<PAGE>

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D. C. 20549

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


                                    FORM 10-Q

               QUARTERLY REPORT UNDER SECTION 13 OF THE SECURITIES
              EXCHANGE ACT OF 1934 for Quarter Ended June 30, 2000

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


                         Commission File Number 0-16018

                             ABINGTON BANCORP, INC.
             ------------------------------------------------------
             (Exact name of Registrant as specified in its charter)

   Massachusetts                                            04-3334127
---------------------------------                   ----------------------------
(State or Other Jurisdiction                        (I.R.S.  Identification No.)
of Incorporation or Organization)

536 Washington Street, Abington, Massachusetts                      02351
----------------------------------------------                      -----
(Address of principal executive offices)                          (Zip Code)

Registrant's telephone number, including area code            (781) 982-3200
                                                              --------------

Indicate by check mark whether the Registrant (1) has filed all reports required
to be filed by Section 13 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 the number of shares outstanding of each of the Registrant's classes of
common stock, as of the latest practicable date: 3,048,800 shares as of August
10, 2000.


                                                                               1
<PAGE>

Certain statements in this Form 10-Q constitute "forward-looking statements"
within the meaning of Section 27A of the Securities Act and Section 21E of the
Exchange Act. Further, any statements contained in this Form 10-Q that are not
statements of historical fact may be deemed to be forward-looking statements.
Without limiting the foregoing, the words "expect," "anticipate," "plan,"
"believe," "seek," "estimate," "internal" and similar words are intended to
identify expressions that may be forward-looking statements. Forward-looking
statements involve certain risks and uncertainties, and actual results may
differ materially from those contemplated by such statements. For example,
actual results may be adversely affected by the following possibilities: (1)
competitive pressure among depository institutions may increase; (2) changes in
interest rates may reduce banking interest margins; (3) general economic
conditions and real estate values may be less favorable than contemplated; and
(4) adverse legislation or regulatory requirements may be adopted. Many of such
factors are beyond the Company's ability to control or predict. Readers of this
Form 10-Q are accordingly cautioned not to place undue reliance on
forward-looking statements. The Company disclaims any intent or obligation to
update publicly any of the forward-looking statements herein, whether in
response to new information, future events or otherwise.


                                                                               2
<PAGE>

                             ABINGTON BANCORP, INC.

                                    FORM 10-Q

                                      INDEX

<TABLE>
<CAPTION>

                                                                                                        Page
                                                                                                        ----
<S>             <C>                                                                                      <C>
Part I          Financial Information

Item 1.           Financial Statements

                  Consolidated Balance Sheets as of June 30, 2000
                  (Unaudited) and December 31, 1999..........................................             4

                  Consolidated Statements of Operations (Unaudited) for the
                  Three and Six Months Ended June 30, 2000 and 1999..........................             5

                  Consolidated Statements of Changes in Stockholders'
                  Equity (Unaudited) for the Six Months Ended
                  June 30, 2000 and 1999.....................................................             6

                  Consolidated Statements of Comprehensive Income for the Three and
                  Six Months Ended June 30, 2000 and 1999....................................             7

                  Consolidated Statements of Cash Flows (Unaudited)
                  for the Six Months Ended June 30, 2000 and 1999............................             8

                  Notes to Unaudited Consolidated Financial Statements.......................            10

Item 2.  Management's Discussion and Analysis of Consolidated

                  Financial Condition and Results of Operations..............................            15

Item 3.  Quantitative and Qualitative Disclosures about Market Risk..........................            32

Part II         Other Information

Item 1.           Legal Proceedings .........................................................            33

Item 2.           Change in Securities ......................................................            33

Item 3.           Defaults upon Senior Securities............................................            33

Item 4.           Submission of Matters to a Vote of Security Holders........................            33

Item 5.           Other Information..........................................................            33

Item 6.           Exhibits and Reports on Form 8-K...........................................            33

Signature Page...............................................................................            37

Index to Exhibits ...........................................................................            38
</TABLE>


                                                                               3
<PAGE>

--------------------------------------------------------------------------------
                             ABINGTON BANCORP, INC.
                           CONSOLIDATED BALANCE SHEETS
--------------------------------------------------------------------------------
                                   (Unaudited)

<TABLE>
<CAPTION>
                                                                       June 30,                December 31,
                                                                        2000                        1999
                                                                        ----                        ----
                                                                                 (In Thousands)

         <S>                                                          <C>                       <C>
         ASSETS

         Cash and due from banks.....................                 $   25,004                $   33,497
         Short-term investments......................                        230                       225
                                                                         -------                   -------

           Total cash and cash equivalents...........                     25,234                    33,722
                                                                         -------                   -------

         Loans held for sale.........................                      3,733                     2,730
         Securities available for sale - at
             market value............................                    266,909                   235,623
         Loans.......................................                    386,511                   389,681
           Less:
             Allowance for possible loan losses......                     (3,810)                   (3,701)
                                                                        ---------                ----------
             Loans, net..............................                    382,701                   385,980
                                                                        --------                  --------

         Federal Home Loan Bank stock................                     12,910                    12,910
         Banking premises and equipment, net.........                      9,