal
Reserve Board regulations require institutions to exhaust all FHLB sources
before borrowing from a Federal Reserve Bank.

                                    TAXATION

Federal Taxation

     The Bank operates on a calendar year and files calendar year federal income
tax returns and reports its income and expenses using the accrual method of
accounting.

     Thrift institutions are generally taxed in the same manner as other
corporations. Unlike other corporations, however, qualifying thrift institutions
such as the Bank that meet certain definitional tests relating to the nature of
their income, assets and business operations are allowed to establish a reserve
for bad debts and are permitted to deduct additions to that reserve on
"qualifying real property loans" using one of two alternative methods and on
"nonqualifying loans" using a 6 year moving average experience method.

     "Qualifying real property loans" are, in general, loans secured by
interests in improved real property. "Nonqualifying loans" are all loans other
than qualifying real property loans. For each tax year,a qualifying institution
may compute the addition to its bad debt reserve for qualifying real property
loans using the most favorable of the following methods: (i) a method based on
the institution's actual loss experience (the "experience method") or (ii) a
method based on a specified percentage of an institution's taxable income (the
"percentage of taxable income method"). The addition to the reserve for
nonqualifying loans must be computed under the experience method and this amount
would serve to reduce the amount calculated under the percentage of taxable
income method for qualifying real property loans.

     The Bank generally computes its addition to its allowance for loan losses
on qualifying real property loans using the percentage of taxable income method.
Under this method, a qualifying institution can deduct, as an addition to their
allowance for loan losses on qualifying real property loans, up to 8% of the
qualifying institution's taxable income (with certain adjustments). The
deduction may exceed the deduction computed under the experience method.

     However, the deduction under the percentage of taxable income method is
reduced (but not below zero) by the amount determined to be a reasonable
addition to the reserve for losses on nonqualifying loans. In addition, the
deduction under this method may not exceed the amount necessary to increase the
balance at the close of the taxable year of the reserve for losses on qualifying
real property loans to 6% of such loans outstanding at such time.

     A thrift institution that computes its bad debt deduction on the percentage
of taxable income method and files its federal income tax return as part of a
consolidated group is required to reduce proportionately its bad debt deduction
for losses attributable to the activities of other thrift institution members
and activities of nonthrift institution members of the consolidated group that
are "functionally related" to the activities of the thrift institution member.
In addition, the bad debt deduction otherwise allowable under the percentage of
taxable income method is eliminated entirely unless at least 60% of a thrift
institution's assets fall into certain designated categories. Also, the bad debt
deduction attributable to "qualifying real property loans" determined under the
percentage of taxable


                                       20



income method (after application of the limitation discussed above), cannot
exceed the greater of (i) the amount deductible under the experience method or
(ii) the amount which, when added to the bad debt deduction for nonqualifying
loans, equals the amount by which 12% of the sum of the total deposits or
withdrawable accounts of depositors at the end of the taxable year exceeds the
sum of the surplus, undivided profits and reserves at the beginning of the
taxable year. To date, these limitations have not restricted the amount of the
Bank, otherwise allowable deductions for additions to its bad debt reserve.

     To the extent that (i) the Bank's reserve for losses on qualifying real
property loans exceeds the amount that would have been allowed under the
experience method (the "excess") and (ii) the Bank makes distributions to Prime
Bancorp that are considered to result in withdrawals from that excess bad debt
reserve, then the amounts deemed withdrawn will be included in the Bank's
taxable income. The amount considered to be withdrawn by a distribution will be
the amount of the distribution plus the amount necessary to pay the tax with
respect to the withdrawal. Dividends paid out of the Bank's current or
accumulated earnings and profits as calculated for federal income tax purposes,
however, will not be considered to result in withdrawals from the Bank's, bad
debt reserves for qualifying real property loans. Non-liquidating distributions
in excess of the Bank's, current and accumulated earnings and profits,
distributions in redemption of stock, and distributions in partial or complete
liquidation of the Bank will be considered to result in withdrawals first from
the Banks, bad debt reserves on qualifying real property loans to the extent
thereof, and finally out of such other accounts as may be proper. At December
31, 1995, the Bank had approximately $21.0 million in retained earnings (apart
from amounts allocated to its bad debt reserve) that would be available for
distribution to its stockholders, subject to various restrictions imposed by
OTS, without the imposition of this additional tax on the Bank.

     Thrift institutions are subject to special tax treatment with respect to
the deductibility of interest expense relating to certain tax-exempt
obligations. Thrift institutions are entitled to deduct 100% of their interest
expense allocable to the purchase or carrying of tax-exempt obligations acquired
before 1983. The deduction is reduced to 80% for obligations acquired after 1982
and eliminated entirely for obligations acquired after August 7, 1986 (except
for certain issues by small municipal issuers and certain charitable
organizations).

     Depending on the composition of its items of income and expense a thrift
institution may be subject to the alternative minimum tax. A thrift institution
must pay an alternative minimum tax equal to the amount (if any) by which 20% of
alternative minimum taxable income ("AMTI"), as reduced by an exemption varying
with AMTI, exceeds the regular tax due. AMTI equals regular taxable income
increased by certain tax preferences and adjustments, including depreciation
deductions in excess of those allowable for alternative minimum tax purposes,
tax-exempt interest on most private activity bonds issued after August 7, 1986
(reduced by any related interest expense disallowed for regular tax purposes),
the amount of bad debt reserve deduction claimed in excess of the deduction
based on the experience method and by 75% of the excess of adjusted current
earnings over AMTI. The AMTI may be reduced only up to 90% by net operating loss
carryovers, but alternative minimum tax paid attributable to most preferences
and adjustments (although not to post August 7, 1986 tax-exempt interest) can be
credited against regular tax due in later years.

                                 TAX LITIGATION

     The Bank was engaged in litigation in the United States Tax Court in
connection with a Statutory Notice of Deficiency issued by the Internal Revenue
Service for the tax years (December 31) 1969, 1970, 1971, 1972, 1973, 1974,
1975, 1976, 1977, 1978, 1980, and 1981. The Statutory Notice of Deficiency was
directed to Cheltenham Federal Savings and Loan Association ("Cheltenham") , a
predecessor to the Bank. The litigation involved two separate legal issues. The
controversy concerning these issues was resolved by the parties pursuant to a
Stipulation of Settled Issues which was entered into on or about November 20,
1991 (the "Stipulation"). The terms of the Stipulation reflected the results of
1991 U.S. Supreme Court decisions in Cottage Savings Association v. Commissioner
and United States of America v. Centennial Savings Bank. In January 1996, the
Bank settled its outstanding case with the IRS in connection with the
examination of the noted tax year returns. The United States Tax Court ruled
that Cheltenham properly recognized losses relating to the reciprocal purchase
and sale of mortgage


                                       21



loans in 1980. The U.S. Tax Court also ruled in favor of the IRS on the issue of
the permissibility of reducing the basis of assets by the early withdrawal
penalty on savings certificates. The Bank had previously accrued the estimated
liability for the amount of interest due relating to this issue, and the actual
amount payable is not expected to be materially different.

                          REVISED ACCOUNTING STANDARDS

     On December 31, 1993, the Company adopted the provisions of SFAS No. 115,
Accounting for Certain Investments in Debt and Equity Securities. See
Investments, Mortgage-backed Securities and Other on page 36 of the 1995 Annual
Report to Stockholders.

     Effective January 1, 1993, the Company adopted the provisions of SFAS No.
109, Accounting for Income Taxes and has reported the cumulative effect of that
change in the method of accounting for income taxes in the Consolidated
Statement of Operations. See Income Taxes on page 35 of the 1995 Annual Report
to Stockholders.

     The Company adopted the provisions of SFAS No. 114, Accounting by Creditors
for Impairment of a Loan and SFAS No. 118, Accounting by Creditors of Impairment
of a Loan - Income Recognition and Disclosures in 1995. See Loan Impairment on
page 35 of the 1995 Annual Report to Stockholders.

     The Company adopted SFAS No. 122 Accounting for Mortgage Servicing Rights.
See Mortgage Servicing Rights on page 35 of the 1995 Annual Report to
Stockholders.

     In 1995, the Financial Accounting Standards Board issued SFAS No. 123,
Accounting for Stock Based Compensation. This statement encourages the adoption
of fair value accounting for stock options issued to employees. Further, in the
event that fair value accounting is not adopted, the statement requires pro
forma disclosures of net income and earnings per share as if fair value
accounting had been adopted. SFAS No. 123 is required to be adopted in 1996.
Management currently expects that it will not adopt fair value accounting for
stock options issued to employees, and therefore does not expect the adoption of
this statement to materially affect the company's results of operations or
financial condition.

                                 STATE TAXATION

     The Bank is subject to the Pennsylvania Mutual Thrift Institution Tax Act,
which imposes a tax measured by the Savings Bank's net income. Under the current
law, the MTIT rate is 11.5%.

     As a Delaware business corporation, the Company will be required to file
annual returns with and pay annual fees to the Secretary of State of Delaware.
The Company is currently subject to an annual franchise tax based on its net
worth and imposed by the State of Delaware.

Item 2. Properties.

     The Company neither owns nor leases any real property. At present, it uses
the premises, equipment and furniture of the Bank without direct payment of any
rental fees. In the future it may consider acquiring office facilities.

     The Bank has eight offices in Philadelphia County, five in Bucks County,
and five in Montgomery County, Pennsylvania. Of the eighteen offices, eight are
owned, and ten offices are subject to leases. At its home office, the Bank
offers a full range of customer services. Except for safe deposit boxes, these
same services are available at each of the Bank's other offices. The Bank
participates in the MAC Money Access Service shared Automated Teller Machine
("ATM") network and the PLUS SYSTEM network which is the leading international
system of


                                       22



shared automated teller machines (ATMs) which enables customers to obtain cash
almost anytime and almost anywhere they travel in the United States. Eight
offices are equipped with ATMs owned by the Bank.

     The following table sets forth certain information concerning the business
offices of the Bank at December 31, 1995 (dollars in thousands).



                                                                           Net Book
                                                                           Value of
                                                                         Property and
                                             Owned                        Leasehold
                                              or           Lease         Improvements      Deposits at
                                             Leased      Expiration      At December 31,   December 31,
                                              (2)           Date             1995            1995
- -------------------------------------------------------------------------------------------------------
                                                                                    
Philadelphia, 6425 Rising Sun Avenue         Owned           --           $  1,280         $120,288
Philadelphia, 18th & JFK Blvd                Leased        3/31/2000          --             13,037
Philadelphia, 1841 E. Allegheny Avenue       Owned           --                101           39,356
Philadelphia, 14425 Bustleton Avenue         Owned           --                150           19,575
Philadelphia, 1000 Cottman Avenue            Owned           --                470           27,219
Philadelphia, 8500 Germantown Avenue         Leased        7/31/2000          --             24,151
Philadelphia, 1695 Grant Avenue              Leased        7/31/2000            45           22,817
Philadelphia, 423 E. Girard Avenue           Owned           --                 45           19,653
Oxford Valley, Bucks County                                                             
  195 Bristol Oxford Valley Road             Leased        6/30/2000           133           17,359
Fairless Hills, Bucks County                                                            
  503 South Oxford Valley Road               Owned           --                324           23,961
Richboro, Bucks County                                                                  
  984 Second Street Pike                     Owned           --                232           33,293
Southampton, Bucks County                                                               
  723 Street Road                            Owned           --                612           53,075
Yardley, Bucks County                                                                   
  10 South Main Street                       Leased       10/31/2000            14            2,220
Horsham, Montgomery County                                                              
  301 Horsham Road                           Leased          9/30/99            65           16,052
Huntingdon Valley, Montgomery County                                                    
  Bethayres Shopping Center/618 Welsh Road   Leased       11/30/2000            26            8,924
Jenkintown, Montgomery County                                                           
  The Pavilion/261 Old York Road             Leased          6/01/98           194           14,915
Montgomeryville/North Wales                                                             
  Montgomery County...521 Stump Road         Leased          1/21/99          --             15,615
Willow Grove, Montgomery County                                                         
  Old York & Moreland Roads                  Leased        9/23/2004          --              5,029
- -------------------------------------------------------------------------------------------------------
                                                                          $  3,691         $476,539
=======================================================================================================


Item 3. Legal Proceedings.

Except for litigation with the IRS concerning the deductibility of losses on the
reciprocal sale of mortgages (see TAX LITIGATION on pages 21 and 22), for which
the Bank has fully reserved against any potential liabilities and routine
foreclosures, there are no material legal proceedings to which the Company, the
Bank or its subsidiary service corporations are a party or to which any of their
properties are subject.

Item 4. Submission of Matters to a Vote of Security Holders.
                                                        Not applicable.


                                       23



                                     Part II

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

     The information contained under the captions "Market Information" (page 28)
and Notes 1 and 3 of "Notes to Consolidated Financial Statements" (pages 34 and
37) in the Company's 1995 Annual Report to Stockholders is incorporated herein
by reference thereto.

Market Information

     The Company's common stock is traded on the over-the-counter market and
reported on the NASDAQ National Market System under the symbol "PSAB." On
February 1, 1996, there were 3,905,161 shares of common stock issued and
3,721,098 shares of common stock outstanding, which were held by approximately
760 stockholders. The following table sets forth the high and low closing sale
prices for the common stock, as quoted on the NASDAQ National Market System, and
the dividends declared per share, for the periods indicated.

                                                 Dividends
                                                 Declared
For The Quarter Ended   High         Low        (Per Share)
- -----------------------------------------------------------
December 31, 1988      $ 5.39       $ 4.27         N/A
March 31, 1989         $ 5.76       $ 5.16        $.03
June 30, 1989            6.05         5.68         .03
September 30, 1989       6.87         5.76         .04
December 31, 1989        6.69         5.68         .04
- -----------------------------------------------------------
March 31, 1990         $ 5.95       $ 4.84        $.05
June 30, 1990            5.12         4.27         .05
September 30, 1990       4.46         4.00         .05
December 31, 1990        3.53         3.15         .05
- -----------------------------------------------------------
March 31, 1991         $ 5.58       $ 3.25        $.05
June 30, 1991            6.05         5.12         .05
September 30, 1991       8.36         5.31         .05
December 31, 1991        8.36         6.69         .07
- -----------------------------------------------------------
March 31, 1992         $ 9.11       $ 8.36        $.08
June 30, 1992            9.48         8.74         .09
September 30, 1992       8.93         8.28         .10
December 31, 1992       10.78         9.40         .10
- -----------------------------------------------------------
March 31, 1993         $13.39       $10.23        $.10
June 30, 1993           15.08        12.19         .18
September 30, 1993      15.08        13.23         .11
December 31, 1993       17.35        14.67         .11
- -----------------------------------------------------------
March 31, 1994         $17.56       $15.91        $.13
June 30, 1994           17.97        16.95         .13
September 30, 1994      15.91        14.87         .13
December 31, 1994       15.23        14.32         .15
- -----------------------------------------------------------
March 31, 1995         $17.27       $16.14        $.15
June 30, 1995           16.36        15.68         .15
September 30, 1995      19.09        18.18         .15
December 31, 1995       20.88        18.00         .17
- -----------------------------------------------------------

     The Board of Directors of the Company, on December 20, 1995, declared a
special 10% stock dividend to shareholders in the form of a dividend and was
paid on February 1, 1996 to shareholders of record on January 2, 1996. The
trading information set forth above has been adjusted to reflect the stock split
and the 10% stock dividends through and including December 31, 1995 for the
purpose of comparability.

     It is the Company's current policy to pay quarterly cash dividends. Future
cash dividends will be subject to determination and declaration by the Board of
Directors, which will take into account the Company's financial condition,
results of operations, industry standards, economic conditions and regulatory
and tax considerations. Funds for the payment of the dividends by the Company
are obtained from the


                                       24



Bank. The amount of dividends that may be declared or paid by the Bank are
subject to certain restrictions. See Note 3 to the consolidated financial
statements.

     The listed market makers for the stock are: Robert W. Baird & Co., Inc.;
Wheat First Securities Inc.; Herzog, Heine, Geduld, Inc.; Sandler O'Neill &
Partners; Janney Montgomery Scott, Inc.; F.J. Morrissey & Co., Inc.; and Ryan
Beck & Co., Inc.

1. Summary of Significant Accounting Policies

     The following is a description of the significant accounting policies of
Prime Bancorp, Inc. and subsidiaries (the "Company"). The accompanying
consolidated financial statements have been prepared in conformity with
generally accepted accounting principles ("GAAP"), which have been applied on a
consistent basis.

Business

     The Company's principal subsidiary is Prime Bank (the "Bank") whose
principal business consists of attracting deposits and obtaining borrowings,
then converting those deposits and borrowings into various types of loans,
mortgage-backed securities, and other investments. These operations are
conducted through a branch network in Southeastern Pennsylvania. The Bank is
subject to competition from other financial institutions and it is also subject
to the regulations of certain federal agencies and undergoes periodic
examinations by those regulatory authorities.

Basis of Financial Statement Presentation

     The accompanying consolidated financial statements include the accounts of
the Company and its wholly-owned and majority-owned subsidiaries. All
significant intercompany balances and transactions have been eliminated in
consolidation. Certain amounts in prior years have been reclassified for
comparative purposes.

     In preparing the consolidated financial statements, management is required
to make estimates and assumptions that affect the reported amounts of assets and
liabilities as of the date of the balance sheet and revenues and expenses for
the period. Actual results could differ significantly from those estimates.
Material estimates that are particularly susceptible to significant change in
the near term relate to the determination of the allowance for loan losses and
the valuation of real estate acquired in connection with foreclosures or in
satisfaction of loans. In connection with the determination of the allowances
for loan losses and the estimated fair value of real estate owned, management
obtains independent appraisals for significant properties.

Cash and Cash Equivalents

     For purposes of the Consolidated Statements of Cash Flows, the Company
considers cash and cash equivalents to include cash, due from banks and
interest-bearing deposits with maturities of 3 months or less.

Investments, Mortgage-backed Securities and Other

     Securities classified as held-to-maturity are those securities in which the
Company has the ability and intent to hold the security until maturity and are
recorded at amortized cost, adjusted for the amortization of premiums and
discounts. All other securities not included in held-to-maturity are classified
as available-for-sale and are recorded at fair value.

     Unrealized holding gains and losses, net of the related tax effect, on
available-for-sale securities are excluded from earnings and are reported as a
separate component of stockholders' equity until realized. Transfers of
securities between categories are recorded at fair value at the date of
transfer.

     With the issuance of "A Guide to Implementation of Statement 115 Accounting
for Debt and Equity Securities," the Financial Accounting Standards Board has
allowed institutions to reassess the appropriateness of the


                                       25



classifications of all securities and account for any resulting
reclassifications at fair value. The reclassifications should occur no later
than December 31, 1995 and will not call into question the intent of an
institution to hold other debt securities to maturity in the future.

     A decline in the fair value of any available-for-sale or held-to-maturity
security below cost that is deemed other than temporary is charged to earnings
resulting in the establishment of a new cost basis for the security.

     Premiums and discounts are amortized or accreted over the life of the
related security as an adjustment to yield using the effective interest method.
Dividend and interest income are recognized when earned. Realized gains and
losses are included in earnings and are derived using the specific
identification method for determining the cost of securities sold.

     The Company has one interest rate swap which is used to hedge the interest
rate risk of 7 year fixed certificated of deposits. The Company does not use
derivatives for trading purposes.

Real Estate Owned

     Real estate acquired in partial or full satisfaction of loans are
classified as Real Estate Owned ("REO"). Prior to transferring a real estate
loan to REO it is written down to the lower of cost or fair value. This
write-down is charged to the allowance for loan losses. Subsequently, REO is
carried at the lower of fair value less estimated costs to sell or carrying
value.

Land Acquired for Development and Resale

     Land acquired for development and resale represents land and construction
in progress and is carried at the lower of cost or net realizable value.

Property and Equipment

    Property and equipment are stated at cost, less accumulated depreciation.
Depreciation is computed using the straight-line method based upon the lesser of
the lease term (where applicable) or the estimated useful lives of the related
property, which range from 5 to 40 years. Maintenance and repairs are expensed
as incurred.

Loans Receivable

     Interest income is recognized on the accrual basis. Generally, loans are
placed on non-accrual status when the loan becomes past due by 90 days or more
as to principal or interest. After a loan is placed on non-accrual status, any
interest previously accrued but not yet collected is reversed against current
interest income. A loan is returned to accrual status only when the borrower has
brought principal and interest current and full collectability is reasonably
assured.

     Fees earned for servicing loans for others are reported as income when the
related loan payments are collected. Loan servicing costs are charged to expense
as incurred. If the Bank sells loans and continues to service such loans for the
investor, the computation of the gain or loss is adjusted to allow for a normal
servicing fee over the estimated remaining maturities of the loans sold. Normal
servicing fees are based on the minimum servicing rates of the relevant
federally-sponsored market makers or comparable rates for transactions with
other investors. The resulting deferral is amortized as an adjustment of
servicing fee income over a period generally not in excess of 7 years.

Loan Impairment

     The Company adopted the provisions of SFAS No. 114, Accounting by Creditors
for Impairment of a Loan and SFAS No. 118, Accounting by Creditors of Impairment
of a Loan - Income Recognition and Disclosures in 1995.


                                       26



SFAS No. 114 and 118 require that "impaired" loans be measured based on the
present value of expected future cash flows, discounted at the loan's effective
interest rate or, as a practical expedient, at the loans observable market price
or the fair value of the collateral if the loan is collateral dependent.

Mortgage Servicing Rights

     The Company adopted SFAS 122 "Accounting for Certain Mortgage Banking
Activities". SFAS 122 requires that a mortgage banking enterprise recognize, as
separate assets, rights to service mortgage loans. SFAS 122 requires that a
periodic assessment of its capitalized mortgage servicing rights (MSRs") for
impairment, based on the fair value of those rights.

     The carrying value of capitalized MSR's at December 31, 1995 was $260
thousand which approximated fair value. Fair value was determined by calculating
the discounted present value of estimated expected net future cash flows,
considering estimated prepayments and defaults, projected interest rates and
other factors. For purposes of evaluating and measuring impairment, capitalized
MSRs are aggregated into groups having homogeneous risk characteristics, based
on the attributes of the underlying loans, and are separately valued, using
appropriate assumptions for each risk group. No valuation allowance was required
for capitalized MSRs at December 31, 1995.

Stock Based Compensation

     In 1995, the Financial Accounting Standards Board issued SFAS No. 123,
"Accounting for Stock Based Compensation." This statement encourages the
adoption of fair value accounting for stock options issued to employees.
Further, in the event that fair value accounting is not adopted, the statement
requires pro forma disclosures of net income and earnings per share as if fair
value accounting had been adopted. SFAS No. 123 is required to be adopted in
1996. Management currently expects that it will not adopt fair value accounting
for stock options issued to employees, and therefore does not expect the
adoption of this statement to materially affect the company's results of
operations or financial condition.

Loans Held for Sale

     The Bank has adopted a policy to sell off fixed rate single family
residential mortgage loans and adjustable rate mortgages which meet the
underwriting and securitization characteristics of certain market makers.
Conforming loans are transferred to loans held for sale and are valued at the
lower of cost or market.

Deferred Loan Fees, Net

     Loan origination fees, commitment fees and loan origination costs are
deferred and amortized as an adjustment to the yield over the life of the loan
in a manner which approximates the interest method.

Allowance for Loan Losses

     The allowance for loan losses is based on a periodic evaluation of the
portfolio and is maintained at a level that management considers adequate to
absorb losses known and inherent in the portfolio. Management considers a
variety of factors when establishing the allowance recognizing that an inherent
risk of loss always exists in the lending process. Consideration is given to the
impact of current economic conditions, diversification of the loan portfolio,
historical loss experience, delinquency statistics, results of detailed loan and
regulatory reviews, borrowers's financial and managerial strengths, the adequacy
of underlying collateral, and other relevant factors. The allowance for loan
losses is increased by the provision for loan losses and recoveries on
previously charged-off loans, and is reduced by actual charge-offs. While
management uses available information to recognize losses on loans, future
additions to the allowance for loan losses may be necessary based on changes in
economic conditions. In addition, various regulatory agencies as an integral
part of their examination process, periodically review the allowance for loan
losses. Such agencies may require the Company to recognize additions to the
allowance for loan losses based on their judgments of information which is
available to them at the time of their examination.


                                       27



     A substantial portion of the Company's loans are secured by real estate in
the Company's market area. Accordingly, the ultimate collectibility of a
substantial portion of the Company's loan portfolio and the recoverability of a
substantial portion of the carrying amount of real estate owned is susceptible
to changes in economic and market conditions in the market area. However,
management believes that the allowance for loan losses is adequate and that the
value assigned to properties included in real estate owned and land acquired for
development and resale do not exceed their current estimated fair values less
estimated costs to sell.

Income Taxes

     The Company and its wholly owned subsidiaries file a consolidated federal
income tax return. Deferred income taxes result from recognizing items of income
or expense in one time period for tax reporting and in another for financial
reporting purposes.

     Effective January 1, 1993, the Company adopted the provisions of SFAS No.
109, Accounting for Income Taxes and has reported the cumulative effect of that
change in the method of accounting for income taxes in the 1993 consolidated
statement of operations. Under the asset and liability method of SFAS 109,
deferred tax assets and liabilities are recognized for the future tax
consequences attributable to differences between the financial statement
carrying amounts of existing assets and liabilities and their respective tax
bases and operating loss and tax credit carryforwards. Deferred tax assets and
liabilities are measured using enacted tax rates expected to apply to taxable
income in the years in which those temporary differences are expected to be
recovered or settled. The effect on deferred tax assets and liabilities of a
change in tax rates is recognized in income in the period that includes the
enactment date.

     The Bank has qualified under provisions of the Internal Revenue Code which
permit it to deduct from taxable income an allowance for bad debts based on a
percentage of taxable income before such deduction. The maximum amount of this
deduction is 8% of taxable income.

Capital

     The Federal Deposit Insurance Corporation Improvement Act of 1991
("FDICIA") regulations define specific capital categories based on an
institution's capital ratios. The capital categories, in declining order, are
"well capitalized," "adequately capitalized," "undercapitalized," "significantly
undercapitalized," and "critically undercapitalized".

     To be considered "adequately capitalized," an institution must generally
have a leverage ratio of at least 4%, a Tier 1 risk-based capital ratio of at
least 4%, and a total risk-based capital ratio of at least 8%. The Bank's
regulatory capital ratios exceed the "well capitalized" ratio requirements of
10% total risk-based capital, 6.0% Tier 1 risk-based capital and a 5.0% leverage
ratio.

Earnings per share

     Earnings per share have been calculated based on the weighted average
number of shares of common stock outstanding for the respective periods. Stock
options are considered common stock equivalents and are included in the
computation of the number of outstanding shares using the treasury stock method,
unless anti-dilutive. Earnings per share has been restated to reflect the stock
splits and stock dividends.

3. Stockholders' Equity

     OTS regulations require that mutual associations converting to stock form
of ownership establish a "Liquidation Account" in an amount equal to the total
net worth of the association as of the date of the latest balance sheet
contained in the final offering circular. Each eligible savings account holder
is entitled to a proportionate share (subaccount) of this amount in the event of
a complete liquidation of the association, and only in such event. This
subaccount is reduced if the subaccount holders' savings deposits fall below the
amount at the date of record and will cease to exist if the savings account is
closed. The liquidation account will never be increased despite any increase
after conversion in the related savings deposits of a subaccount holder. At the
time of its conversion to


                                       28



a stock form of ownership, the Bank's liquidation account was approximately
$18,737,000. The Bank's liquidation account at December 31, 1995 was
approximately $4,500,000.

     The creation and maintenance of the liquidation account does not restrict
use or application of any of the stockholders' equity accounts of the Bank
except that the Bank may not declare or pay any cash dividend on or repurchase
any of its common stock, if the effect of such dividend or repurchase would be
to cause the stockholders' equity of the Bank to be reduced below the aggregate
amount then required for the liquidation account or the regulatory net worth
requirement.

     The Company offers to its stockholders a Dividend Reinvestment and Stock
Purchase Plan, which provides participants with a method of reinvesting all or a
portion of cash dividends paid on shares of common stock in additional shares of
common stock without the payment of brokerage commissions or charges. Shares
purchased under such plan are purchased in the open market.

     The Board of Directors of the Company declared a special 10% stock dividend
to shareholders in the form of a dividend and was paid on February 1, 1996 to
shareholders on record on January 2, 1996. This is the third stock dividend in
the last three years that the Company has declared and paid.

Item 6. Selected Financial Data

     The information set forth under the caption "Financial Condition Data" on
page 26 of the Company's 1995 Annual Report to Stockholders is incorporated
herein by reference thereto.

FINANCIAL CONDITION DATA
(Dollars in thousands)



                                                    Years Ended December 31,
- ------------------------------------------------------------------------------------------
                                        1991       1992       1993       1994       1995
- ------------------------------------------------------------------------------------------
                                                                        
Total Amount of:
    Assets                            $364,110   $393,324   $450,912   $566,904   $607,975
    Loans (2) and mortgage-backed
        securities                     289,453    320,778    386,140    449,441    487,422
    Investment securities and
      interest-bearing deposits         57,307     46,543     34,732     71,733     72,453
    Land acquired for development
        and resale                       1,209      1,000        838        694     10,405
    Deposits                           294,840    338,006    368,800    447,651    476,539
    Advances from Federal Home Loan
      Bank of Pittsburgh                11,900      5,900     10,000      6,000     14,000
    Other borrowings                    10,911        371     17,264     53,710     54,844
    Stockholders' equity                41,325     44,909     49,698     47,641     56,247
Number of:
    Real estate loans
        outstanding                      4,137      3,826      3,425      3,374      3,145
    Savings accounts                    46,783     51,666     62,256     76,847     75,892
    Offices open                             9         10         12         16         18
==========================================================================================


Item 7. Management's Discussion and Analysis of Financial Condition and Results
        of Operations

     The information contained under the caption "Management's Discussion and
Analysis of Financial Condition and Results of Operations" (pages 18 through 27)
in the Company's 1995 Annual Report to Stockholders is incorporated herein by
reference thereto.

                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS


                                       29



General

     The activities of Prime Bancorp, Inc. (the "Company") are limited primarily
to holding the common stock of its principal subsidiary, Prime Bank (the
"Bank"). The Bank's mission is to provide individuals, businesses and
communities within the Philadelphia area with high quality basic banking
services. Prime lends and gathers deposit money through eighteen local offices.
Loans are diversified among residential mortgage, residential construction,
consumer and commercial lines. Deposits are gathered through multiple checking,
savings and CD product lines. Legally, Prime maintains a thrift status to avoid
thrift-to-bank conversion penalties, but otherwise is strategically positioned
as a full service community bank.

Net Income

     Prime Bancorp, Inc. reported net income of $5.85 million during 1995, a
small gain over the $5.81 million reported during 1994. Both numbers are well
above the $5.42 million earned for 1993 before a one time adjustment of $1.06
million caused by adoption of the Financial Accounting Standards Board's FAS
109.

[The following table was represented as a bar graph in the printed material.]

In Millions

1993      1994      1995
- ------------------------
$5.42     $5.81    $5.85

     Prime's 1995 income growth was driven by a $1.24 million increase in net
interest income and a $1.06 million increase in non-interest income, offset by a
by a $2.50 million dollar increase in non-interest expense and a $600 thousand
dollar decrease in the loan loss provision. In 1994, growth was supported by a
$1.77 million increase in net interest income after the provision for loan
losses offset by a $1.53 million increase in non-interest expenses.

Net Interest Income

     Net interest income for a bank is analogous to the gross profit margin of a
business. It represents the difference between income earned on earning assets
and the interest expense paid on liabilities. Net interest income is affected by
market and economic conditions which influence rates and loan and deposit
growth.

[The following table was represented as a bar graph in the printed material.]

In Millions

 1993      1994      1995
- --------------------------
$18.16    $19.73    $20.97

     Prime's net interest income represented 88% of the revenues during 1995.
Net interest income increased to $20.97 million for 1995 compared to $19.73
million and $18.16 million for 1994 and 1993, respectively. Prime's net interest
income increased 6.3% during 1995 compared with 1994's 8.7% growth. 1995's
improvement in net interest income was due exclusively to the positive volume
variances compared with 1994's mixture of positive volume and rate variance (see
rate/volume analysis table).


                                       30


     Prime's net interest margin declined from 4.65% during 1994 to 4.26% during
1995. This decline was caused mostly by a shift in balance sheet mix. The
September 1994 acquisition of two offices from the RTC and the deployment of
those moneys into investments caused most of the margin decline. Spreads
compressed only slightly during the year.

     During the first quarter of 1995, a subsidiary of the bank took title to a
condominium project by deed in lieu of foreclosure. This had the effect of
converting a large earning asset into a non-earning asset. The carrying value of
the project averaged approximately $9.6 million during the year and negatively
impacted net interest income by approximately $800 thousand.

      Management is committed toward maintaining long term stability in net
interest income despite changes in interest rates. This is accomplished through
the approximate matching of asset repricings and durations to liability
repricings and durations.

     The two tables on pages twenty-four and twenty-five present an analytical
explanation of Prime's net interest income. The first provides a detailed spread
analysis. The second shows a differential rate/volume variance analysis.

Loan Loss Expense

     The provision for loan losses for the years ending December 31, 1993, 1994
and 1995 was $1.44 million, $1.24 million and $.64 million respectively. The
lower 1995 provision was consistent with a decrease in non-performing loans
which was concentrated in low credit risk residential mortgages. The provision
was made in amounts sufficient to maintain the allowance for loan losses at an
adequate level.

[The following table was represented as a bar graph in the printed material.]

In Millions

 1993     1994     1995
- -----------------------
$1.44    $1.24    $0.64

Non-Interest Income

     Non-interest income increased dramatically rising from $1.80 million in
1994 to $2.86 million during 1995. This compares favorable to the small decrease
between 1993 and 1994. Increased service charges on deposit accounts accounted
for $480 thousand of the improvement. During 1995, gains in sales of mortgage
backed securities and excess servicing was $465 thousand and $260 thousand
respectively. Other income also improved in 1995 mostly due to revenues from the
corporation's title agent subsidiary. All of these gains were partly offset by
reductions in loan fee and rental incomes.

[The following table was represented as a bar graph in the printed material.]

In Millions

 1993     1994     1995
- -----------------------
$1.85    $1.80    $2.86

Non-Interest Expense

     Non-interest expenses increased by $2.50 million during 1995 compared to an
increase of $1.53 million last year. The higher expense increase supported the
expansion of the branch 


                                       31


banking network, costs associated with the a condominium project, and normal
staffing and salary increases.

[The following table was represented as a bar graph in the printed material.]

In Millions

 1993     1994      1995
- -------------------------
$9.51    $11.34    $13.83

     Branch salary and benefits expense increased $1.17 million during the year.
Occupancy and equipment expense increased by $769 thousand. Most of the
increases supported the new offices. Two offices were acquired from the RTC in
September of 1994. Other new offices were opened in December 1994, March 1995,
and October 1995. In addition the condominium project incurred expenses of $382
thousand during the year.

Income Taxes

     The provision for federal and state income taxes for the years ended
December 31, 1993, 1994 and 1995 was $3.35 million, $3.14 million and $3.50
million, respectively. The $3.35 million number for 1993 was prior to the FASB
109 adjustment.

     The lower tax number for 1994 was caused by a one time deployment of some
of the corporations's assets in tax free state obligations and other activities
that had the effect of reducing state taxes during 1994. Income taxes increased
by $357 thousand from $3.14 million in 1994 to $3.50 million in 1995. This
increase was caused by an increase in income before income taxes as well as a
decrease in tax free investments.

[The following table was represented as a bar graph in the printed material.]

In Millions

 1993     1994      1995
- -------------------------
$3.35    $3.14    $3.50

Balance Sheet Review

     Prime's total assets grew from $566.9 million at year end 1994 to $608.0
million at year end 1995, a gain of $41.1 million or 7.2%. Balance sheet changes
are summarized in the following table (dollars in millions):


Balance Sheet                1994         1995      $Change      %Change
- --------------------------------------------------------------------------------
Loans (Net)(1)            $  329.0     $  351.5     $  22.5        6.8%
Investments (2)              192.2        208.3        16.1        8.4%

Non-Earnings Assets           45.7         48.2         2.5        5.5%
- --------------------------------------------------------------------------------
Total Assets              $  566.9     $  608.0     $  41.1        7.3%
================================================================================

Deposits                  $  447.7     $  476.5     $  28.8        6.4%
Purchased Funds               61.8         71.1         9.3       15.0%
Other Liabilities              9.8          4.2        (5.6)     (57.1%)
Equity                        47.6         56.2         8.6       18.1%
- --------------------------------------------------------------------------------
Total Liabilities
  and Equity              $  566.9     $  608.0     $  41.1        7.3%
================================================================================

(1) Loans (net) includes loans receivable and loans held for sale.

(2) Investments includes investments, mortgage-backed securities and
interest-bearing deposits.

     1995 balance sheet growth was supported by a $28.8 million increase in
deposits and a $9.3 million increase in purchased funds, as well as an $8.6
million increase in capital. These funds were used to support loan growth of
$22.5 million, investment growth of $16.1 million 


                                       32


and net changes between non-earning assets and other liabilities.

Loans

     Loans grew from $329.0 million at the end of 1994 to $351.5 million at the
end of 1995 an increase of 6.8%. During 1995 loan growth was sluggish through
most of the year. Growth was stable in residential mortgages, moderate in
consumer loans, and in commercial loans and negative in construction lending.

Investments

     Investments increased moderately during the year, moving from $192.2
million at year-end 1994 to $208.3 million at year end 1995, a pick up of $16.1
million or 8.4% Management's investment strategy focuses on maintaining an
adequate reserve of shorter term investments to conservatively meet liquidity
needs, combined with a more permanent portfolio of medium-term investments to
serve asset/liability management purposes.

     The composition of the investment portfolio was also influenced by the
"Qualified Thrift Lender" test established by Federal laws which requires the
Bank to maintain 65% of its assets in housing related loans and investments. In
order to meet this requirement and because of the Bank's loan diversification
into non-housing related products, most of the Bank's portfolio investments are
placed in Mortgage Backed Securities. Prime's mortgage backed securities are
among between Adjustable Rate Mortgages ("ARMs"), Variable Rate Collateralized
Mortgage Obligations ("CMOs") and medium term fixed rate CMOs.

Non-Interest Earning Assets

     Non-interest earning assets increased from $45.7 to $48.2 million for 1994
and 1995 respectively. This increase reflects changes in deferred income taxes
as well as the movement of the condominium project into non-earning assets.

Deposits

     Deposits increased $28.8 million or 6.4% during 1995. The year was
characterized by stable growth in checking account balances, moderate growth in
small savings and money market balances and moderate growth in Retail CDs.
During the year the Bank successfully promoted "Prime Basic and Prime Select"
two new relationship banking packages. The changes in the mix of deposit
accounts toward more transaction accounts was in keeping with the Bank's
community banking strategy.

Purchased Funds

     Purchased funds at year-end 1995 were $71.1 million compared with $61.8
million at year-end 1994. Purchased funds at year end 1995 included $19.1
million in customer repos which were introduced during the year.

Allowance for Loan Losses

     The allowance for loan losses decreased from $4.29 million at the end of
1994 to $3.76 million at the end of 1995.

     The allowance for loan losses is based on a periodic evaluation of the
portfolio and is maintained at a level that management considers adequate to
absorb losses known and inherent in the portfolio. Management considers a
variety of factors when establishing the allowance recognizing that an inherent
risk of loss always exists in the lending process. Consideration is given to the
impact of current economic conditions, diversification of the loan portfolio,
historical loss experience, delinquency statistics, results of detailed loan
reviews, borrowers' financial and managerial strengths, the adequacy of
underlying collateral, and other relevant factors. The allowance for loan losses
is increased by the provision for loan losses and recoveries on previously
charged-off loans, and is reduced by actual charge-offs. While management uses
available information 


                                       33


to establish allowances for losses on loans, future additions to the allowance
for loan losses may be necessary based on changes in economic conditions. In
addition, various regulatory agencies, as an integral part of their examination
process, periodically review the allowance for loan losses. Such agencies may
require the Bank to recognize additions to the allowance for loan losses based
on their assessments of information which is available to them at the time of
their examination.

     A substantial portion of the Company's loans are secured by real estate in
the Company's market area. Accordingly, the ultimate collectibility of a
substantial portion of the Company's loan portfolio and the recoverability of a
substantial portion of the carrying amount of real estate owned is susceptible
to changes in economic and market conditions in the local area. However,
management believes that the allowance for loan losses is adequate and that the
value assigned to properties included in real estate owned do not exceed their
current estimated fair values less estimated costs to sell.

Capital Adequacy

     The Company's equity increased by $8.6 million at year-end, reflective of
the differences between earnings of $5.85 million and dividends of $2.35
million, and the positive $5.1 million FASB 115 adjustment change. The Company's
equity ratio was 9.25% at year-end 1995 vs. 8.40% at year-end 1994. The
following table shows that the Bank's capital is well above federal adequacy
guidelines (dollars in thousands). These capital ratios qualify the Bank as
"well capitalized" under currrent regulatory guidelines and provide a foundation
for future growth.

                                   Actual
                        Regulatory        Regulatory      
                        Requirement        Capital            %
- ------------------------------------------------------------------
Tangible capital          $ 8,674          $43,484           7.52%
Core capital               17,348           43,484           7.52%
Risk-based capital         26,848           47,248          14.08%
- ------------------------------------------------------------------


                                       34


BANKING RISKS

Credit Risk

     During 1995, Prime continued to place a heavy emphasis on generating high
quality loans. Approvals of small loans rest with experienced lenders who follow
detailed underwriting and appraisal standards. Larger loans in excess of
$1,000,000 require board approvals pursuant to comparable standards.

     During the first quarter of 1995, a subsidiary of the Bank took title to
the project by deed in lieu of foreclosure. At December 31, 1995 total exposure
on the project was $10.1 million. Management believes that any losses that might
be incurred would not have a material impact on earnings.

     The following table provides key asset quality trends (dollars in
thousands).

                                   1991      1992      1993      1994     1995
- --------------------------------------------------------------------------------
Net Charge-offs                   (632)     (563)     (678)     (924)   (1,165)
Net Charge-offs as % of Loans      .25%      .22%      .23%      .27%     .34%

Non-Performing Assets             3,309     3,780     4,601     4,594    3,349
Non-Performing Assets as % of
Assets                             .91%      .96%     1.02%     0.81%    0.55%

Allowance for Loan Losses         2,363     3,202     3,966     4,285    3,764
Allowance as % Loans               .92%     1.15%     1.34%     1.30%    1.07%
Allowance as % Non-Performing
  Loans                          86.78%    97.00%    93.16%    99.19%   112.39%
                                                          
- --------------------------------------------------------------------------------
*Statistics do not include the impact of the $10.1 million condominium project
which was acquired by a deed in lieu foreclosure and classified as land acquired
for development and resale. Non-performing assets, and the ratio of
non-performing assets as a percentage of assets would have been $13.4 million
and 2.20%, respectively if the $10.1 million condominium project was included in
the non-performing assets.

     A heavy emphasis on collections has always been a central element in the
Bank's credit culture. Steps were taken during 1995 to continue to improve loan
review effort. At the same time the Bank has intensified its efforts to improve
all aspects of credit monitoring to insure that credit quality remains high.

     The allowance for loan losses decreased by $521 thousand from $4.3 million
in 1994 to $3.8 million in 1995. This decrease was consistent with a reduction
of non-performing assets of $1.3 million from $4.6 million in charge-offs of
$241 thousand.

Liquidity Risks

     A solid base of stable core deposits is the first key to minimizing
liquidity risk. The second key is maintaining a pool of readily marketable
investments as a liquidity reserve to support unforeseen fluctuations in deposit
and loan volumes. The third and final key is to maintain plenty of excess
borrowing capacity.

     Prime's loan to deposit ratio at year-end was an improvement in liquidity
from the prior year's. The Bank is required under federal regulations to
maintain specific levels of qualifying liquidity investments. The required level
is currently 5% of net withdrawable deposits plus short term liabilities. At
December 31, 1994 and 1995 the Bank's liquidity ratios were 7.17% and 11.25%
respectively. The Bank also exceeded the OTS 1% short-term liquidity ratio for
both years. The Bank's unused borrowing capacity at the Federal Home Loan Bank
was approximately $173.6 million at year end.

Interest Rate Risk

     Prime's management strategy is to avoid speculative interest rate risk
Interest rate risk represents the volatility of net interest income and
portfolio market value of equity caused by changes in market interest rates.

     Net interest income volatility is reduced primarily through the management
of deposit and loan rates, and the approximate rate sensitivity matching of
assets and liabilities over multiple time frames (the 


                                       35


difference in assets and liabilities in these time frames being referred to as
"the gap"). The table below presents the Bank's gaps over multiple time frames.
The Bank's tactical gap (weighted average one year gap) of a negative $5.2
million or a negative .90% of earning assets is neutral. Consequently, changes
in market rates of interest should have a relatively minimal impact on net
interest income.

     The Bank estimates risk to the market value of portfolio equity through the
use of an internal model and by applying the OTS Net Portfolio Value model. The
model estimates the sensitivity of the market value of portfolio equity to
changes in the level of interest rates. According to the OTS model, the Bank's
interest rate risk compares favorably to the Bank's peer group.



                                                            GAP ANALYSIS
                                                          DECEMBER 31, 1995

                               3Mo      More 3Mo     More 6Mo  More 1Yr    More 3Yr    More 5Yr      Over 
                             or less    thru 6Mo     thru 1Yr  thru 3Yr    thru 5Yr    thru 10Yr   20 Years     Total
- ----------------------------------------------------------------------------------------------------------------------
                                                                                           
Earning Assets:
  Construction               25,220        --           --         --          --          --         --        25,220
  ARM'S(7)                    4,984      11,307       23,628     39,264      19,138         717       --        99,038
  Fixed Mortgages(1,7,8)      4,733       2,829        5,554     20,364      20,042      10,820     2,592       66,934
  Consumer(7)                19,424       2,811        5,653     18,318      13,531       2,520       423       62,680
  Commercial(7)              29,663       2,360        6,036     22,664      27,834       7,605     5,274      101,436
  Liquidity(8)               44,292       1,957        2,995      1,827       2,297        --         --        53,368
  Portfolio(8)               64,177      10,822       31,709     33,996      15,061        --         --       155,765
- ----------------------------------------------------------------------------------------------------------------------
Total Earning Assets        192,493      32,086       75,575    136,433      97,903      21,662     8,289      564,441

Liabilities:
  Checking Accounts(2)        2,508       2,508        5,018     20,072      20,072      20,072       --        70,250
  Savings Accounts(2)         2,192       2,192        4,383     17,532      17,532      17,532       --        61,363
  Premier MM                 20,098      20,098         --         --          --          --         --        40,196
  Money Market(3)            13,346      13,346       26,692       --          --          --         --        53,384
  Certificates(4)            60,508      38,970       66,892     47,925      27,521       9,530       --       251,346
                  
  Borrowed Funds             54,844        --         12,000      2,000        --          --         --        68,844

  Capital(5)                    681         681        1,362      5,444       5,445       5,445       --        19,058
- ----------------------------------------------------------------------------------------------------------------------
Total Liabilities           154,177      77,795      116,347     92,973      70,570      52,579       --       564,441


    GAP                      38,316     (45,709)     (40,772)    43,460      27,333     (30,917)    8,289
    as % earning assets         6.8%      (8.19)%       (7.2)%      7.7%        4.8%       (5.5)%     1.5%
    Cumulative Gap           38,316      (7,393)     (48,165)    (4,705)     22,628      (8,289)
    as % earning assets         6.8%       (1.3)%       (8.5)%     (0.8)%       4.0%       (1.5)%

    Tactical Gap                                      (5,235)
    as % earning assets                                (0.90)%


(1) Assumes Market Prepayment Rates.
(2) Assumes run-offs over 7 years.
(3) Assumes repricings over 1 year.
(4) Reflects the impact of interest rate swaps.
(5) Capital investment is targeted over 7 years.
(6) Includes loans held for sale.
(7) Reflects deferred fees net excluding allowance for loan loss.
(8) Does not reflect the FASB 115 market value adjustment.


                                       36




Spread Analysis Report
                                                   1993                            1994                            1995
- -----------------------------------------------------------------------------------------------------------------------------------
                                      Average              Yield/     Average               Yield/     Average               Yield/
                                      Balance    Interest  Rate       Balance    Interest   Rate       Balance   Interest    Rate
                                                                                                     
Interest-earning assets:(1)
  Loans receivable, net(2,3,4)
    Residential                      $128,596    $ 11,935   9.28%    $132,906    $ 11,394    8.57%    $154,542   $ 13,476     8.72%
    Construction                       38,793       3,925  10.12%      34,995       4,063   11.61%      27,798      3,357    12.08%
    Commercial                         83,196       7,283   8.75%      87,678       7,785    8.88%      97,973      9,329     9.52%
    Consumer                           42,266       3,637   8.61%      46,124       3,634    7.88%      50,268      4,361     8.68%
    VISA Credit Card                    2,478         438  17.68%       2,864         446   15.57%       5,320        763    14.35%
- -----------------------------------------------------------------------------------------------------------------------------------
                                      295,329      27,218   9.22%     304,567      27,322    8.97%     335,901     31,286     9.31%
- -----------------------------------------------------------------------------------------------------------------------------------

  Mortgage-backed securities           64,073       2,835   4.42%     104,284       5,928    5.68%     129,294      8,528     6.60%
  Investment securities(4)             20,698         915   4.42%      47,394       3,251    6.86%      55,668      4,097     7.36%
  Interest-earning deposits            11,267         342   3.04%       4,800         179    3.73%       7,962        423     5.31%
- -----------------------------------------------------------------------------------------------------------------------------------
    Total interest earning assets     391,367      31,310   8.00%     461,045      36,680    7.96%     528,825     44,334     8.38%
- -----------------------------------------------------------------------------------------------------------------------------------
    Non-interest-earning assets        28,022       --       --        37,885        --       --        46,915       --        --
    Total assets                     $419,389    $ 31,310            $498,930    $ 36,680             $575,740   $ 44,334
- -----------------------------------------------------------------------------------------------------------------------------------


Interest-bearing liabilities:(1)
  Savings                            $ 56,882    $  1,284   2.26%    $ 66,235    $  1,333    2.01%    $ 63,107   $  1,291     2.05%
  Money market accounts                69,670       1,957   2.81%      73,927       2,171    2.94%      84,718      3,156     3.73%
  Commercial checking                  24,823        --      --        32,075           1     --        39,141          1      --
  N.O.W. Accounts                      16,535         280   1.69%      21,240         291    1.37%      23,624        288     1.22%
  Time deposits                       180,985       8,993   4.97%     212,801       9,923    4.66%     250,745     13,594     5.42%
- -----------------------------------------------------------------------------------------------------------------------------------
                                      348,895      12,514   3.59%     406,278      13,719    3.38%     461,335     18,330     3.97%
  FHLB advances and other
    borrowings                         15,746         636   4.04%      32,763       1,534    4.68%      56,132      3,495     6.23%
- -----------------------------------------------------------------------------------------------------------------------------------
    Total interest-bearing
      liabilities                     364,641      13,150   3.61%     439,041      15,253    3.47%     517,467     21,825     4.22%
- -----------------------------------------------------------------------------------------------------------------------------------
  Other liabilities                     7,444        --      --        11,219        --       --         6,329       --        --
  Stockholder's equity                 47,304        --      --        48,670        --       --        51,944       --        --
- ---------------------------------------------------------------------------------------------------------------------------------
    Total liabilities and
      stockholder's equity           $419,389    $ 13,150            $498,930    $ 15,253             $575,740   $ 21,825
Net interest income/interest
  rate spread                                    $ 18,160   4.39%                $ 21,427    4.49%               $ 22,509     4.16%
===================================================================================================================================
Net interest earning assets/net
  yield interest-earning assets      $ 26,726               4.64%    $ 22,004                4.65%    $ 11,358                4.26%
===================================================================================================================================
Net of interest-earning assets to
  to interest-bearing liabilities        107%                            105%                             102%
===================================================================================================================================


(1) Average balances are calculated on a monthly basis.  
(2) Non-accrual loans are included in loans.             
(3) Yields on loans include income from origination fees net of costs. 
(4) Tax free income are calculated on a tax equivalent basis.           


Rate/Volume Analysis

     The table below sets forth certain information regarding changes in
interest income and interest expense of the Bank for the period indicated. For
each category of interest-earning asset and interest-bearing liability,
information is provided on changes attributable to (1) changes in volume
(changes in average volume multiplied by the prior years rate), and (2) changes
in rate (changes in rate multiplied by the prior years volume). The difference
in the rate/volume is allocated on a pro-rata basis to the change in rate
variance and the change in volume variance.



                                                        Years Ended December 31,
- -------------------------------------------------------------------------------------------------------
                                           1993 vs. 1994                       1994 vs. 1995
- -------------------------------------------------------------------------------------------------------
                                     Increase (Decrease) Due To          Increase (Decrease) Due to
- -------------------------------------------------------------------------------------------------------
                                   Volume       Rate        Total      Volume       Rate        Total
- -------------------------------------------------------------------------------------------------------
                                                                                
Interest income:
  Loan portfolio:
    Residential                   $   400     $(1,808)     $(1,408)    $ 1,591    $   446     $ 2,037
    Construction                     (384)        522          138        (767)        61        (706)
    Commercial                        392         110          502       1,078        466       1,544



                                       37




                                                                                
    Consumer                          332        (335)          (3)        376        351         727
    VISA Credit Card                   68         (60)           8         382        (65)        317
- -----------------------------------------------------------------------------------------------------
                                      808      (1,571)        (763)      2,660      1,259       3,919
- -----------------------------------------------------------------------------------------------------

  Mortgage-backed securities        1,777       1,316        3,093       1,421      1,179       2,600
  Investment securities             1,180         329        1,509         568        478       1,046
  Interest-earning deposits          (197)         34         (163)        118        126         244
- -----------------------------------------------------------------------------------------------------
    Total interest-earning assets   3,568         108        3,676       4,767      3,042       7,809
- -----------------------------------------------------------------------------------------------------

Interest expense:
  Savings                             211        (162)          49         (63)        21         (42)
  Money market accounts               120          94          214         317        668         985
  Commercial checking                  --           1            1          --         --          --
  NOW accounts                         80         (69)          11          33        (36)         (3)
  Time deposits                     1,581        (651)         930       1,768      1,903       3,671
- -----------------------------------------------------------------------------------------------------
                                    1,992        (787)       1,205       2,055      2,556       4,611
- -----------------------------------------------------------------------------------------------------
  Borrowings and Federal Home 
    Loan Bank advances                687         211          898       1,094        867       1,961
- -----------------------------------------------------------------------------------------------------
  Total interest-bearing
     liabilities                    2,679        (576)       2,103       3,149      3,423       6,572
- -----------------------------------------------------------------------------------------------------
  Net change in interest
     income                       $   889     $   684      $ 1,573     $ 1,618    $  (381)    $ 1,237
=====================================================================================================


FINANCIAL CONDITION DATA
(Dollars in thousands)


                                                               Years Ended December 31,
- -----------------------------------------------------------------------------------------------------------
                                           1991           1992           1993          1994          1995
- -----------------------------------------------------------------------------------------------------------
                                                                                         
Total Amount of:
    Assets                                $364,110      $393,324       $450,912      $566,904      $607,975
    Loans (2) and mortgage-backed
        securities                         289,453       320,778        386,140       449,441       487,422
    Investment securities and
      interest-bearing deposits             57,307        46,543         34,732        71,733        72,453
    Land acquired for development
        and resale                           1,209         1,000            838           694        10,405
    Deposits                               294,840       338,006        368,800       447,651       476,539
    Advances from Federal Home Loan
      Bank of Pittsburgh                    11,900         5,900         10,000         6,000        14,000
    Other borrowings                        10,911           371         17,264        53,710        54,844
    Stockholders' equity                    41,325        44,909         49,698        47,641        56,247
Number of:
    Real estate loans
        outstanding                          4,137         3,826          3,425         3,374         3,145
    Savings accounts                        46,783        51,666         62,256        76,847        75,892
    Offices open                                 9            10             12            16            18
===========================================================================================================



OPERATING DATA


                                                       Years Ended December 31,
- --------------------------------------------------------------------------------------------------
                                   1991           1992           1993         1994          1995
- --------------------------------------------------------------------------------------------------
                                            (Dollars in thousands, except per share data)
                                                                                
Interest income                  $33,584         $30,691        $31,310      $34,986       $42,795
Interest expense                  19,598          14,944         13,150       15,253        21,825
- --------------------------------------------------------------------------------------------------
Net interest income               13,986          15,747         18,160       19,733        20,970
Provision for loan losses          1,320           1,200          1,442        1,243           644
- --------------------------------------------------------------------------------------------------
Net interest income after
  provision for loan losses       12,666          14,547         16,718       18,490        20,326
Gain (loss) on sale of:
  Mortgage loans                      --               5            148           81            68
  Mortgage-backed securities         179             148             --           --           465
  Investment securities              (42)            138            157         (168)          (21)



                                       38




                                                                                
  Mortgage servicing                  --              --             --           --           260
  Land acquired for 
   development
   and resale                        183              --             --           --            20
  Real estate owned                   --             (71)           (26)         (17)          (64)
Rental income                        227             214            350          321           174
Other income                       1,702           1,668          1,233        1,578         1,954
Other expenses                     8,197           8,769          9,807       11,336        13,831
- --------------------------------------------------------------------------------------------------
Income before income taxes and
  effect of cumulative change
  in accounting principle          6,718           7,880          8,773        8,949         9,351
Income tax expense                 2,652           3,177          3,349        3,141         3,498
- --------------------------------------------------------------------------------------------------
Income before effect of
 cumulative change in
 accounting principle              4,066           4,703          5,424        5,808         5,853
Cumulative effect on prior
 years of change in tax
 accounting method                    --              --          1,055           --            --
- --------------------------------------------------------------------------------------------------
Net income                       $ 4,066         $ 4,703        $ 6,479      $ 5,808       $ 5,853
==================================================================================================
Dividends paid and declared      $   970         $ 1,301        $ 1,821      $ 1,949       $ 2,348
==================================================================================================
Earnings per share(1)            $  1.19         $  1.29        $  1.74      $  1.55       $  1.55
==================================================================================================

(1)  Earnings per share have been adjusted to reflect the stock split and stock
     dividends.
(2)  Loans include loans receivable and loans held for sale.

Consolidated Summary of Quarterly Earnings

     The following quarterly financial information for the years ended December
31, 1994 and 1995 is unaudited. However, in the opinion of management, all
adjustments, which include only normal recurring adjustments necessary to
present fairly the results of operations for the periods, are reflected in
conformity with generally accepted accounting principles. Results of operations
for the periods presented are not necessarily indicative of the results for the
entire year or for any other interim period.



                                                       1994                                 1995
- ------------------------------------------------------------------------------------------------------------------------------
                                      1st         2nd         3rd         4th         1st        2nd         3rd        4th
                                    Quarter     Quarter     Quarter     Quarter     Quarter    Quarter     Quarter    Quarter
- ------------------------------------------------------------------------------------------------------------------------------
                                                                                                  
Interest income                     $7,965      $8,381      $9,011      $9,629      $10,248    $10,796     $10,762    $10,989
Interest expense                     3,254       3,505       3,969       4,525        5,058      5,541       5,536      5,690
- ------------------------------------------------------------------------------------------------------------------------------
  Net interest income                4,711       4,876       5,042       5,104        5,190      5,255       5,226      5,299
Provision for loan losses             (303)       (250)       (249)       (441)        (166)      (190)       (159)      (129)
- ------------------------------------------------------------------------------------------------------------------------------
  Net interest income after
    provision for loan losses        4,408       4,626       4,793       4,663        5,024      5,065       5,067      5,170
- ------------------------------------------------------------------------------------------------------------------------------
Other income                           604         458         370         363          312        879         777        888
Other expense                       (2,723)     (2,850)     (2,937)     (2,826)      (3,092)    (3,517)     (3,446)    (3,776)
- ------------------------------------------------------------------------------------------------------------------------------


Income before income taxes           2,289       2,324       2,226       2,200        2,244      2,427       2,398      2,282
Income tax expense                    (873)       (811)       (806)       (651)        (784)      (925)       (907)      (882)
- ------------------------------------------------------------------------------------------------------------------------------


Net Income                          $1,416      $1,423      $1,420      $1,549       $1,460     $1,502      $1,491     $1,400
==============================================================================================================================
Earnings per share                  $ 0.38      $ 0.38      $ 0.38      $ 0.41       $ 0.38     $ 0.40      $ 0.40     $ 0.37
==============================================================================================================================


Item 8. Financial Statements and Supplementary Data

     The consolidated financial statements, the notes thereto, and the opinion
of independent certified public accountants thereon, appearing on pages 29
through 48 of the Company's 1995 Annual Report to Stockholders are incorporated
herein by reference thereto.

                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                             (Dollars in thousands)

                                                          December 31,
- -----------------------------------------------------------------------
                                                       1994        1995
- -----------------------------------------------------------------------
ASSETS:


                                       39





Cash and due from banks                             $ 14,479    $ 13,092
Interest-bearing deposits                             12,373      34,937
- ------------------------------------------------------------------------
  Cash and cash equivalents                           26,852      48,029
- ------------------------------------------------------------------------

Investment securities (market value of $10,133 and
  $13,849)                                            10,417      13,708
Investment securities available for sale              48,943      23,863
Mortgage-backed Securities (market value of $0 and
  $82,045)                                                --      81,084        
Mortgage-backed Securities available for sale        120,453      54,739

Loans receivable:                                    329,911     348,886
  Deferred fees                                       (1,298)       (392)
  Allowance for loan losses                           (4,285)     (3,764)
- ------------------------------------------------------------------------
     Loans receivable, net                           324,328     344,730
- ------------------------------------------------------------------------

Loans held for sale                                    4,660       6,814
Accrued interest receivable                            3,755       4,339
Real estate owned                                        274         370
Land acquired for development and resale                 694      10,405
Property and equipment, net                            8,897       9,229
Other assets                                          17,631      10,665
- ------------------------------------------------------------------------
     Total assets                                   $566,904    $607,975
========================================================================

LIABILITIES AND STOCKHOLDERS' EQUITY:
Liabilities:
  Deposits                                          $447,651    $476,539
  Advances from Federal Home Loan Bank of
    Pittsburgh                                         6,000      14,000
  Other borrowed money                                53,710      54,844
  Advance payments by borrowers for taxes
    and insurance                                      2,109       2,211
  Other liabilities                                    9,793       4,134
- ------------------------------------------------------------------------
   Total liabilities                                 519,263     551,728
- ------------------------------------------------------------------------

Commitments & Contingencies
Stockholders' equity:
  Serial preferred, $1 par value; 5,000,000
    shares authorized and unissued                       --        --
  Common stock, $1 par value; 10,000,000
    shares authorized and 3,889,707
    and 3,889,597 issued and outstanding               3,890       3,890
  Additional paid-in capital                          30,455      30,455
  Retained earnings (Note 3)                          20,773      24,275
  Valuation adjustment for debt securities
    net of taxes                                      (6,662)     (1,558)
  Treasury stock (184,063 shares at cost
    in 1994 and 1995)                                   (815)       (815)
- ------------------------------------------------------------------------
    Total stockholders' equity                        47,641      56,247
- ------------------------------------------------------------------------
    Total liabilities and stockholders' equity      $566,904    $607,975
========================================================================

See accompanying notes to consolidated financial statements.


                                       40



                      CONSOLIDATED STATEMENTS OF OPERATIONS
                  (Dollars in thousands, except per share data)

                                           Years Ended December 31,
- ----------------------------------------------------------------------
                                         1993        1994        1995
- ----------------------------------------------------------------------
Interest income:
  Loans receivable                     $27,218     $26,455     $30,374
  Mortgage-backed securities             2,835       5,928       8,528
  Investment securities                    915       2,424       3,470
  Interest-bearing deposits                342         179         423
- ----------------------------------------------------------------------
    Total interest income               31,310      34,986      42,795
- ----------------------------------------------------------------------

Interest expense:
  Deposits                              12,514      13,719      18,330
  Short-term borrowings                    290       1,298       3,375
  Long-term borrowings                     346         236         120
- ----------------------------------------------------------------------
    Total interest expense              13,150      15,253      21,825
- ----------------------------------------------------------------------
      Net interest income               18,160      19,733      20,970
- ----------------------------------------------------------------------
Provision for loan losses                1,442       1,243         644
- ----------------------------------------------------------------------
      Net interest income after
        provision for loan losses       16,718      18,490      20,326
- ----------------------------------------------------------------------

Non-interest income:
  Fees and service charges                 801       1,096       1,198
  Gain (loss) on sale of:
    Loans receivable, net                  148          81          68
    Investment securities, net             157        (168)        (21)
    Mortgage-backed securities, net         --          --         465
    Mortgage servicing                      --          --         260
    Land acquired for development and
      resale                                --          --          20
    Real estate owned                      (26)        (17)        (64)
  Rental income                            350         321         174
  Other                                    432         482         756
- ----------------------------------------------------------------------
     Total non-interest income           1,862       1,795       2,856
- ----------------------------------------------------------------------

Non-interest expense:
  Salaries and employee benefits         5,333       5,685       6,850
  Occupancy and equipment                1,669       2,010       2,779
  Federal deposit insurance premiums       663         876       1,008
  Other                                  2,142       2,765       3,194
- ----------------------------------------------------------------------
    Total non-interest expense           9,807      11,336      13,831
- ----------------------------------------------------------------------
Income before income taxes and effect
  of cumulative change in accounting
  principle                              8,773       8,949       9,351
Income taxes                             3,349       3,141       3,498
- ----------------------------------------------------------------------
Income before effect of cumulative
  change in accounting principle         5,424       5,808       5,853
Cumulative effect on prior years of
  change in tax accounting method        1,055          --          --
- ----------------------------------------------------------------------
Net income                             $ 6,479     $ 5,808     $ 5,853
======================================================================

Primary and fully diluted earnings
  per share:
  Net income before effect of
   cumulative change in accounting
   principle                           $  1.46     $  1.55     $  1.55
  Cumulative effect on prior years of
   change in tax accounting method         .28          --          --
  Net income                              1.74        1.55        1.55

Weighted average number of shares
 outstanding:                        3,712,344   3,736,405   3,773,808

Dividends declared per share           $   .50     $   .54     $   .62
======================================================================


                                       41



See accompanying notes to consolidated financial statements.

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                  (Dollars in thousands except per share data)



                                                                                     Valuation
                                                                        Unrealized   Adjustment
                                                                         Loss on     for Debt
                                        Additional                      Marketable   Securities      Total
                                Common   Paid in   Retained    Treasury   Equity      Net of      Stockholders'
                                Stock    Capital   Earnings     Stock   Securities    Taxes          Equity
- ---------------------------------------------------------------------------------------------------------------
                                                                                  
Balance at December 31, 1992     3,414   $22,741   $ 19,679    $(815)      $(110)   $  --         $ 44,909
                                                                                                
Retro active adjustment                                                                         
  for 10% stock dividend           354     7,069     (7,423)    --          --         --             --
- ---------------------------------------------------------------------------------------------------------------
Balance at December 31, 1992                                                                    
 restate for adjustment          3,768    29,810     12,256     (815)       (110)      --           44,909
Stock options exercised             56       271       --       --          --         --              327
Tax benefit associated with                                                                     
  exercise of stock options       --          66       --       --          --         --               66
Dividends declared                                                                              
  ($0.50 per common share)        --        --       (1,821)    --          --         --           (1,821)
Unrealized gain on marketable                                                                   
  equity securities               --        --         --       --           110       --              110
Valuation adjustment for debt                                                                   
  securities net of taxes         --        --         --       --          --         (372)          (372)
Net income                        --        --        6,479     --          --         --            6,479
- ---------------------------------------------------------------------------------------------------------------
Balance at December 31, 1993     3,824   $30,147   $ 16,914    $(815)      $--      $  (372)      $ 49,698
Stock options exercised             66       267       --       --          --         --              333
Tax benefit associated with                                                                     
  exercise of stock options       --          41       --       --          --         --               41
Dividends declared                                                                              
  ($0.54 per common share)        --        --       (1,949)    --          --         --           (1,949)
Valuation adjustment for debt                                                                   
  securities net of taxes         --        --         --       --          --       (6,290)        (6,290)
Net income                        --        --        5,808     --          --         --            5,808
- ---------------------------------------------------------------------------------------------------------------
Balance at December 31, 1994     3,890   $30,455   $ 20,773    $(815)      $--      $(6,662)      $ 47,641
Dividends declared                                                                              
  ($0.62 per common share)        --        --       (2,351)    --          --         --           (2,351)
Valuation adjustment for                                                                        
  debt securities net of taxes    --        --         --       --          --        5,104          5,104
Net income                        --        --        5,853     --          --         --            5,853
- ---------------------------------------------------------------------------------------------------------------
Balance at December 31, 1995     3,890   $30,455   $ 24,275    $(815)      $--      $(1,558)      $ 56,247
===============================================================================================================


See accompanying notes to consolidated financial statements.

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                             (Dollars in thousands)


                                       42



                                                    Years Ended December 31,
- --------------------------------------------------------------------------------
                                                  1993        1994        1995
- --------------------------------------------------------------------------------
Cash flows from operating activities:
  Net income                                   $  6,479    $  5,808    $  5,853
  Adjustments to reconcile net income
    to net cash from operating
    activities:
  Cumulative effect on prior years of change
    in accounting principle                      (1,055)       --          --
  Depreciation and amortization of
    intangibles                                     842       1,158       1,549
(Gain) Loss on sale of:
    Loans held for sale                            (148)        (81)        (68)
    Mortgage-backed securities                     --          --           465
    Investment securities                          (157)        168          21
    Land acquired for development and resale       --          --           (20)
    Real estate owned                                26          17          64
  Provision for loan losses                       1,442       1,243         644
  Increase in accrued interest receivable           (35)       (657)       (584)
  (Increase) decrease in other assets               322      (3,666)      1,854
  Increase (decrease) in other liabilities          508       6,010      (5,718)
- --------------------------------------------------------------------------------
    Net cash provided from operating
    activities                                    8,224      10,000       3,130
- --------------------------------------------------------------------------------
Cash flows from investing activities:
  Investment securities:
    Purchases                                   (51,791)    (10,438)    (20,186)
    Maturities                                   50,158          21       5,271
    Sales                                         2,048        --          --
  Investment securities held for sale:
    Purchases                                      --       (37,515)    (11,577)
    Maturities                                     --         2,852       1,454
    Sales                                         3,109       7,832      48,939
  Mortgage-backed securities
    Purchases                                      --          --       (22,405)
    Maturities                                     --          --         1,656
  Mortgage-backed securities held for sale
    Purchases                                   (77,583)    (59,516)    (41,827)
    Maturities                                   29,846      16,063      11,966
    Sales                                          --         1,469      43,384
  Loans receivable:
    Originations, net of repayments             (18,616)    (30,474)    (36,100)
    Sales                                          --          --          --
  Loans held for sale:
    Originations, net of repayments             (10,838)    (10,228)     (7,015)
    Sales                                         9,501       8,756       9,742
  Decrease in land acquired
    for development and resale                      162         144        (819)
  Purchase of property and equipment             (1,079)     (1,396)     (1,477)
  Proceeds from the sale of land acquired
    for development and resale                     --          --           520
  Decrease in real estate owned                     (38)         (5)       (225)
  Proceeds from sale of real estate
    owned                                           645       1,015         914
  Net cash and cash equivalents received
    from banking institutions acquired           22,464      78,195        --
- --------------------------------------------------------------------------------
    Net cash used in investing activities       (42,012)    (33,225)    (17,785)
- --------------------------------------------------------------------------------


                                       43



                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                             (Dollars in thousands)

                                                     Years Ended December 31,
- -------------------------------------------------------------------------------
                                                  1993        1994        1995
- -------------------------------------------------------------------------------
Cash flows from financing activities:
  Net increase in deposit                         8,178      (3,272)     28,888
  Advances from the Federal Home Loan Bank
     of Pittsburgh                               21,000      41,850      74,650
  Repayments of advances from the Federal
     Home Loan Bank of Pittsburgh               (16,900)    (45,850)    (66,650)
  Increase (decrease) in other borrowed money    16,893      36,446       1,134
  Increase (decrease) in advance payments
     by borrowers for taxes and insurance           280           9         102
  Net proceeds from issuance of common stock        327         333        --
  Cash dividends paid                            (1,778)     (1,763)     (2,292)
- -------------------------------------------------------------------------------
      Net cash provided from financing
       activities                                28,000      27,753      35,832
- -------------------------------------------------------------------------------
     Net change in cash and cash equivalents     (5,788)      4,528      21,177

Cash and cash equivalents:
     Beginning of year                           28,112      22,324      26,852
     End of year                               $ 22,324    $ 26,852    $ 48,029
===============================================================================

Supplemental disclosure of cash flow
  information:
  Cash paid during the year for:
    Interest                                   $ 13,199    $ 15,233    $ 21,500
    Income taxes                                  3,626       3,566       3,288

  Transfer of investment securities to
    held to maturity                               --          --        15,588

  Transfer of investment securities to
    available for sale                           26,487        --        27,212

  Transfer of mortgage-backed securities to
    held to maturity                               --          --        71,447

  Transfer of mortgage-backed securities to
    available for sale                           87,534        --        11,112

  Transfer of loans receivable to held for sale    --          --         4,813

  Transfer of loans receivable to real
    estate owned                                    498         957         849

  Transfer of loans receivable to Land
    acquired for development and resale            --          --         9,392

Acquisitions:
  In conjunction with the acquisitions,
  liabilities assumed and assets
  acquired were as follows:
     Assets acquired, net of cash and cash
      received                                 $    333    $  4,519    $   --
     Cash and cash equivalents received          22,464      78,195        --
     Liabilities assumed                         22,797      82,714        --
===============================================================================


                                       44



See accompanying notes to consolidated financial statements.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. Summary of Significant Accounting Policies

     The following is a description of the significant accounting policies of
Prime Bancorp, Inc. and subsidiaries (the "Company"). The accompanying
consolidated financial statements have been prepared in conformity with
generally accepted accounting principles ("GAAP"), which have been applied on a
consistent basis.

Business

     The Company's principal subsidiary is Prime Bank (the "Bank") whose
principal business consists of attracting deposits and obtaining borrowings,
then converting those deposits and borrowings into various types of loans,
mortgage-backed securities, and other investments. These operations are
conducted through a branch network in Southeastern Pennsylvania. The Bank is
subject to competition from other financial institutions and it is also subject
to the regulations of certain federal agencies and undergoes periodic
examinations by those regulatory authorities.

Basis of Financial Statement Presentation

     The accompanying consolidated financial statements include the accounts of
the Company and its wholly-owned and majority-owned subsidiaries. All
significant intercompany balances and transactions have been eliminated in
consolidation. Certain amounts in prior years have been reclassified for
comparative purposes.

     In preparing the consolidated financial statements, management is required
to make estimates and assumptions that affect the reported amounts of assets and
liabilities as of the date of the balance sheet and revenues and expenses for
the period. Actual results could differ significantly from those estimates.
Material estimates that are particularly susceptible to significant change in
the near term relate to the determination of the allowance for loan losses and
the valuation of real estate acquired in connection with foreclosures or in
satisfaction of loans. In connection with the determination of the allowances
for loan losses and the estimated fair value of real estate owned, management
obtains independent appraisals for significant properties.

Cash and Cash Equivalents

     For purposes of the Consolidated Statements of Cash Flows, the Company
considers cash and cash equivalents to include cash, due from banks and
interest-bearing deposits with maturities of 3 months or less.

Investments, Mortgage-backed Securities and Other

     Securities classified as held-to-maturity are those securities in which the
Company has the ability and intent to hold the security until maturity and are
recorded at amortized cost, adjusted for the amortization of premiums and
discounts. All other securities not included in held-to-maturity are classified
as available-for-sale and are recorded at fair value.

     Unrealized holding gains and losses, net of the related tax effect, on
available-for-sale securities are excluded from earnings and are reported as a
separate component of stockholders' equity until realized. Transfers of
securities between categories are recorded at fair value at the date of
transfer.

     With the issuance of "A Guide to Implementation of Statement 115 Accounting
for Debt and Equity Securities," the Financial Accounting Standards Board has
allowed institutions to reassess the appropriateness of the classifications of
all securities and account for any resulting reclassifications at fair value.
The reclassifications should occur no later than December 31, 1995 and will not
call into question the intent of an institution to hold other debt securities to
maturity in the future.

     A decline in the fair value of any available-for- sale or held-to-maturity
security below cost that is deemed other than temporary is charged to earnings
resulting in the establishment of a new cost basis for the security.

     Premiums and discounts are amortized or accreted over the life of the
related security as an adjustment to yield using the effective interest 


                                       45


method. Dividend and interest income are recognized when earned. Realized gains
and losses are included in earnings and are derived using the specific
identification method for determining the cost of securities sold.

     The Company has one interest rate swap which is used to hedge the interest
rate risk of 7 year fixed certificated of deposits. The Company does not use
derivatives for trading purposes.

Real Estate Owned

     Real estate acquired in partial or full satisfaction of loans are
classified as Real Estate Owned ("REO"). Prior to transferring a real estate
loan to REO it is written down to the lower of cost or fair value. This
write-down is charged to the allowance for loan losses. Subsequently, REO is
carried at the lower of fair value less estimated costs to sell or carrying
value.

Land Acquired for Development and Resale

     Land acquired for development and resale represents land and construction
in progress and is carried at the lower of cost or net realizable value.

Property and Equipment

    Property and equipment are stated at cost, less accumulated depreciation.
Depreciation is computed using the straight-line method based upon the lesser of
the lease term (where applicable) or the estimated useful lives of the related
property, which range from 5 to 40 years. Maintenance and repairs are expensed
as incurred.

Loans Receivable

     Interest income is recognized on the accrual basis. Generally, loans are
placed on non-accrual status when the loan becomes past due by 90 days or more
as to principal or interest. After a loan is placed on non-accrual status, any
interest previously accrued but not yet collected is reversed against current
interest income. A loan is returned to accrual status only when the borrower has
brought principal and interest current and full collectability is reasonably
assured.

     Fees earned for servicing loans for others are reported as income when the
related loan payments are collected. Loan servicing costs are charged to expense
as incurred. If the Bank sells loans and continues to service such loans for the
investor, the computation of the gain or loss is adjusted to allow for a normal
servicing fee over the estimated remaining maturities of the loans sold. Normal
servicing fees are based on the minimum servicing rates of the relevant
federally-sponsored market makers or comparable rates for transactions with
other investors. The resulting deferral is amortized as an adjustment of
servicing fee income over a period generally not in excess of 7 years.

Loan Impairment

     The Company adopted the provisions of SFAS No. 114, Accounting by Creditors
for Impairment of a Loan and SFAS No. 118, Accounting by Creditors of Impairment
of a Loan - Income Recognition and Disclosures in 1995. SFAS No. 114 and 118
require that "impaired" loans be measured based on the present value of expected
future cash flows, discounted at the loan's effective interest rate or, as a
practical expedient, at the loans observable market price or the fair value of
the collateral if the loan is collateral dependent.

Mortgage Servicing Rights

     The Company adopted SFAS 122 "Accounting for Certain Mortgage Banking
Activities". SFAS 122 requires that a mortgage banking enterprise recognize, as
separate assets, rights to service mortgage loans. SFAS 122 requires that a
periodic assessment of its capitalized mortgage servicing rights (MSRs") for
impairment, based on the fair value of those rights.

     The carrying value of capitalized MSR's at December 31, 1995 was $260
thousand which approximated fair value. Fair value was determined by calculating
the discounted present value of estimated expected net future cash flows,
considering estimated prepayments and defaults, projected interest rates and
other factors. For purposes of evaluating and measuring impairment, capitalized
MSRs are aggregated into groups having homogeneous risk characteristics, based
on the attributes of the underlying loans, and are separately valued, using


                                       46


appropriate assumptions for each risk group. No valuation allowance was required
for capitalized MSRs at December 31, 1995.

Stock Based Compensation

     In 1995, the Financial Accounting Standards Board issued SFAS No. 123,
"Accounting for Stock Based Compensation." This statement encourages the
adoption of fair value accounting for stock options issued to employees.
Further, in the event that fair value accounting is not adopted, the statement
requires pro forma disclosures of net income and earnings per share as if fair
value accounting had been adopted. SFAS No. 123 is required to be adopted in
1996. Management currently expects that it will not adopt fair value accounting
for stock options issued to employees, and therefore does not expect the
adoption of this statement to materially affect the company's results of
operations or financial condition.

Loans Held for Sale

     The Bank has adopted a policy to sell off fixed rate single family
residential mortgage loans and adjustable rate mortgages which meet the
underwriting and securitization characteristics of certain market makers.
Conforming loans are transferred to loans held for sale and are valued at the
lower of cost or market.

Deferred Loan Fees, Net

     Loan origination fees, commitment fees and loan origination costs are
deferred and amortized as an adjustment to the yield over the life of the loan
in a manner which approximates the interest method.

Allowance for Loan Losses

     The allowance for loan losses is based on a periodic evaluation of the
portfolio and is maintained at a level that management considers adequate to
absorb losses known and inherent in the portfolio. Management considers a
variety of factors when establishing the allowance recognizing that an inherent
risk of loss always exists in the lending process. Consideration is given to the
impact of current economic conditions, diversification of the loan portfolio,
historical loss experience, delinquency statistics, results of detailed loan and
regulatory reviews, borrowers's financial and managerial strengths, the adequacy
of underlying collateral, and other relevant factors. The allowance for loan
losses is increased by the provision for loan losses and recoveries on
previously charged-off loans, and is reduced by actual charge-offs. While
management uses available information to recognize losses on loans, future
additions to the allowance for loan losses may be necessary based on changes in
economic conditions. In addition, various regulatory agencies as an integral
part of their examination process, periodically review the allowance for loan
losses. Such agencies may require the Company to recognize additions to the
allowance for loan losses based on their judgments of information which is
available to them at the time of their examination.

     A substantial portion of the Company's loans are secured by real estate in
the Company's market area. Accordingly, the ultimate collectibility of a
substantial portion of the Company's loan portfolio and the recoverability of a
substantial portion of the carrying amount of real estate owned is susceptible
to changes in economic and market conditions in the market area. However,
management believes that the allowance for loan losses is adequate and that the
value assigned to properties included in real estate owned and land acquired for
development and resale do not exceed their current estimated fair values less
estimated costs to sell.

Income Taxes

     The Company and its wholly owned subsidiaries file a consolidated federal
income tax return. Deferred income taxes result from recognizing items of income
or expense in one time period for tax reporting and in another for financial
reporting purposes.

     Effective January 1, 1993, the Company adopted the provisions of SFAS No.
109, Accounting for Income Taxes and has reported the cumulative effect of that
change in the method of accounting for income taxes in the 1993 consolidated
statement of operations. Under the asset and liability method of SFAS 109,
deferred tax assets and liabilities are recognized for the future tax
consequences attributable to differences between the financial statement
carrying amounts of existing assets and liabilities and their respective tax
bases and operating 


                                       47


loss and tax credit carryforwards. Deferred tax assets and liabilities are
measured using enacted tax rates expected to apply to taxable income in the
years in which those temporary differences are expected to be recovered or
settled. The effect on deferred tax assets and liabilities of a change in tax
rates is recognized in income in the period that includes the enactment date.

     The Bank has qualified under provisions of the Internal Revenue Code which
permit it to deduct from taxable income an allowance for bad debts based on a
percentage of taxable income before such deduction. The maximum amount of this
deduction is 8% of taxable income.

Capital

     The Federal Deposit Insurance Corporation Improvement Act of 1991
("FDICIA") regulations define specific capital categories based on an
institution's capital ratios. The capital categories, in declining order, are
"well capitalized," "adequately capitalized," "undercapitalized," "significantly
undercapitalized," and "critically undercapitalized".

     To be considered "adequately capitalized," an institution must generally
have a leverage ratio of at least 4%, a Tier 1 risk-based capital ratio of at
least 4%, and a total risk-based capital ratio of at least 8%. The Bank's
regulatory capital ratios exceed the "well capitalized" ratio requirements of
10% total risk-based capital, 6.0% Tier 1 risk-based capital and a 5.0% leverage
ratio.

Earnings per share

     Earnings per share have been calculated based on the weighted average
number of shares of common stock outstanding for the respective periods. Stock
options are considered common stock equivalents and are included in the
computation of the number of outstanding shares using the treasury stock method,
unless anti-dilutive. Earnings per share has been restated to reflect the stock
splits and stock dividends.

2. Acquisitions

     On August 27, 1993, the Company completed the acquisition from the
Resolution Trust Corporation ("RTC") of the Home Unity Penn Treaty branch. The
office is located in the Fishtown section of Philadelphia. At closing, the
Company assumed deposits of approximately $22.8 million and acquired assets
consisting primarily of value associated with the deposit base of approximately
$258 thousand, and cash, collateral loans and other assets of approximately $75
thousand.

     On March 25, 1994, the Company completed the acquisition from the RTC of
the Abraham Lincoln Fairless Hills branch, which is located in a suburb of
Philadelphia. At closing, the Company assumed liabilities of $20.1 million
consisting primarily of deposits of approximately $20.0 million and acquired
assets consisting primarily of value associated with the deposit base of
approximately $1.5 million, and cash and other assets of approximately $228
thousand.

     On September 16, 1994, the Company completed the acquisition from the RTC
of the Second National 18th & JFK and Chestnut Hill branches, which are located
in Philadelphia. At closing, the Company assumed deposits of approximately $62.1
million and acquired assets consisting primarily of value associated with the
deposit base of approximately $2.7 million, and cash, collateral loans and other
assets of approximately $96 thousand.

     All of the acquisitions were accounted for using the purchase method and
did not have a significant impact upon reported earnings in the year which the
acquisitions took place. Core deposit intangibles of $1.1 million were amortized
over 10 years and other intangibles of $3.1 million were amortized over 15
years.

3.  Stockholders' Equity

     OTS regulations require that mutual associations converting to stock form
of ownership establish a "Liquidation Account" in an amount equal to the total
net worth of the association as of the date of the latest balance sheet
contained in the final offering circular. Each eligible savings account holder
is entitled to a proportionate share (subaccount) of this amount in the event of
a complete liquidation of the association, and only in such event. This
subaccount is reduced if the subaccount holders' savings deposits fall below the
amount at the date of record and will cease to exist if the savings account is
closed. The liquidation account will never be increased despite 


                                       48


any increase after conversion in the related savings deposits of a subaccount
holder. At the time of its conversion to a stock form of ownership, the Bank's
liquidation account was approximately $18,737,000. The Bank's liquidation
account at December 31, 1995 was approximately $4,500,000.

     The creation and maintenance of the liquidation account does not restrict
use or application of any of the stockholders' equity accounts of the Bank
except that the Bank may not declare or pay any cash dividend on or repurchase
any of its common stock, if the effect of such dividend or repurchase would be
to cause the stockholders' equity of the Bank to be reduced below the aggregate
amount then required for the liquidation account or the regulatory net worth
requirement.

     The Company offers to its stockholders a Dividend Reinvestment and Stock
Purchase Plan, which provides participants with a method of reinvesting all or a
portion of cash dividends paid on shares of common stock in additional shares of
common stock without the payment of brokerage commissions or charges. Shares
purchased under such plan are purchased in the open market.

     The Board of Directors of the Company declared a special 10% stock dividend
to shareholders in the form of a dividend and was paid on February 1, 1996 to
shareholders on record on January 2, 1996. This is the third stock dividend in
the last three years that the Company has declared and paid.

4. Stock Option Plan

     The Company's Incentive Stock Option Plan provides for the grant of
incentive options to directors and certain employees of the Company and its
subsidiaries and the grant of non-incentive options to directors who are not
full-time employees of the Company and its subsidiaries. The option plan is
administered by a stock option committee which consists of three directors of
the Company, none of whom are eligible to receive options. The exercise price
under the option plan must be at least equal to the fair market value of the
shares on the date of grant, and no option may be exercisable after the
expiration of ten years from the date it is granted.

     Under the Company's original option plan, 367,356 shares of Common Stock
have been reserved for issuance, of which a total of 367,167 stock options have
been granted since inception of the plan at an option price of $4.32 per share
(after adjustment for the 10% stock dividends). The maximum number of shares
subject to the option plan may be adjusted for a change in capitalization or
reorganization. The option plan is designed primarily as an incentive for full
time employees responsible for the decision making, policy formation and
personnel supervision functions that most directly affect the earnings of the
Company and the welfare of its subsidiaries. Since the inception of the stock
option plan, 216,627 stock options were exercised and 12,345 stock options have
been forfeited.

     On December 21, 1994, the Board of Directors of the Company adopted an
Incentive Stock Option Plan ("Option Plan") also for the benefit of officers and
other full-time employees of the Company and its subsidiaries. The Option Plan
provides for the grant of non-incentive options to directors who are not full
time employees of the Company. The Option Plan was approved by the shareholers
at the April 19, 1995 annual meeting. Under the Option Plan, 388,978 shares of
common stock, par value $1.00 per share, have been reserved for issuance of
which a total of 99,000 shares have been granted at an option price of $17.95
per share as of December 31, 1995. The Board of Directors had also reserved
100,000 shares of common stock, par value $1.00 per share, for options granted
to one officer

     The following schedule summarizes stock option activity and status on an
after stock-split basis:

                                                              December 31,
- --------------------------------------------------------------------------------
                                                          1994            1995
- --------------------------------------------------------------------------------
Outstanding at beginning of period                      143,066         150,657
Granted                                                  85,628          94,000
Exercised                                               (78,037)           (110)
- --------------------------------------------------------------------------------
Outstanding at end of period                            150,657         244,547
================================================================================


                                       49


5. Investment Securities

     Investment securities at December 31, 1994 and 1995 were comprised of the
following (dollars in thousands):



                                                   1994                                                   1995
- ----------------------------------------------------------------------------------------------------------------------------
                                            Gross        Gross                               Gross        Gross
                                Amortized Unrealized   Unrealized      Fair    Amortized   Unrealized   Unrealized     Fair
                                 Cost       Gains       Losses        Value      Cost        Gains        Losses      Value
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                                 
Held to Maturity
- ---------------------------------------------------------------------------------------------------------------------------
State and municipal             $ 6,163     $  --       $   (283)    $ 5,880    $  --         $--        $   --      $  --
Small Business Association
  Certificates                    4,254        --             (1)      4,253       --          --            --         --
US Govt & US Govt Agency
  obligations                      --          --           --          --       11,830       141            --       11,971
Marketable equity securities:
  FHLB of Pittsburgh
    stock                          --          --           --          --        1,750        --            --        1,750
  FNMA stock                       --          --           --          --            3        --            --            3
  Atlantic Central Bankers                                                                  
    Bank Stock                     --          --           --          --           75        --            --           75
  Financial Institutions                                                                    
     Insurance Group Stock         --          --           --          --           50        --            --           50
- ----------------------------------------------------------------------------------------------------------------------------
                                $10,417     $  --       $   (284)    $10,133    $13,708     $ 141        $   --      $13,849
============================================================================================================================

Available for Sale
- ----------------------------------------------------------------------------------------------------------------------------
U.S. Government and
  U.S. Government
  Agency obligations            $47,140     $  --       $ (2,100)    $45,040    $ 6,124     $  16        $    (41)   $ 6,099
SBA Certificates                   --          --           --          --       17,233        55              (1)    17,287
Certificate of Deposits             187        --           --           187        477        --            --          477
Corporate Notes/Bonds             1,121           2           (6)      1,117       --          --            --         --
Marketable equity                                                                           
 securities:                                                                                
  Federal Home Loan Bank                                                                    
    of Pittsburgh Stock           2,471        --           --         2,471       --          --            --         --
  FNMA Stock                          3        --           --             3       --          --            --         --
  Atlantic Central Bankers                                                                  
    Bank Stock                       75        --           --            75       --          --            --         --
  Financial Institutions                                                                    
    Insurance Group Stock            50        --           --            50       --          --            --         --
- ----------------------------------------------------------------------------------------------------------------------------
                                $51,047     $     2     $ (2,106)    $48,943    $23,834     $  71        $    (42)   $23,863
============================================================================================================================


     Gross gains of $157,000, $0 and $341,000 and gross losses of $0, $168,000
and $363,000 were realized on sales of investment securities for the years ended
December 31, 1993, 1994 and 1995, respectively.

     At December 31, 1995, the Company had structured notes of $11,830,000 in
its securities held to maturity portfolio compared to $13,000,000 in its
securities available for sale portfolio at December 31, 1994 comprised of U.S.
Government Agency step-up notes. At December 31, 1995, a net unrealized gain of
$141,000 was associated with the Company's structured notes.

     The amortized cost and estimated market value of investments securities at
December 31, 1995, by contractual maturity are shown below (dollars in
thousands). Expected maturities will differ from contractual maturities because
borrowers may have the right to call or prepay obligations with or without call
or prepayment penalities.



                                                  HELD TO MATURITY            AVAILABLE FOR SALE
- -------------------------------------------------------------------------------------------------------
                                                               Weighted                        Weighted
                                         Amortized     Fair    Average   Amortized     Fair    Average
                                            Cost      Value     Yield       Cost      Value     Yield
- -------------------------------------------------------------------------------------------------------
                                                                                
Due in one year of less                   $ 2,952    $ 2,998    5.43%     $ 2,477    $ 2,481    7.21%
Due after one year through five years       8,878      8,973    5.41%       5,210      5,181    7.65%
Due after five years through ten years       --         --        --        8,454      8,486    9.09%
Due after ten years                          --         --        --        7,693      7,715    8.64%
- -------------------------------------------------------------------------------------------------------
                                           11,830     11,971    5.12%      23,834     23,863    8.43%



                                       50



                                                                                
Marketable equity securities                1,878      1,878    6.42%        --         --       --
- -------------------------------------------------------------------------------------------------------
                                          $13,708    $13,849    5.30%     $23,834    $23,863    8.43%
=======================================================================================================


6. Mortgage-backed Securities

     Mortgage-backed securities at December 31, 1994 and 1995 were comprised of
the following (dollars in thousands):



                                                   1994                                             1995
- ------------------------------------------------------------------------------------------------------------------------
                                         Gross       Gross                               Gross        Gross
                           Amortized   Unrealized  Unrealized    Fair      Amortized   Unrealized   Unrealized    Fair
                             Cost        Gains       Losses      Value       Cost        Gains        Losses      Value
- ------------------------------------------------------------------------------------------------------------------------
                                                                                             
GNMA pass-through
  certificates             $   --      $  --       $    --       $   --      $    22    $  --       $   --       $    22
FHLMC pass-through
  certificates                 --         --            --           --          207       --             (1)        206
Collateralized mortgage
  obligations                  --         --            --           --       80,855      1,031          (69)     81,817
- ------------------------------------------------------------------------------------------------------------------------
                           $   --      $  --       $    --       $   --      $81,084    $ 1,031     $    (70)    $82,045
========================================================================================================================

Available for Sale
- ------------------------------------------------------------------------------------------------------------------------
GNMA pass-through
  certificates             $ 15,720    $     1     $    (966)    $ 14,755    $11,773    $    87     $    (91)    $11,769
FHLMC pass-through
  certificates                7,968       --            (537)       7,431      4,962         16          (86)      4,892
FNMA pass-through
  certificates               14,018       --            (484)      13,534     10,062         41          (32)     10,071
Mortgage pass-through
  obligations                   178       --              (8)         170        158       --           --           158
Collateralized mortgage
  obligations                91,079       --          (6,516)      84,563     28,615         27         (793)     27,849
- ------------------------------------------------------------------------------------------------------------------------
                           $128,963    $     1     $  (8,511)    $120,453    $55,570    $   171     $ (1,002)    $54,739
========================================================================================================================


     Gross gains of $0, $0 and $481,000 and gross losses of $0, $0 and $16,000
were realized on sales of mortgage-backed securities for the years ended
December 31, 1993, 1994 and 1995, respectively.

     On December 22, 1995, the Company reclassified $11,112,000 in debt
securities from held to maturity to available for sale. The net unrealized gain
at the time of reclassification was $17,000.

     Interest rate risk is reduced through investments in medium term
Collateralized Mortgage Obligations ("CMOs") and Adjustable Rate Mortgages.
Approximately 96% of the CMO investments are U.S. Agency or backed by U.S.
Agency collateral and have average lives less than 4.7 years. The market value
of mortgage-backed securities are inversely related to interest rates, market
values generally rise as interest rates fall, and fall as interest rates rise.
Prepayment speeds, which are partly a function of interest rates, also influence
mortgage-backed security performance.

7. Loans Receivable

     Loans receivable at December 31, 1993, 1994 and 1995 were comprised of the
following (dollars in thousands):

                                            1993          1994          1995
- --------------------------------------------------------------------------------
First mortgage loans:
  Residential:
    One to four units                     $ 123,400     $ 140,065     $ 157,816
    Over four units                           4,648         4,148         1,597
  Commercial and land                        49,507        62,240        66,024
  Construction (net of loans in
   process of $17,291, $17,148 and
   $17,033)                                  40,713        34,395        25,231
- --------------------------------------------------------------------------------
      Total first mortgage loans            218,268       240,848       250,668
- --------------------------------------------------------------------------------
Other loans:
  Commercial                                 35,990        35,350        35,666
  Installment                                46,379        52,249        61,433
  Loans on savings accounts                   1,135         1,464         1,119
- --------------------------------------------------------------------------------
    Total other loans                        83,504        89,063        98,218
- --------------------------------------------------------------------------------
    Total loans                             301,772       329,911       348,886


                                       51



Deferred loan fees                           (1,752)       (1,298)         (392)
Allowance for possible loan losses           (3,966)       (4,285)       (3,764)
- --------------------------------------------------------------------------------
Total loans receivable, net               $ 296,054     $ 324,328     $ 344,730
================================================================================

     At December 31, 1994 and 1995, the principal amounts of outstanding loans
on a non-accrual basis was approximately $4,320,000 and $2,980,000. Interest
income not accrued for non-accrual loans for the years ended December 31, 1993,
1994 and 1995 was approximately $350,000, $299,000 and $246,000, respectively.

     At December 31, 1995, there were no loans for which impairment was required
to be recognized under SFAS No. 114 and 118.

     The Bank is principally a local lender and therefore has a significant
concentration of loans to borrowers who reside in and/or which are
collateralized by real estate located primarily in Philadelphia, Montgomery and
Bucks counties.

     In addition, the Company has taken a deed in lieu of foreclosure of a
condominium project of approximately $10.1 million. Such amounts are classified
as land acquired for development and resale. Interest income not recorded on the
project was approximately $800,000 for the year ended December 31, 1995.

     The following is a summary of the activity in the allowance for loan losses
for the years ended December 31, 1993, 1994, and 1995 (dollars in thousands):

                                              1993          1994          1995
- --------------------------------------------------------------------------------
Balance at beginning of period              $ 3,202       $ 3,966       $ 4,285
Provision for loan losses                     1,442         1,243           644
Recoveries                                      173           126           183
Losses charged against allowance               (851)       (1,050)       (1,348)
- --------------------------------------------------------------------------------
Balance at end of period                    $ 3,966       $ 4,285       $ 3,764
================================================================================

     The following is an analysis of loans to directors and officers for the
years ended December 31, 1995 (dollars in thousands):

                                                                          1995
- --------------------------------------------------------------------------------
Balance at beginning of period                                          $ 2,653
Additions                                                                   539
Repayments                                                                 (534)
- --------------------------------------------------------------------------------
Balance at end of period                                                $ 2,658
================================================================================

     The loans to directors and officers are based upon substantially the same
underwriting criteria as those generally used by the Bank and do not involve
more than the normal risk of collectibility or present other unfavorable
features. At December 31, 1993, 1994 and 1995, the outstanding loans to
directors and officers was $2,094,000, $2,653,000 and $2,658,000 respectively.

     At December 31, 1993, 1994 and 1995, the Bank was servicing loans for
others in the amount of $33,790,000, $34,462,000, and $17,649,000 respectively.
Loan servicing income for the years ended December 31, 1993, 1994, and 1995 was
$(28,000), $123,000, and $217,000 respectively.

8. Property and Equipment

     Property and equipment, less accumulated depreciation and amortization, are
summarized by major classification at December 31, 1994 and 1995 as follows
(dollars in thousands):

                                                            1994          1995
- --------------------------------------------------------------------------------
Land                                                     $    606      $    606
Buildings                                                   7,009         7,166
Furniture and equipment                                     4,906         6,210
Leasehold improvements                                        567           568
- --------------------------------------------------------------------------------
                                                           13,088        14,550
Less accumulated depreciation and amortization             (4,191)       (5,321)
- --------------------------------------------------------------------------------


                                       52



$                                                        $  8,897      $  9,229
================================================================================

     Depreciation expense for the years ended December 31, 1993, 1994 and 1995
was $828,000, $939,000 and $1,151,000, respectively.

9. Deposits

     Deposits at December 31, 1994 and 1995 consisted of the following (dollars
in thousands):

                                         1994                     1995
- --------------------------------------------------------------------------------
                              Interest            % of  Interest            % of
                               Rate     Amount   Total   Rate     Amount   Total
- --------------------------------------------------------------------------------
NOW accounts                   1.49%  $ 23,487   5.25%   1.22%  $ 25,884   5.43%
Money market deposit accounts  2.94%    80,007  17.87%   3.73%    93,580  19.64%
Passbook and club accounts     2.04%    66,293  14.81%   2.05%    61,363  12.88%
Commercial checking accounts     --     35,451   7.92%     --     44,366   9.31%
                                      -------- -------          -------- -------
                                       205,238  45.85%           225,193  47.26%
                                      -------- -------          -------- -------


IRA accounts                   5.43%    55,420  12.38%    5.87%   56,157  11.78%
14 to 31 day certificates      4.39%       149   0.03%    5.96%      462   0.10%
91 day certificate accounts    3.94%     5,301   1.18%    5.21%   11,374   2.39%
Certificates with a
  $100,000 minimum balance
  1 to 57 month maturities     5.33%    27,421   6.13%    5.67%   26,095   5.48%
6 month certificates           4.00%    28,914   6.46%    4.61%   17,807   3.74%
9 month certificates           5.72%     5,517   1.23%    5.06%   28,653   6.01%
18 month certificates          6.16%     1,825   0.41%    5.92%   11,027   2.31%
12 to 24 month certificates    3.86%    38,587   8.62%    4.98%   24,052   5.05%
30 to 60 month certificates    5.53%    69,479  15.52%    5.34%   64,357  13.50%
72 to 120 month certificates   5.86%     9,800   2.19%    5.98%   11,362   2.38%
                                      -------- -------          -------- -------
                                       242,413  54.15%           251,346  52.74%
                                      -------- -------          -------- -------
                                      $447,651 100.00%          $476,539 100.00%
                                      ======== =======          ======== =======

A summary of certificates by maturity at December 31, 1995 follows (dollars in
thousands):

         Years Ending December 31,                Amount      % of Total
- ------------------------------------------------------------------------
                  1996                          $166,370        58.20%
                  1997                            28,625        14.37%
                  1998                            19,300         6.88%
                  1999                            14,232         5.84%
                  Thereafter                      22,819         9.08%
- ------------------------------------------------------------------------
                                                $251,346        100.00%
========================================================================

     Interest expense on deposit accounts for the years ended December 31, 1993,
1994, and 1995 as follows (dollars in thousands):

                                                  1993       1994       1995
- ----------------------------------------------------------------------------
NOW accounts                                   $    281   $    291   $    284
Money market deposit accounts                     1,908      2,171      3,161
Passbook and club accounts                        1,331      1,334      1,291
Time deposits                                     8,994      9,923     13,594
- -----------------------------------------------------------------------------
                                               $ 12,514   $ 13,719   $ 18,330
=============================================================================

                                       53



10. Advances from Federal Home Loan Bank of Pittsburgh

     Under terms of its collateral agreement, the Bank is required to maintain
otherwise unencumbered qualifying assets in an amount of at least as much as
advances from The Federal Home Loan Bank of Pittsburgh. The advances had
maturities and weighted interest rates as follows at December 31, 1994 and 1995
(dollars in thousands):

                                            December 31,
- --------------------------------------------------------------------------------
                                   1994                   1995
- --------------------------------------------------------------------------------
                                        Weighted                 Weighted
                                        Interest                 Interest
Maturing Period            Amount         Rate      Amount         Rate
- --------------------------------------------------------------------------------
1995                        $2,000       5.89%      $  --            --
1996                         2,000       4.82%       12,000        5.79%
1998                         2,000       5.43%        2,000        5.43%
- --------------------------------------------------------------------------------
                            $6,000       5.38%      $14,000        5.74%
================================================================================

11. Other Borrowed Money

     Other borrowed money at December 31, 1993, 1994 and 1995 was comprised of
the following (dollars in thousands):

                                                   1993      1994      1995
- --------------------------------------------------------------------------------
Securities sold under agreements to repurchase 
  with a weighted average interest rate of 
  3.35% in 1993, 6.27% in 1994 and 5.75%
  in 1995                                        $16,914   $53,381   $34,844

Repo plus agreements with the Federal Home 
  Loan Bank of Pittsburgh with a weighted 
  average interest rate of 0% in 1993, 0%
  in 1994 and 5.79% in 1995                          --        --     20,000

Mortgage loans, secured by real estate payable 
  in monthly installments, bearing interest at 
  a weighted interest rate of 4.50% in 1993,
  6.38% in 1994 and 0.00% in 1995                    350       329       --
- --------------------------------------------------------------------------------
                                                 $17,264   $53,710   $54,844
================================================================================

     The Bank has entered to repurchase agreements which are collateralized by
investment and mortgage-backed securities with a carrying value, including
accrued interest of $17,844,000, $58,344,000 and $46,386,000 at December 31,
1993, 1994 and 1995, respectively. The market value of the underlying collateral
was $17,756,000, $54,823,000 and $44,599,000 at December 31, 1993, 1994 and
1995, respectively. The maximum balance of repurchase agreements outstanding at
any month-end during the year was $16,914,000, $53,381,000, and $54,844,000 at
December 31, 1993, 1994 and 1995 and the average balance outstanding for the
year was $3,636,000, $23,575,000 $50,229,000 for the years 


                                       54


ended December 31, 1993, 1994 and 1995, respectively.

     The foregoing includes repurchase agreements with the Federal Home Loan
Bank of Pittsburgh under its repo plus program. These agreements do not identify
specific securities as collateral.

12. Employee Benefit Plans

     The Bank's defined benefit plan was terminated and all plan liabilities
were rolled over into the Company's retirement savings plan (401(k) Savings
Plan).

     Under the 401(k) plan employees can contribute up to 15% of their
compensation to this plan. The Bank contributes 50% of the employee contribution
up to 6% of compensation. The Bank contributed $224,000, $223,000 and $210,000
into this plan during the years ended December 31, 1993, 1994 and 1995,
respectively. The plan also includes a profit sharing feature. Under this
feature, all eligible employees share in the Company's profit sharing
contributions. The Bank contributed 66 2/3% of the employee's contribution up to
6% of compensation. The contributions for 1993, 1994 and 1995 were $98,000,
$168,000 and $134,000, respectively.

     The Bank has entered into individual contracts with two senior executives
to provided supplemental benefits after retirement. The benefit under one
contract is based on the executive's average annual compensation for five years
offset by social security and qualified retirement plan payments. The second
contract provides a flat benefit offset by social security and regular
retirement plan payments. The benefits provided under these individual contracts
are not funded. The amounts expensed for these contracts for the years ended
December 31, 1993, 1994 and 1995 were $254,000, $190,000 and $0.

     The Company does not provide post-retirement benefits nor post-employment
benefits to its employees other than the 401(k) Savings Plan as may be required
by applicable law.

13. Income Taxes

     The provision (and benefit) for income taxes for the years ended December
31, 1993, 1994 and 1995 consisted of the following (dollars in thousands):

                                     1993           1994         1995
- --------------------------------------------------------------------------------
          Current:
            State                   $   644        $  286       $  543
            Federal                   3,169         2,592        2,693
- --------------------------------------------------------------------------------
                                      3,813         2,878        3,236

          Deferred:
            State                       (24)         --           --
            Federal                    (440)          263          262
- --------------------------------------------------------------------------------
                                       (464)          263          262
- --------------------------------------------------------------------------------
                                    $ 3,349        $3,141       $3,498
================================================================================

     The provision for income taxes for the years ended December 31, 1993, 1994
and 1995 differed from the statutory rate due to the following (dollars in
thousands):

                                            1993        1994        1995
- --------------------------------------------------------------------------------
          Pretax income                  $ 8,733     $ 8,949     $ 9,351
- --------------------------------------------------------------------------------
          Tax at statutory rate            2,982       3,043       3,179
          Tax exempt interest                (17)        (97)       (123)
          State taxes, net of federal
            benefit and other                425         189         358
          Other, net                         (41)          6          84
- --------------------------------------------------------------------------------
                                         $ 3,349     $ 3,141     $ 3,498
================================================================================

     Deferred income taxes result from temporary differences in recording
certain revenues and expenses for financial reporting purposes. The deferred tax
assets at December 31, 1993, 1994, and 1995 consisted of the following debits
and (credits):

                                         1993      1994      1995
- --------------------------------------------------------------------------------
          Deferred tax assets
          Provision for loan losses
           and REO losses              $1,354    $1,471    $1,217
          Deferred loan fees              596       589       401
          Deferred
           compensation                   465       525       514
          Valuation adjustment
           for debt securities            204     3,953       862
          Other, net                      270       300       362
- --------------------------------------------------------------------------------
          Gross deferred tax
           assets                       2,889     6,838     3,405
- --------------------------------------------------------------------------------

          Deferred tax liabilities
          Loss on sale of loans            51        36        23
          FDIC insurance
           premium                       --         203       268
          Valuation adjustment
           for debt securities           --         179      --
          Depreciation                    246       342       383
          Other                            25        25        31
- --------------------------------------------------------------------------------
          Gross deferred tax
           liabilities                    322       785       705
- --------------------------------------------------------------------------------
          Net deferred tax
           assets                      $2,567    $6,053    $2,700
================================================================================


                                       55


     Included in the table above is the effect of certain temporary differences
for which no deferred tax expense or benefit was recognized. Such items
consisted primarily of unrealized losses on certain investments in debt and
equity securities accounted for under SFAS 115,

     In January 1996 the Bank settled its outstanding case with the IRS in
connection with the examination of its 1980 and subsequent tax year returns. The
United States Tax Court ruled in favor of the IRS on the issue of the
permissibility of reducing the basis of assets by the early withdrawal penalty
on savings certificates. The Bank had previously accrued the estimated liability
for the amount of interest due relating to this issue, and the actual amount
payable will not be materially different.

     The realizability of deferred tax assets is dependent upon a variety of
factors, including the generation of future taxable income, the existence of
taxes paid and recoverable, the reversal of deferred tax liabilities and tax
planning strategies. Based upon these and other factors, management believes it
is more likely than not that the Company will realize the benefits of these
deferred tax assets.

     As discussed in note 1, the Company adopted SFAS No. 109 as of January 1,
1993. The cumulative effect of this change in accounting for income taxes of
$1,055,000 has been calculated as of January 1, 1993 and is reported separately
in the consolidated statement of operations for the year ended December 31,
1993.

     Retained earnings at December 31, 1995, the latest tax year end, include
earnings of approximately $7.7 million representing bad debt deductions for
which no provision for federal income taxes has been made.

14. Fair Value of Financial Instruments

     The Company is required to disclose information about the fair value of
financial instruments.

     The limitations on the making of estimates of fair value are: Estimates are
made at a specific point in time, based upon, where available, relevant market
prices and information about the financial instruments. For a substantial
portion of the Company's financial instruments, no quoted market exists.
Therefore, estimates of "fair value" are based on a number of subjective
assumptions. Such assumptions include perceived risks associated with these
financial instruments, market rates of discount, and expected durations. Given
the uncertainties associated with these estimates, the reported "fair values"
represent estimates only and, therefore, cannot be compared to the historical
accounting model. Use of different assumptions would likely result in different
"fair value" estimates.

     Under SFAS 107, the fair value of deposit accounts with no stated maturity
is equal to their carrying amount. This approach excludes significant benefits
that result from the low-cost funding provided by such deposits.

     The following methods and assumptions were used to estimate the fair value
of each major classification of financial instruments at December 31, 1995:

          Cash and Short Term Investments: Current carrying amounts approximate
          estimated fair value.

          Securities: Current quoted market prices are used to determine fair
          value.

          Net Loans: The fair value of loans was estimated using a duration
          method which approximates the effect of discounting the estimated
          future cash flows over the expected repayment periods for loans using
          rates which consider credit risk, servicing costs and other relevant
          factors.

          Deposits with no stated maturity: Current carrying amounts approximate
          estimated fair value.

          Time Deposits: Fair value was estimated using a duration method which
          approximates the effect of discounting the estimated future cash flows
          over the expected periods using rates which consider alternative
          borrowing costs, servicing costs and other relevant factors.

          Other Borrowed Funds: Fair value was estimated using a duration method
          which approximates the effect of discounting the 


                                       56


          estimated cash flows over the expected periods using rates which
          consider alternative borrowing costs.

     Off-balance sheet financial instruments: Commitments to extend credit and
standby letters of credit carry current market interest rates if converted to
loans. Because commitments to extend credit and standby letters of credit, the
majority of which carry current interest rates, are generally unassignable by
either the Bank or the borrower, they only have value to the Bank and the
borrower. However, the estimated net amount payable (receivable) represents the
fees currently charged to enter into similar agreements, taking into account the
remaining term of the agreement and the present credit risk assessment of the
counter-party.

     The Company enters into derivative instruments primarily to hedge the
interest rate risk associated with various assets and liabilities. Such hedge
instruments generally take the form of interest rate swaps. In part through the
use of these instruments, the Company strives to be essentially insensitive to
changes in interest rates within reasonable ranges (i.e., plus or minus 200
basis points). Such instruments are subject to the same type of credit and
market risk as other financial instruments, and are monitored and controlled in
accordance with the Company's credit and risk management policies.

     On May 4, 1994, the Company entered into an interest rate swap with the
Federal Home Loan Bank of Pittsburgh ("FHLB" ) for $5,000,000 notional amount
with a term of 6 years due May 6, 2000. The swap hedges approximately $5,000,000
in 7 year fixed rate retail CD's with a remaining term to maturity of 6.1 years.
FHLB pays the Company a fixed rate of 7.01% and the Company in turn pays FHLB a
floating rate based on the London Interbank Offered Rate ("Libor") which as of
December 31, 1995 was 5.938%.

Estimated
Fair Value of Financial Instruments     Carrying Amount        Fair Value
- --------------------------------------------------------------------------------
                                                (dollars in millions)
Financial Assets:
         Cash                             $   48.0             $   48.0
         Investments                          37.5                 37.5
         Mortgage-backed securities          135.9                135.8
         Net Loans(A)                        351.5                354.1
                                                               
Financial Liabilities:                                         
         Deposits with no stated                               
            maturity                         225.2                225.2
         Time Deposits                       251.3                251.2
         Other Borrowed Funds and FHLB                         
            Advances                          68.8                 68.8


                                       57



(A) The carrying amount of net loans includes loans receivable net and loans
held for sale.

                                         Contract or        Net Amount
                                         Notional Amount    Payable (Receivable)
                                         ---------------    --------------------
Off-balance sheet financial 
  instruments:
    Commitments to extend credit             20.2              0.1
    Standby letters of credit                 1.6               --
    Commercial loan commitments              12.2              0.3
    Loan commitments                          4.9               --
    Loans in process for construction    
      loans                                  17.0               --
    Interest rate swap                        5.0             (0.3)
                                        

15. Commitments and Contingencies

     In the normal course of business, the Company enters into financial
instruments which are not recorded in the consolidated financial statements but
are required to meet the financing needs of its customers and to reduce its own
exposure to fluctuations in interest rates. These financial instruments include
commitments to extend credit and standby letters of credit. Those instruments
involve, to varying degrees, elements of credit and interest rate risk in excess
of the amount recognized in the statement of financial position. The contract or
notional amounts of those instruments reflect the extent of involvement the
Company has in particular classes of financial instruments.

     The Company's exposure to credit loss in the event of non-performance by
the other party to the financial instrument for commitments to extend credit and
standby letters of credit is represented by the contractual amount of those
instruments. The Company uses the same credit policies in making commitments and
conditional obligations as it does for on-balance sheet instruments.

     The following is a summary of significant commitments and contingent
liabilities:


                                       58


                                                       December 31,
- --------------------------------------------------------------------------------
                                                 1994               1995
- --------------------------------------------------------------------------------
Loan commitments:
   Fixed rate (rates ranging                 $ 1,168,000        $ 2,195,000
     from 7.25% to 9.63% in 1994
     and 6.13% to 8.50% in 1995)
   Variable rate (rates ranging                2,867,000          2,735,000
     from 4.88% to 8.50% in 1994
     and 6.38% to 9.95% in 1995)
Commercial loan commitments                    5,618,000         12,163,000
Standby letters of credit                      3,506,000          1,621,000
Commitments to extend credit                   6,228,000         20,211,000
Commitments to sell residential loans            165,000               --
Construction loans in process                 17,148,000         17,033,000

     The Bank is required to maintain certain average reserve balances as
established by the Federal Reserve Bank Board. The amounts of these reserve
balances for the reserve computation periods which included December 31, 1994
and 1995 were $1,760,000 and $3,060,000, respectively, which amounts were
satisfied through the restriction of vault cash.

     The Company is party to certain claims and litigation arising in the
ordinary course of business. In the opinion of management, the resolution of
such claims and litigation will not materially affect the consolidated financial
position or results of operations. The Company has entered into employment
agreements with certain officers, which range from three to five years. Under
the terms of such agreements, the Company was obligated on December 31, 1995 to
pay, under current base salary levels, an aggregate amount of $2,539,766 over
the remaining term. In the event employment is terminated under circumstances as
defined by the agreements, the employees may be entitled to severance pay equal
to between 1.00 and 2.99 times their base salaries.

     In connection with the operation of certain branch offices, the Bank has
entered into operating leases for periods ranging from one to five years. Total
rental expense for the years ended December 31, 1993, 1994 and 1995 was
$155,000, $200,000, and $357,000, respectively. Future minimum lease payments
under such operating leases are $399,000, $403,000, $391,000, $346,000, and
$227,000 for the years ended December 31, 1996 through 2000, respectively.


                                       59


                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

16. Parent Company Financial Information

     Presented below are the parent company only financial statements as of
December 31, 1994, and 1995 (dollars in thousands):

                               Prime Bancorp, Inc.
                              (parent company only)
                        Statements of Financial Condition

                                                               December 31,
- --------------------------------------------------------------------------------
                                                             1994       1995
- --------------------------------------------------------------------------------
Assets:
  Cash on deposit with subsidiary                          $   660    $   599
  Investments in bank subsidiaries                          42,590     50,101
  Investments in non-bank subsidiaries                       4,830      6,048
- --------------------------------------------------------------------------------
    Total Assets                                           $48,080    $56,748
================================================================================
Liabilities and stockholders' equity:
  Liabilities:
    Other liabilities                                          439        501
- --------------------------------------------------------------------------------
       Total liabilities                                       439        501
- --------------------------------------------------------------------------------

Shareholders'equity:
  Common stock                                               3,890      3,890
  Additional paid-in capital                                30,455     30,455
  Retained earnings                                         14,111     22,717
  Treasury stock (184,063 shares at cost)                     (815)      (815)
- --------------------------------------------------------------------------------
    Total stockholders' equity                              47,641     56,247
- --------------------------------------------------------------------------------
    Total liabilities and stockholders' equity             $48,080    $56,748
================================================================================

                            Statements of Operations
                                                           December 31,
- --------------------------------------------------------------------------------
                                                   1993        1994        1995
- --------------------------------------------------------------------------------
Income:
  Dividends and interest from
    subsidiary                                    $  681      $2,928      $3,008
  Equity in undistributed income
    of subsidiaries                                5,878       2,919       2,875
- --------------------------------------------------------------------------------
    Total income                                   6,559       5,847       5,883
Operating expense                                     80          39          30
- --------------------------------------------------------------------------------
Net income                                        $6,479      $5,808      $5,853
================================================================================

                            Statements of Cash Flows

Cash flows from operating activities:
  Net income                                         $ 6,479   $ 5,808  $ 5,853
  Adjustments to reconcile net income to net cash
   provided by operating activities:
     Equity in undistributed income of subsidiaries   (5,878)   (2,919)  (2,875)
     Increase (decrease) in liabilities                   (6)      (20)       3
- -------------------------------------------------------------------------------
        Net cash provided by net operating activities    595     2,869    2,981
- -------------------------------------------------------------------------------

Cash flows from investing activities:
  Contribution to subsidiaries                             0    (1,000)    (750)
- -------------------------------------------------------------------------------
     Cash used in investing activities                     0    (1,000)    (750)

Cash flows from financing activities:
  Stock options exercised                                327       333        0
  Cash dividends paid                                 (1,778)   (1,763)  (2,292)
- -------------------------------------------------------------------------------
     Net cash used in financing activities            (1,451)   (1,430)  (2,292)
- -------------------------------------------------------------------------------
     Net increase in cash                               (856)      439      (61)

Cash and cash equivalents:
  Beginning of year                                    1,077       221      660
  End of year                                        $   221   $   660  $   599
===============================================================================
Supplemental disclosure of cash flow information:
Tax benefit from exercise of stock options           $    66   $    41  $  --


                                       60



                  Management's Statement on Financial Reporting

Management of Prime Bancorp, Inc. is responsible for establishing and
maintaining an effective internal control structure over financial reporting
presented in conformity with both generally accepted accounting principles and
the Federal Financial Institutions Examination Council instructions for
Consolidated Reports of Condition and Income (Thrift Financial Report
instructions). The structure contains monitoring mechanisms, and actions are
taken to correct deficiencies identified.

There are inherent limitations in the effectiveness of any internal control
structure, including the possibility of human error and the circumvention or
overriding of controls. Accordingly, even an effective internal control
structure can provide only reasonable assurance with respect to financial
statement preparation. Further, because of changes in conditions, the
effectiveness of an internal control structure may vary over time.

Management assessed the Company's internal control structure over financial
reporting presented in conformity with both generally accepted accounting
principles and call report instructions as of December 31, 1995. This assessment
was based on criteria for effective internal control over financial reporting
described in Internal Control - Integrated Framework issued by the Committee of
Sponsoring Organizations of the Treadway Commission. Based on this assessment,
management believes that, as of December 31, 1995, the Company maintained an
effective internal control structure over financial reporting presented in
conformity with both generally accepted accounting principles and Thrift
Financial Report instructions.



_______________________________              ___________________________________
Erwin T. Straw, President & CEO              Walter L. Tillman, Jr. EVP & COO



                                       61




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

     Not applicable

                                    Part III

Item 10. Directors and Executive Officers of the Registrant.

     The information contained under the caption "Election of Directors" on
pages 4 through 6 of the Company's Proxy Statement dated March 18, 1996 is
incorporated herein by reference thereto.

     The Bylaws of the Company currently provide that the Board of Directors
shall consist of seven members, In accordance with the Certificate of
Incorporation and the Bylaws, the Board of Directors is divided into three
classes as nearly equal in number as possible. One class of directors is to be
elected annually. The members of each class are to be elected for a term of
three years and until their successors are elected and qualified.

     The class of directors serving until 1997 are Frederick G. Betz, Oskar R.
Huber and David H. Platt. The class of directors serving until 1998 consists of
Joseph G. Markmann, Ernest Larenz and Joseph A. Fluehr, III. The class of
directors with terms expiring at this year's Annual Meeting are Mrs. Dorothy M.
Bernhard and Messrs Raymond Weinmann and Erwin T. Straw. The Board has nominated
Messrs. Raymond L. Weinmann and Erwin T. Straw for re-election at the 1996
Annual Meeting, each for a three-year term ending at the 1999 Annual Meeting and
until their successors are elected and qualified. Under Article III, Section 16
of the Company's Bylaws, a director may not serve beyond the annual meeting
following the date on which such director attains the age of 70. Because current
directors Dorothy M. Bernhard and Joseph G. Markmann have reached age 70, they
are ineligible to serve as directors following the 1996 Annual Meeting of
Stockholders. The Board of Directors of the Company on December 13, 1995 adopted
resolutions accepting the resignation of Oskar R. Huber whose term expires in
1997 and appointing James J. Lynch to fill the vacancy created by the
resignation of Mr. Huber from the Board of Directors effective January 29, 1996.
The Company has no reason to believe that any of the nominees will be
unavailable for election; however, should any nominee become unavailable for any
reason, the Board of Directors may designate a substitute nominee. The proxy
agents intend (unless authority has been withheld) to vote for the election of
the Company's nominees.


The following table sets forth certain information regarding management's
nominees for the Board of Directors of Prime Bancorp all of whom are currently
serving as directors of Prime Bancorp.

                                                          Term of
                                   Position(s) Held     Director of    Office as
                                  with Prime Bancorp   Prime Bancorp   Director
        Name              Age       and Prime Bank         Since       to Expire
- --------------------------------------------------------------------------------


                                       62



Raymond L. Weinmann....    54        Director of           1994             1999
                                     Prime Bancorp and
                                     Prime Bank

Erwin T. Straw.........    66        Chairman of the       1988             1999
                                     Board of Prime
                                     Bancorp and Prime
                                       Bank

     The following table sets forth certain information regarding the members of
the Board of Directors who are continuing in office.

Joseph A. Fluehr, III..    50         Secretary of Prime    1988            1998
                                      Bancorp and Director
                                      of Prime Bancorp and
                                      Prime Bank

Ernest Larenz..........    64         Director of Prime     1988            1998
                                      Bancorp and Prime
                                      Bank


Frederick G. Betz......    66         Director of Prime     1988            1997
                                      Bancorp and Prime
                                      Bank

James E. Lynch.........    46         President, Chief      1988            1997
                                      Executive Officer
                                      and Director of Prime
                                      Bancorp and Prime
                                      Bank

David H. Platt.........    47         Director, Prime       1988            1997
                                      Bancorp and Prime
                                      Bank

     The business experience during at least the last five years for each of the
nominees and each of the directors continuing in office is as follows:

     Mr. Betz served as a director of Cheltenham from 1988 until the
merger/conversion. Presently he is President of Fred Betz and Sons, Inc., a
custom home building company located in Southampton, Pennsylvania.

     Mr. Fluehr served as a director of North East from 1983 until the date of
the merger/conversion. He is a funeral director and the owner of the Joseph A.
Fluehr,III Funeral Home in Richboro, Pennsylvania. He is also the Chairman of
the Board of Trustees of St. Mary's Medical Center, a division of the Franciscan
Health System, in Langhorne, PA and a Director of St. Joseph's Home for the
Aged, Holland, PA.

     Mr. Straw served as President and Chief Executive Officer of Cheltenham
Federal Savings and Loan Association ("Cheltenham") from January 1985 until the
date of the merger/conversion. Prior to joining Cheltenham, Mr. Straw was
employed for 24 years with Cheltenham Bank, ultimately serving as a Vice
President. Prior thereto, Mr. Straw spent six years with Household International
as a manager in the consumer finance industry.

     Mr. Larenz served as a director of North East from 1976 until the date of
the merger/conversion. He is the President of Medicare Management Nursing Homes
which is responsible for the operation of various nursing homes. He is also a


                                       63



builder/developer of residential and commercial properties.

     Mr. Lynch served as Executive Vice President of MidLantic Bank from 1994 to
1995. Prior thereto, Mr. Lynch has held various positions within Continental
Bank culminating as President from 1992 to 1994. He helped orchestrate
Continental's merger with MidLantic. Prior thereto, Mr. Lynch was with First
Pennsylvania Bank from 1968 to 1976.

     Mr. Platt served as a director of North East from 1983 until the
merger/conversion. He is the President of Somerton Springs Pro-Golf Shoppes
which has ten golf shops and two golf facilities throughout the Delaware Valley
area. He is also President of the Ballroom at Somerton Springs, Inc. and Newtown
Swim Club Inc.

     Mr. Weinmann served as a director of Cheltenham from 1986 until the
merger/conversion. Mr. Weinmann is President of The Weinmann Group, a company
that provides consulting services to developers and builders. In 1977, he co-
founded Meehan-Weinmann, Inc. which became one of the ten largest construction
companies in the Delaware Valley, building many of the notable projects in
Philadelphia and Atlantic City. In 1983, the company was designated as
redeveloper of Conshohocken and was the prime mover of that community's
resurgence.

Item 11. Executive Compensation.

     The information contained under the caption "Executive Compensation" on
pages 11 through 16 and under the caption "Board Compensation Committee Report
on Executive Compensation" on pages 17 and 18 of the Company's definitive Proxy
Statement dated March 18, 1996 is incorporated herein by reference.

                             EXECUTIVE COMPENSATION
Remuneration

         Because the business of the Company essentially consists of the
business of the Bank no separate cash compensation was paid to executive
officers of the Company, all of whom are executive officers of the Bank and
received compensation as such. The following table sets forth information as to
all cash compensation paid for the year ended December 31, 1995 by the Bank, to
each executive officer whose cash compensation exceeded $100,000 during that
period, and to all executive officers as a group.

                          SUMMARY COMPENSATION TABLE(1)

                                            Annual
                                        Compensation(2)
                                        ---------------
                                                                    Securities
                                                                    Underlying
Name and Principal                          Salary       Bonus      Options/
    Position                      Year      Amount       Amount        SARs
- ------------------------------------------------------------------------------

Erwin T. Straw(3)                 1993     $260,000     $ 56,000       --
  President and CEO               1994      286,000      104,000     22,875
                                  1995      293,000       50,000     27,500

Walter L. Tillman, Jr             1993      100,000       10,000       --
  Executive Vice                  1994      110,000       20,000      9,966
  President                       1995      130,000       10,000     11,000
  and Chief Operating
  Officer

(1)  The Bank furnishes Mr. Straw with automobiles and also pays certain club
     dues for Mr. Straw for the purpose of promoting the business of the Bank.
     The Bank has determined, after reasonable inquiries, that the aggregate


                                       64



     amount of any personal benefits from the automobiles and club memberships
     did not exceed 10% of Mr. Straw's cash compensation for the periods
     reported and that the aggregate fringe benefits to all executive officers
     did not exceed 10% of aggregate compensation. Therefore, these items have
     not been included in the table.

(2)  Information regarding group life, health, hospitalization, and medical
     reimbursement plans maintained by the Company or the Bank is omitted
     because those plans do not discriminate in scope, terms or operation in
     favor of executive officers or directors and are generally available to all
     salaried employees.

(3)  Under the Company's Unfunded Executive Benefit Plan, which benefits
     designated senior officers of the Company and the Bank, upon retirement Mr.
     Straw would be entitled to a retirement benefit equal to 60% of the average
     gross compensation paid to Mr. Straw during the five calendar years
     preceding his retirement, less primary social security benefits and other
     pension benefits. If Mr. Straw were to die before retirement, the Company's
     Unfunded Executive Benefit Plan would provide for payments of death
     benefits in the amount of $13,333.00 per month for 12 months from the date
     of death, reducing to $6,667.00 per month until 192 months from date of
     death.

The following table sets forth the number of stock options granted during 1995
by the Named Executives.

                    OPTION/SAR GRANTS IN LAST FISCAL YEAR(1)



                                                                                     Potential Realizable
                                                                                     Value at Assumed
                                                                                     Annual Rates of
                                                                                     Stock Price
                                                                                     Appreciation for
                           Individual Grants                                         Option Term
- ----------------------------------------------------------------------------------------------------------

                           Number of     % of Total
                           Securities    Options/SARs
                           Underlying    Granted to     Exercise or
                           Options/SARs  Employees in   Base Price     Expiration
Name                       Granted       Fiscal Year                      Date           5%        10%
- ----------------------------------------------------------------------------------------------------------

                                                                                     
Erwin T. Straw             27,500        18.46%         $19.75         12/13/2005    $310,500   $  787,000

James J. Lynch(2)          55,000        36.91%         $19.00         01/29/2006    $657,250   $1,665,400

Walter L. Tillman, Jr      11,000         7.38%         $19.75         12/13/2005    $124,200   $  314,800


(1)  The number of shares have been restated to reflect the 10% stock dividend
     payable on February 1, 1996 to shareholders of record on January 2, 1996.

(2)  Pursuant to an Employment Agreement dated December 13, 1995, Mr. Lynch was
     given the contractual right to the issuance of 50,000 shares upon
     commencement of his employment with the Company on January 29, 1996. As
     with other stock options granted by the Company, the number of shares was
     adjusted to 55,000 with the 10% stock dividend payable on February 1, 1996
     to shareholders of record on January 2, 1996.

The following table sets forth certain information regarding individual
exercises of stock options during 1995 by the Named Executives.

                       AGGREGATED OPTION/SAR EXERCISES AND


                                       65



                    1995 YEAR-END OPTION/SAR VALUE TABLE (1)

                                          Number of Shares   Value of
                                          Underlying         Unexercised
                      Shares              Unexercised        In-the-Money
                     Acquired             Options/SARs       Options/SARs
                        on       Value    at December        at December
        Name         Exercise  Realized   31, 1995 (#)(2)    31, 1995
- --------------------------------------------------------------------------------
($)(2)
Erwin T. Straw          --       $ --         45,796           $  927,369

James J. Lynch          --         --         55,000            1,113,750

Walter L. Tillman, Jr   --         --         20,966              424,562

Value of Common Stock on December 31, 1995 was $20.25 per share.

(1)  The number of shares have been restated to reflect the 10% stock dividend
     payable on February 1, 1996 to shareholders of record on January 2, 1996.

(2)  All of the stock options granted in 1995 are exercisable.

Compensation of Directors

     A description of the standard compensation arrangements for directors of
the company and the Bank is set forth under "The Board of Directors and its
Committees".

Employment Agreements

     On December 13, 1995, the Board of Directors appointed James J. Lynch,
formerly Executive Vice President of MidLantic Bank, as President and CEO of the
Company, succeeding Erwin T. Straw. Mr. Straw, who has served as President and
CEO of the Bank since 1983, will continue to serve the Company as Chairman of
the Board.

     The Company and the Bank have entered into employment agreements with Erwin
T. Straw, James J. Lynch and Walter L. Tillman, Jr.. Mr. Straw's agreement is
for a term of six years and provides for an automatic one-year extension on each
anniversary date of the agreement commencing on the second anniversary of the
agreement, unless notice to the contrary is given by Mr. Straw or the Company to
the other. The base salary payable under the agreement is $293,000. Mr. Lynch's
agreement is for a term of five years and provides for an automatic one-year
extension on each anniversary from the date of commencement of the term unless
notice to the contrary is given by Mr. Lynch or the Company to the other. The
base salary payment under the agreement is $300,000. In addition, Mr. Lynch will
be entitled to a bonus of not less than $100,000 per annum provided that the
overall performance of the Company is reasonably consistent with that of
previous years. Also, Mr. Lynch is entitled to participate in the Company's
Incentive Stock Option Plan and was granted 50,000 shares on January 29, 1996
and an additional 10,000 shares will be granted each year on his anniversary
date for the next five years. Tillman's agreement is for a term of three years
and provides for an automatic one-year extension on each anniversary date of the
agreement commencing on the second anniversary of the agreement unless notice to
the contrary is given by Mr. Tillman or Prime Bancorp to the other. The base
salary payable under the agreement is $130,000. The Company currently


                                       66



renewed these agreements on similar terms. The employment agreements also
provide, among other things, for participation in any bonuses which the Boards
of Directors, in its discretion, may authorize from time to time, as well as
participation in stock options and other benefits applicable to executive
personnel.

     In connection with a termination of employment by the employees for "good
reason," other than in connection with a change of control, such as for breach
of contract or a purported termination not affected pursuant to a notice of
termination, the agreements provide for severance payments. Mr. Straw's and
Lynch's agreement provide that such payments would be equal to the annual base
salary in effect as of the date of termination multiplied by the greater of the
number of years (including partial years) remaining under the agreement or the
number 2.99. The agreement for Mr.Tillman provides that such payments would be
equal to the employee's annual base salary in effect as of the date of
termination multiplied by the number of years (including partial years)
remaining in the term of employment.

     Assuming that Messrs. Straw, Lynch and Tillman, continue to earn their
current base salaries, plus bonuses equal to those earned for 1995, their
maximum severance payments upon a termination for good reason, not in connection
with a change of control, would approximate $876,070, $1,500,000 and $162,500,
respectively.

     "Good reason," according to the agreements, also includes, subsequent to a
change in control of Prime Bancorp and without the employee's express written
consent, the assignment of the employee to duties inconsistent with those
performed immediately prior to the change in control, a change in the employee's
reporting responsibilities, title or office, any removal of the employee from,
or any failure to re-elect the employee to, any such position, a reduction in
annual salary, the failure of Prime Bancorp to continue for him any bonus,
benefit or compensation plan or any action that would affect adversely
participation in or materially reduce his benefits under any such plan. The
agreements define "change in control" to include any of the following: (1) any
change in control required to be reported pursuant to item 5(f) of Schedule 14A,
promulgated under the Exchange Act; (2) the acquisition of beneficial ownership
by any person (as defined in Sections 13(d) and 14(d) of the Exchange Act) of
25% or more of the combined voting power of Prime Bancorp's then outstanding
securities; or (3) during any period of two consecutive years, there is a change
in the majority of the Board of Directors for any reason, unless the election of
each new director was approved by at least two-thirds of the directors then
still in office who were directors at the beginning of the period.

     If Mr. Straw terminates his employment for "good reason" in connection with
a change in control, he will receive severance payments covering the remaining
term of his agreement equal to the product of the number 2.99 multiplied by his
average aggregate annual compensation includable in his gross income for federal
income tax purposes for the past five calendar years. If Mr. Lynch similarly
terminates his employment, he is entitled to severance payments equal to the
product of his annual base salary in effect as of the date of termination by the
greater number of years remaining in the term of his contract or the number
2.99. If Mr. Tillman similarly terminates his employment, he is entitled to
severance payments equal to the product of his annual base salary in effect as
of the date of termination and the number of years (including partial years)
remaining in the term of his employment. All such severance payments will be
paid in a lump sum on or before the fifth day following the date of termination.
However, if the severance


                                       67



payments would be deemed to constitute "parachute payments" under Section 280G
of the Internal Revenue Code (the "Code") of 1986, as amended, the severance
payments will be reduced to the extent necessary to ensure that no portion of
the severance payments are subject to the excise tax imposed by Section 4999 of
the Code.

     Assuming that Messrs. Straw, Lynch and Tillman continue to earn their
current base salaries, plus bonuses equal to those earned for 1995, their
maximum severance payments, upon a termination for good reason, in connection
with a change in control, and without consideration of the excise tax imposed by
Section 4999 of the Code, would be $950,000, $1,500,000 and $162,500.

     In the event an agreement is terminated by Prime Bancorp or the Bank for
just cause (as defined in the agreement), then the executive is not entitled to
compensation or other benefits for the period following such termination.


Unfunded Executive Benefit Plan

     Erwin T. Straw is currently included in the Bank's Executive Benefit Plan,
an unfunded, non-qualified retirement benefit plan which provides a retirement
benefit (or, in event of death before retirement, a death benefit) supplemental
to the Company's other plans. Under Mr. Straw's agreement, the supplemental
annual benefit is 60% of his "Average Annual Compensation" less primary social
security benefits and other pension benefits. Average Annual Compensation is the
average of gross compensation paid to Mr. Straw during the five calendar years
preceding the date of his retirement. As of May 1994, Mr. Sokol is receiving a
monthly distribution from the plan. His annual benefit is $50,000.00 less
primary social security benefits and other pension benefits. Under the plan, if
Mr. Straw dies prior to retirement, the plan provides for payments of death
benefits to designated beneficiaries; for Mr. Straw, in the amount of $13,333.00
per month for 12 months from the date of death, reducing to $6,667.00 per month
until 192 months from date of death. Payments are taxed to the recipient for
Federal and Pennsylvania tax purposes as ordinary income on receipt.

Indebtedness of Management

I    Loans to directors and executive officers are made only in conformance
with, and subject to the limitations of, applicable banking regulations. Such
loans were made in the ordinary course of business and were made on
substantially the same terms, including interest rates and collateral, as those
prevailing at the time for comparable transactions with other borrowers. These
loans do


                                       68



not involve more than normal collection risk, nor do they present any other
unfavorable features.


                       BOARD COMPENSATION COMMITTEE REPORT
                            ON EXECUTIVE COMPENSATION

Committee Interlocks and Insider Participation in Group Decisions

     The Board of Directors of the Company has no Compensation Committee, as all
compensation for executive officers and employees, other than the payment of
director's fees to directors of the Company, the approval by the Board of
Directors of stock option grants (if any), as required by Delaware law, and the
payment of matching contributions to the Company's 401(k) Plan, is paid to
executive officers and employees in their capacities as executive officers or
employees, as the case may be, of the Bank. Accordingly, this report was
prepared by the Compensation Committee of the Bank. The Board of Directors of
the Company has also reviewed and approved this Report.

Committee Report on Executive Compensation

     The Compensation Committee administers the Bank's executive compensation
programs and has responsibility for recommending to the board of directors of
the Bank the compensation of all employees, including executive officers. The
current members of the Compensation Committee are Joseph A. Fluehr, III, who
serves as Committee Chair, Oskar R. Huber, Joseph Markmann and Robert Stahl,
none of whom is an employee of the Company or the Bank.

     At the direction of the Board of Directors and pursuant to the charter of
the Committee, the Committee endeavors to ensure that the compensation programs
for executive officers of the Bank are effective in attracting and retaining key
executives responsible for the success of the Company and are administered in an
appropriate fashion in the long-term interest of the Company and its
shareholders. The Committee seeks to align total compensation for senior
management with


                                       69



corporate performance. Committee actions related to the compensation of the
chief executive officer of Bank are submitted to the full board for
ratification.

     The Committee believes that the Company's overall financial performance
should be an important factor in the compensation of the Bank's executive
officers. At the executive officer level, the Committee has a policy that a
significant proportion of total compensation should consist of variable,
performance-based components, such as stock options, bonuses, and profit sharing
plans which can increase or decrease to reflect changes in corporate and
individual performance. In addition, the availability of the Company's 401(k)
Plan, pursuant to which employees including executive officers (other than Mr.
Straw), may purchase common stock was considered by the Committee in making its
determination of the kind and amount of compensation to be paid to each
executive officer. These incentive compensation programs are intended to
reinforce management's commitment to enhancement of profitability and
shareholder value.

     The Committee takes into account various qualitative and quantitative
indicators of corporate and individual performance in determining the level and
composition of compensation for the chief executive officer and other executive
officers. While the Committee considers such corporate performance measures as
net income, earnings per common share, return on average common stockholders'
equity and return on average total assets, the Committee does not apply any
specific qualitative factors, such as successful supervision of major corporate
projects, demonstrated leadership ability and contributions to industry and
community development.

     The salary of Mr. Straw, the CEO, is fixed largely by his Employment
Agreement. However, in determining his bonus, the Committee considered the
following criteria: the Bank's financial performance, which continues to be
superior to many comparable institutions, its capital position, which continues
to be strong, and the opening of two new offices, which positioned the Bank for
growth in a new market area. The Committee was particularly mindful that Mr.
Straw has guided the Bank successfully through difficult economic times that
have caused many other banks to fail. The Committee believes that the Bank,
under Mr. Straw's leadership, has illustrated the vision to propel itself into
the next century, while at all times taking into consideration the welfare of
stockholders as well as the overall financial condition of the institution.
Finally, in determining an appropriate bonus level, the Committee consulted
several surveys of executive compensation in the Banking industry.

     In accordance with the compensation philosophy and process described above,
the Committee authorized a bonus of $50,000 to Mr. Straw. In addition, the Stock
Option Committee has awarded stock options to all of the directors of the
Company.

                                        Compensation Committee


                                        Joseph A. Fluehr, III Chairman
                                        Dorothy M. Bernhard
                                        David H. Platt
                                        Robert G. Stahl


                                       70



Item 12. Security Ownership of Management

     The information contained under the caption "Beneficial Ownership of Voting
Securities" on page 2 of the Company's definitive Proxy Statement dated March
18, 1996 is incorporated herein by reference.

                    BENEFICIAL OWNERSHIP OF VOTING SECURITIES

     The Company does not know of any person or group that is the beneficial
owner of more than five percent of the outstanding Common Stock, except as
indicated herein. The following table reflects as of February 28, 1996 the
Common Stock beneficially owned by beneficial owners of more than five percent
of the outstanding common stock, directors and all officers and directors as a
group. Except as otherwise noted, each beneficial owner listed has sole
investment and voting power with respect to the Common Stock owned by him or
her.

                              Amount
                              and Nature                    Percent
                              of Beneficial                    of
Beneficial Owner              Ownership(1)                 Class(2)
- ----------------              ------------                 --------
Erwin T. Straw                 263,092(4)                   7.07%
Dorothy M. Bernhard             11,565(5)                   0.31%(3)
Frederick G. Betz               48,858(6)                   1.32%
Joseph A. Fluehr, III           42,698(7)                   1.15%
Ernest Larenz                  139,023(8)                   3.74%
James J. Lynch                  60,000                      1.61%
Joseph G. Markmann              44,518(9)                   1.20%
David H. Platt                  18,768                      0.50%(3)
Raymond L. Weinmann             16,437                      0.44%(3)

All directors and 
  officers as a group,
  consisting of 
  14 persons (10)              780,087                     20.96%

- ----------
(1)  The securities "beneficially owned" by an individual are determined in
     accordance with the definition of "beneficial ownership" set forth in the
     regulations of the Securities and Exchange Commission and, accordingly, may
     include securities owned by or for, among others, the spouse and/or minor
     children of the individual and any other relative who has the same home as
     such individual, as well as other securities as to which the individual has
     or shares voting or investment power or which the individual has the right
     to acquire under outstanding stock options within 60 days after March 31,
     1996. Beneficial ownership may be disclaimed as to certain of the
     securities.

(2)  Based on 3,721,098 shares outstanding on February 28, 1996, except when the
     percentage reported relates to shares of Common Stock that a person has a
     right to acquire, in which case it is based on the number of shares of
     Common Stock that would be outstanding after the exercise of such right.
     The following persons own stock options, for the amount of shares
     indicated: Erwin T. Straw - 50,374; Dorothy M. Bernhard -


                                       71



     8,770; Frederick G. Betz - 19,552; Joseph A. Fluehr, III - 7,368; Ernest
     Larenz - 7,368; James J. Lynch - 55,000; Joseph G. Markmann - 7,368; David
     H. Platt - 12,327; and Raymond L. Weinmann - 14,066.

(3)  Less than 1%.

(4)  93,833 shares are held jointly by Mr. Straw and his wife. 47,834 shares are
     owned by Mr. Straw's wife. Also includes 13,549 shares of Common Stock held
     by Mr. Straw in the Company's 401(k) Plan.

(5)  2,795 shares are held jointly by Mrs. Bernhard, her husband and daughter.

(6)  3,635 shares of Common Stock are held by Fred Betz & Sons Profit Sharing
     Trust of which Mr. Betz is the Trustee and 2,524 shares are held in an IRA
     account for Mr. Betz's wife.

(7)  23,148 shares are held jointly by Mr. Fluehr and his wife.

(8)  17,820 shares are held jointly by Mr. Larenz and his wife and 3,807 shares
     are held in an IRA account of Mr. Larenz' wife.

(9)  35,543 shares are held jointly by Mr. Markmann and his wife.

(10) This amount includes an aggregate of 226,751 shares of Common Stock
     issuable upon the exercise of options held by certain officers and
     directors of the Company.

Item 13. Certain Relationships and Related Transactions.

     The information contained under the caption "Indebtedness of Management" on
page 16 of the Company's definitive Proxy Statement dated March 18, 1996 is
incorporated herein by reference.

Indebtedness of Management

     Loans to directors and executive officers are made only in conformance
with, and subject to the limitations of, applicable banking regulations. Such
loans were made in the ordinary course of business and were made on
substantially the same terms, including interest rates and collateral, as those
prevailing at the time for comparable transactions with other borrowers. These
loans do not involve more than normal collection risk, nor do they present any
other unfavorable features.

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

(a)  The following documents are filed as a part of this report:

     (1)  The following consolidated financial statements of the Company and the
          opinion of independent certified public accountants thereon which
          appears on pages 29 through 49 of the Company's 1995 Annual Report
          included as an exhibit to this report:

                                                                Page Reference
                                                                Annual Report
          Financial Statements                                  to Shareholders
          ---------------------------------------------------------------------
          Consolidated Statements of Financial Condition              29
          Consolidated Statements of Operations                       30
          Consolidated Statements of Stockholders' Equity             31
          Consolidated Statements of Cash Flow                        32 - 33
          Notes to Consolidated Financial Statements.                 34 - 47


                                       72



          Management's Statement on Financial Reporting               48
          Independent Auditors' Report                                49

     (2)  Other schedules for which provision is made in the applicable
          accounting regulations of the Securities and Exchange Commission are
          not required under the related instructions or are inapplicable and
          therefore have been omitted.

     (3)  The following exhibits:

Exhibit #
- ---------

3.1       Certificate of Incorporation of Prime Bancorp, Inc. - Incorporated
          herein by reference to Exhibit 3.1 of Registration Statement
          #33-23083.

          Certificate of Correction of Certificate of Incorporation of Prime
          Bancorp, Inc. filed on November 8, 1991 - Incorporated herein by
          reference to Exhibit 3.1 of the registrant's Annual Report on Form
          10-K for the transition period ending December 31, 1991, filed with
          the Securities and Exchange Commission on March 27, 1992.

3.2       Bylaws - Incorporated by reference to Exhibit 3.2 of Registration
          Statement #33-23083 and by reference to Exhibit 3.2 to the
          Registrant's Annual Report on Form 10-k for the transition period
          ending December 31, 1991, filed with the Securities and Exchange
          Commission on March 27, 1992.

10.1 (a)  Employment agreement between the Holding Company, Prime Savings and
          each of Erwin T. Straw, Joseph Sokol, Richard M. Tull, Robert T.
          Strong, and Thomas P. Kirwin - Incorporated by reference to Exhibit
          10.1 to registrant's Annual Report on Form 10-K for the fiscal year
          ending June 30, 1989, filed with the Securities and Exchange
          Commission on September 27, 1989.

     (b)  Employment agreement between the Holding Company, Prime Savings and
          Walter L. Tillman, Jr. Incorporated by reference to Exhibit 10.1 to
          registrant's Annual Report on Form 10-K for the fiscal year ending
          June 30, 1990, filed with the Securities and Exchange Commission on
          September 27, 1990.

     (c)  Employment agreement between the Holding Company, Prime Bank and James
          J. Lynch

10.2      Incentive Stock Option Plan - Incorporated by reference to Exhibit
          10.2 to registrant's Annual Report on Form 10-K for the fiscal year
          ending December 31, 1994, filed with the Securities and Exchange
          Commission on March 30, 1995.

10.3      Prime Bancorp, Inc. Salary Continuation and Supplemental Retirement
          Plan - Incorporated by reference to Exhibit 10.3 to registrant's
          Annual Report on Form 10-K for the fiscal year ending June 30, 1989,
          filed with the Securities and Exchange Commission on September 27,
          1989.

10.4      Prime Bancorp, Inc. Retirement Plan - Incorporated by reference to
          Exhibit 10.4 to registrant's Annual Report on Form 10-K for the fiscal
          year ending June 30, 1989, filed with the Securities and Exchange
          Commission on September 27, 1989.

10.5      Prime Bancorp, Inc. Employee Retirement Savings Plan - Incorporated by
          reference to Exhibit 10.5 to


                                       73



          registrant's Annual Report on Form 10-K for the fiscal year ending
          June 30, 1989, filed with the Securities and Exchange Commission on
          September 27, 1989.

10.6      Lease Agreement between Prime Savings and Lotz Realty, Inc. -
          Incorporated by reference to exhibit to registrant's Annual Report on
          Form 10-K for the fiscal year ending June 30, 1989, filed with the
          Securities and Exchange Commission on September 27, 1989


10.7      Lease Agreement, between Prime Savings and Village Plaza Shopping
          Center. - Incorporated by reference to exhibit 10.7 to registrant's
          Annual Report on Form 10-K for the fiscal year ending June 30, 1989,
          filed with the Securities and Exchange Commission on September 27,
          1989.

10.8      Lease Agreement, between Prime Savings and Grant Plaza. - Incorporated
          by reference to Exhibit 10.8 to registrant's Annual Report on Form
          10-K for the fiscal year ending June 30, 1989, filed with the
          Securities and Exchange Commission on September 27, 1989.

10.9      Report on Form 11-K, Prime Bancorp, Inc. Retirement Savings Plan for
          the year ended December 31, 1995. (to be filed by amendment)

10.10     Lease Agreement, between the Bank and Hopkinson Corporation -
          Incorporated by reference to Exhibit 10.10 to registrant's annual
          report on Form 10-K for the fiscal year ending December 31, 1993,
          filed with the Securities and Exchange Commission on April 14, 1993.

10.11     Lease Agreement, between the Bank and Foxcroft Square Company -
          Incorporated by reference to Exhibit 10.11 to registrant's quarterly
          report on Form 10-Q for the quarter ended March 31, 1993, filed with
          the Securities and Exchange Commission on April 14, 1993.

10.12     Lease Agreement, between the Bank and Bell Atlantic Properties, Inc.
          dated January 7, 1985. Incorporated by reference to Exhibit 10.2 to
          registrant's Annual Report on Form 10-K for the fiscal year ending
          December 31, 1994, filed with the Securities and Exchange Commission
          on March 30, 1995.

10.13     Lease Agreement, between the Bank and the Trust of Russell A. Allen,
          deceased dated July 31, 1985. Incorporated by reference to Exhibit
          10.2 to registrant's Annual Report on Form 10-K for the fiscal year
          ending December 31, 1994, filed with the Securities and Exchange
          Commission on March 30, 1995.

10.14     Lease Agreement, between the Bank and Mark Cohen dated September 24,
          1994. - Incorporated by reference to Exhibit 10.2 to registrant's
          Annual Report on Form 10-K for the fiscal year ending December 31,
          1994, filed with the Securities and Exchange Commission on March 30,
          1995.

10.15     Lease Agreement, between the Bank and Corestates Bank dated March 1,
          1995.


                                       74



10.16     Lease Agreement, between the Bank and Cameron C. Troilo and Olga Jean
          Troilo dated June 26, 1995.

13.1      1995 Annual Report to Stockholders.

22.1      Subsidiaries - Incorporated by reference to Exhibit 22.1 to
          registrant's Annual Report on Form 10-K for the fiscal year ending
          December 31, 1994, filed with the Securities and Exchange Commission
          on March 30, 1995.

28.1      Purchase and Assumption Agreement By and among B.M.J. Financial Corp.,
          Bank of Delaware Valley and Prime Savings Bank, fsb dated August 19,
          1992 - Incorporated by reference to Exhibit 23.1 to registrant's Form
          10-Q for the quarter ended September 30, 1992, filed with the
          Securities and Exchange Commission on November 16, 1992.

28.2      Purchase and Assumption Agreement between the Bank and the Resolution
          Trust Corporation dated July 26, 1993 - Incorporated by reference to
          Exhibit 28.2 to registrant's Form 10-Q for the quarter ended September
          30, 1993, filed with the Securities and Exchange Commission on
          November 15, 1993.

28.3      Purchase and Assumption Agreement between the Bank and the Resolution
          Trust Corporation dated December 25, 1993 - Incorporated by reference
          to Exhibit 28.3 to registrant's Form 10-K for the fiscal year ended
          December 31, 1994, filed with the Securities and Exchange Commission
          on March 31, 1995.

28.4      Purchase and Assumption Agreement between the Bank and the Resolution
          Trust Corporation dated September 16, 1994 - Incorporated by reference
          to Exhibit 28.4 to registrant's Form 10-Q for the quarter ended
          September 30, 1994 filed with the Securities and Exchange Commission
          on November 14, 1994. (b) Reports on Form 8-K No reports on Form 8-K
          were filed during the last quarter of the period covered by this
          report. However, on January 15, 1993, the registrant did file a Report
          on Form 8-K relating to the Acquisition or Disposition of Assets -
          with the Securities and Exchange Commission.

                               PRIME BANCORP, INC.

                                   SIGNATURES

Pursuant to the requirements of Section 13 or 15 (d) of the Securities Exchange
Act of 1934, the registrant has duly caused his report to be signed on its
behalf by the undersigned, hereunto duly authorized.

                                               PRIME BANCORP, INC.


                                               /s/ James J. Lynch
                                               ------------------
                                               James J. Lynch, President and
                                               Chief Executive Officer

Date: March 27, 1996


                                       75



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

Signature                      Title                         Date
- ---------                     --------                  ---------------


/s/ Dorothy M. Bernhard       Director                  March 27, 1996
- -------------------------
Dorothy M. Bernhard


/s/ Frederick G. Betz         Director                  March 27, 1996
- -------------------------
Frederick G. Betz


/s/ Joseph A. Fluehr, III     Director                  March 27, 1996
- -------------------------
Joseph A. Fluehr, III


/s/ Ernest Larenz             Director                  March 27, 1996
- -------------------------
Ernest Larenz


/s/ James J. Lynch            Director, President       March 27, 1996  
- -------------------------     and Chief Executive       
James J. Lynch                Officer (Principal                        
                              Executive Officer)                        
                              

/s/ Joseph G. Markmann        Director                  March 27, 1996
- -------------------------
Joseph G. Markmann


/s/ David H. Platt            Director                  March 27, 1996
- -------------------------
David H. Platt


                                       76



Signature                      Title                         Date
- ---------                     --------                  ---------------


/s/ Raymond L. Weinmann       Director                  March 27, 1996
- -------------------------
Raymond L. Weinmann


/s/ Michael E. Sexton         Treasurer and             March 27, 1996
- -------------------------     Chief Financial Officer    
Michael J. Sexton             


/s/ Erwin T. Straw            Chairman                  March 27, 1996
- ------------------------
Erwin T. Straw


/s/ Walter L. Tillman, Jr.    Executive Vice-President  March 27, 1996
- -------------------------     and Chief Operating 
Walter L. Tillman, Jr.        Officer             
                              


                                       77


                                  EXHIBIT INDEX

  EXHIBIT                        DESCRIPTION                             Page
- --------------------------------------------------------------------------------

3.1       Certificate of Incorporation of Prime Bancorp, Inc. -           33 
          Incorporated herein by reference to Exhibit 3.1 of
          Registration Statement #33-23083

3.2       Certificate of Correction of Certificate of                     34 
          Incorporation of Prime Bancorp, Inc. filed on                   
          November 8, 1991 - Incorporated herein by reference to
          Exhibit 3.1 of the registrant's Annual Report on Form
          10-K for the transition period ending December 31,
          1991, filed with the Securities and Exchange Commission
          on March 27, 1992.

          Bylaws - Incorporated by reference to Exhibit 3.2 of
          Registration Statement #33-23083 and by reference to
          Exhibit 3.2 to the Registrant's Annual Report on Form
          10-K for the transition period ending December 31,
          1991, filed with the Securities and Exchange Commission
          on March 27, 1992.

10.1  (a) Employment agreement between the Holding Company, Prime         35 
          Savings and each of Erwin T. Straw, Joseph Sokol,
          Richard M. Tull, Robert T. Strong, and Thomas P. Kirwin -
          Incorporated by reference to Exhibit 10.1 to
          registrant's Annual Report on Form 10-K for the fiscal
          year ending June 30, 1989, filed with the Securities
          and Exchange Commission on September 27, 1989.

      (b) Employment agreement between the Holding Company, Prime         36  
          Savings and Walter L. Tillman, Jr. - Incorporated by
          reference to Exhibit 10.1 to registrant's Annual Report
          on Form 10-K for the fiscal year ending June 30, 1990,
          filed with the Securities and Exchange Commission on
          September 27, 1990.

      (c) Employment agreement between the Holding Company, Prime       37 - 47 
          Bank and James J. Lynch dated December 13,                 
          1995.

10.2      Incentive Stock Option Plan - Incorporated by reference         48  
          to Exhibit 10.2 to registrant's Annual Report on
          Form 10-K for the fiscal year ending December 31, 1994,
          filed with the Securities and Exchange Commission on
          March 30, 1995.

10.3      Prime Bancorp, Inc. Salary Continuation and                     49  
          Supplemental Retirement Plan - Incorporated by
          reference to Exhibit 10.3 to registrant's Annual Report
          on Form 10-K for the fiscal year ending June 30, 1989,
          filed with the Securities and Exchange Commission on
          September 27, 1989.

10.4      Prime Bancorp, Inc. Retirement Plan - Incorporated by           50  
          reference to Exhibit 10.4 to registrant's Annual
          Report on Form 10-K for the fiscal year ending June 30,
          1989, filed with the Securities and Exchange Commission
          on September 27, 1989.

10.5      Prime Bancorp, Inc. Employee Retirement Savings Plan -          51 
          Incorporated by reference to Exhibit 10.5 to
          registrant's Annual Report on Form 10-K for the fiscal
          year ending June 30, 1989, filed with the Securities
          and Exchange Commission on September 27, 1989.

10.6      Lease Agreement between Prime Savings and Lotz Realty,          52 
          Inc. - Incorporated by reference to Exhibit 10.6 to
          registrant's Annual Report on Form 10-K for the fiscal
          year ending June 30, 1989, filed with the Securities
          and Exchange Commission on September 27, 1989


                                       78


                                  EXHIBIT INDEX

  EXHIBIT                        DESCRIPTION                             Page
- --------------------------------------------------------------------------------

10.7      Lease Agreement, between Prime Savings and Village              53  
          Plaza Shopping Center. - Incorporated by reference
          to Exhibit 10.7 to registrant's Annual Report on Form
          10-K for the fiscal year ending June 30, 1989, filed
          with the Securities and Exchange Commission on
          September 27, 1989.

10.8      Lease Agreement, between Prime Savings and Grant Plaza. -       54  
          Incorporated by reference to Exhibit 10.8 to
          registrant's Annual Report on Form 10-K for the fiscal
          year ending June 30, 1989, filed with the Securities
          and Exchange Commission on September 27, 1989.

10.9      Report on Form 11-K, Prime Bancorp, Inc. Retirement             55  
          Savings Plan for the year ended December 31, 1995.
          (to be filed by amendment)

10.10     Lease Agreement, between the Bank and Hopkinson                 56  
          Corporation - Incorporated by reference to Exhibit
          10.10 to registrant's Annual Report on Form 10-K for
          the fiscal year ending December 31, 1992, filed with
          the Securities and Exchange Commission on April 14,
          1993.

10.11     Lease Agreement, between the Bank and Foxcroft Square           57  
          Company - Incorporated by reference to Exhibit 10.11
          to registrant's quarterly report on Form 10-Q for the
          quarter ended March 31, 1993, filed with the Securities
          and Exchange Commission on April 14, 1994.

10.12     Lease Agreement, between the Bank and Bell Atlantic             58  
          Properties, Inc. dated January 7, 1985. -
          Incorporated by reference to Exhibit 10.12 to
          registrant's annual report on Form 10-K for the fiscal
          year ending December 31, 1994, filed with the
          Securities and Exchange Commission on March 30, 1995.

10.13     Lease Agreement, between the Bank and the Trust of              59  
          Russell A. Allen, deceased dated July 31, 1985. -
          Incorporated by reference to Exhibit 10.12 to
          registrant's annual report on Form 10-K for the fiscal
          year ending December 31, 1994, filed with the
          Securities and Exchange Commission on March 30, 1995.

10.14     Lease Agreement, between the Bank and Mark Cohen dated          60 
          September 24, 1994. - Incorporated by reference to
          Exhibit 10.12 to registrant's annual report on Form
          10-K for the fiscal year ending December 31, 1994,
          filed with the Securities and Exchange Commission on
          March 30, 1995.

10.15     Lease Agreement, between the Bank and Corestates Bank         61 - 82
          dated March 1, 1995. 

10.16     Lease Agreement, between the Bank and Cameron C. Troilo       83 - 100
          and Olga Jean Troilo dated June 26, 1995.

13.1      1995 Annual Report to Stockholders.                          101 - 129

22.1      Subsidiaries - Incorporated by reference to Exhibit             130  
          10.12 to registrant's annual report on Form 10-K
          for the fiscal year ending December 31, 1994, filed
          with the Securities and Exchange Commission on March
          30, 1995.


                                       79


                                  EXHIBIT INDEX

  EXHIBIT                        DESCRIPTION                             Page
- --------------------------------------------------------------------------------

28.1      Purchase and Assumption Agreement By and among B.M.J.           131  
          Financial Corp., Bank of Delaware Valley and Prime
          Savings Bank, fsb dated August 19, 1992 - Incorporated
          by reference to Exhibit 23.1 to registrant's Form 10-Q
          for the quarter ended September 30, 1992, filed with
          the Securities and Exchange Commission on November 16,
          1992.

28.2      Purchase and Assumption Agreement between the Bank and          132  
          the Resolution Trust Corporation dated July 26,
          1993 - Incorporated by reference to Exhibit 28.2 to
          registrant's Form 10-Q for the quarter ended September
          30, 1993, filed with the Securities and Exchange
          Commission on November 15, 1993.

28.3      Purchase and Assumption Agreement between the Bank and          133  
          the Resolution Trust Corporation dated December 25,
          1993 - Incorporated by reference to Exhibit 28.3 to
          registrant's Form 10-K for the fiscal year ended
          December 31, 1993, filed with the Securities and
          Exchange Commission on March 31, 1994.

28.4      Purchase and Assumption Agreement between the Bank and          134  
          the Resolution Trust Corporation dated September
          16, 1994 - Incorporated by reference to Exhibit 28.4 to
          registrant's Form 10-Q for the quarter ended September
          30, 1994, filed with the Securities and Exchange
          Commission on November 14, 1994.


                                       80




                                   EXHIBIT 3.1

Certificate of Incorporation of Prime Bancorp, Inc. Incorporated herein by
reference to Exhibit 3.1 of Registration Statement #33-23083.

The Certificate of Correction of Certificate of Incorporation of Prime Bancorp,
Inc. filed on November 8, 1991 - Incorporated herein by reference to Exhibit 3.1
of the registrant's Annual Report on From 10-K for the transition period ending
December 31, 1991, filed with the Securities and Exchange Commission on March
27, 1992.


                                       81




                                   EXHIBIT 3.2

Bylaws - Incorporated by reference to Exhibit 3.2 of Registration Statement
#33-23083 as Exhibit 3.2 to the registrant's Annual Report on Form 10-K for the
transition period ending December 31, 1991, filed with the Securities and
Exchange Commission on March 27, 1992.


                                       82



                                   EXHIBIT 3.2

                          Bylaws of Prime Bancorp, Inc.

                 Article III, Section 2, as amended on 3/18/92:

     SECTION 2. Number and Term. The board of directors shall consist of 10
members and shall be divided into three classes as nearly equal in number as
possible. The members of each class shall be elected for a term of three years
and until their successors are elected for a term of three years and until their
successors are elected and qualified or until their earlier resignation or
removal. one class shall be elected annually. The size of the board of directors
may be increased or decreased only by a vote of two-thirds of the members of the
board of directors or by a vote of two-thirds of the shares eligible to be voted
at a duly constituted meeting of stockholders called for such purpose.


                                       136




                                 EXHIBIT 10.1(a)

Employment agreement between the Holding Company, Prime Savings and each of
Erwin T. Straw, Joseph Sokol, Richard M. Tull, Robert T. Strong, and Thomas P.
Kirwin. - Incorporated by reference to Exhibit 10.1 to registrant's Annual
report on Form 10-K for the fiscal year ending June 30, 1989, filed with the
Securities and Exchange Commission on September 27, 1989.


                                       83




                                 EXHIBIT 10.1(b)

Employment agreement between the Holding Company, Prime Savings and Walter L.
Tillman, Jr. - Incorporated by reference to Exhibit 10.1 to registrant's annual
report on Form 10-K for the fiscal year ending June 30, 1990, filed with the
Securities and Exchange Commission on September 27, 1990.


                                       84




                                 EXHIBIT 10.1(c)

Employment agreement between the Holding Company, Prime Bank and James J. Lynch
dated December 13, 1995.


                                       48




                                  EXHIBIT 10.2

Incentive Stock Option Plan - Incorporated by reference to Exhibit 10.2 to
registrant's Annual Report on Form 10-K for the fiscal year ending December 31,
1994, filed with the Securities and Exchange Commission on March 31, 1995.


                                       49




                                  EXHIBIT 10.3

Prime Bancorp, Inc. Salary Continuation and Supplemental Retirement Plan -
Incorporated by reference to Exhibit 10.3 to registrant's annual report on Form
10-K for the fiscal year ending June 30, 1989, filed with the Securities and
Exchange Commission on September 27, 1989.


                                       50




                                  EXHIBIT 10.4

Prime Bancorp, Inc. - Incorporated by reference to Exhibit 10.4 to registrant's
annual report on Form 10-K for the fiscal year ending June 30, 1989, filed with
the Securities and Exchange Commission on September 27, 1989.


                                       51




                                  EXHIBIT 10.5

Prime Bancorp, Inc. Employee Retirement Savings Plan - Incorporated by reference
to Exhibit 10.5 to registrant's annual report on Form 10-K for the fiscal year
ending June 30, 1989, filed with the Securities and Exchange Commission on
September 27, 1989.


                                       52




                                  EXHIBIT 10.6

Lease Agreement, between Prime Savings and Lotz Realty, Inc. - Incorporated by
reference to Exhibit 10.6 to registrant's annual report on Form 10-K for the
fiscal year ending June 30, 1989, filed with the Securities and Exchange
Commission on September 27, 1989.


                                       53




                                  EXHIBIT 10.7

Lease Agreement, between the Prime Savings and Village Plaza Shopping Center.
Incorporated to by reference Exhibit 10.7 to registrant's annual report on Form
10-K for the fiscal year ending June 30, 1989, filed with the Securities and
Exchange Commission on September 27, 1989.


                                       54




                                  EXHIBIT 10.8

Lease Agreement, between Prime Savings and Grant Plaza. - Incorporated by
reference to Exhibit 10.8 to registrant's annual report on Form 10-K for the
fiscal year ending June 30, 1989, filed with the Securities and Exchange
Commission on September 27, 1989.


                                       55




                                  EXHIBIT 10.9

Report on Form 11-K, Prime Bancorp, Inc. Retirement Savings Plan for the year
ended December 31, 1995 (to be filed by amendment).


                                       56




                                  EXHIBIT 10.10

Lease Agreement, between the Bank and Hopkinson Corporation - Incorporated by
reference to Exhibit 10.10 to registrant's annual report on Form 10-K for the
fiscal year ended December 31, 1992, filed with the Securities and Exchange
Commission on April 14, 1994.


                                       57




                                  EXHIBIT 10.11

Lease Agreement, between the Bank and Foxcroft Square Company - Incorporated by
reference to Exhibit 10.11 to registrant's quarterly report on Form 10-Q for the
quarter ended March 31, 1993, filed with the Securities and Exchange Commission
on April 14, 1994.


                                       58




                                  EXHIBIT 10.12

Lease Agreement, between the Bank and Bell Atlantic Properties, Inc. dated -
January 7, 1985. - Incorporated by reference to Exhibit 10.12 to registrant's
Annual Report on Form 10-K for the fiscal year ending December 31, 1994, filed
with the Securities and Exchange Commission on March 31, 1995.


                                       59




                                  EXHIBIT 10.13

Lease Agreement, between the Bank and the Trust of Russell A. Allen, deceased
dated July 31, 1985. - Incorporated by reference to Exhibit 10.13 to
registrant's Annual Report on Form 10-K for the fiscal year ending December 31,
1994, filed with the Securities and Exchange Commission on March 31, 1995.


                                       60




                                  EXHIBIT 10.14

Lease Agreement, between the Bank and Mark Cohen dated September 24, 1994. -
Incorporated by reference to Exhibit 10.13 to registrant's Annual Report on Form
10-K for the fiscal year ending December 31, 1994, filed with the Securities and
Exchange Commission on March 31, 1995.


                                       61




                                  EXHIBIT 10.15

Lease Agreement, between the Bank and Corestates Bank dated March 1, 1995.


                                       83




                                  EXHIBIT 10.16

Lease Agreement, between the Bank and Cameron C. Troilo and Olga Jean Troilo
dated June 26, 1995.


                                       101




                                  EXHIBIT 13.1

                       1995 Annual Report to Stockholders


                                       130




                                  EXHIBIT 22.1

Subsidiaries - Incorporated by reference to Exhibit 10.13 to registrant's Annual
Report on Form 10-K for the fiscal year ending December 31, 1994, filed with the
Securities and Exchange Commission on March 31, 1995.


                                       131


                                  EXHIBIT 22.1


Name of Subsidiary                     State of Incorporation
- ------------------                     ----------------------

Prime Abstract, Inc.                   Delaware

Rowland Service Corporation            Pennsylvania

NEFA Corporation                       Pennsylvania

Prime Financial, Inc.                  Pennsylvania

Del-Prime, Inc.                        Delaware


                                       143




                                  EXHIBIT 28.1

Purchase and Assumption Agreement By and among B.M.J. Financial Corp., Bank of
Delaware Valley and Prime Savings Bank, fsb dated August 19, 1992 - Incorporated
by reference to Exhibit 23.1 to registrant's Form 10-Q for the Quarter Ended
September 30, 1992, filed with the Securities and Exchange Commission on
November 16, 1992.


                                       132




                                  EXHIBIT 28.2

Purchase and Assumption Agreement between the Bank and the Resolution Trust
Corporation dated July 26, 1993 - Incorporated by reference to Exhibit 28.2 to
registrant's Form 10-Q for the Quarter Ended September 30, 1993, filed with the
Securities and Exchange Commission on on November 15, 1993.


                                       133




                                  EXHIBIT 28.3

Purchase and Assumption Agreement between the Bank and the Resolution Trust
Corporation dated December 25, 1993 - Incorporated by reference to Exhibit 28.4
to registrant's Form 10-K for the fiscal year ended December 31, 1993, filed
with the Securities and Exchange Commission on March 31, 1994.


                                       134




                                  EXHIBIT 28.4

Purchase and Assumption Agreement between the Bank and the Resolution Trust
Corporation dated September 16, 1994 - Incorporated by reference to Exhibit 28.4
to registrant's Form 10-Q for the quarter ended September 30, 1994, filed with
the Securities and Exchange Commission on November 14, 1994.

                                       135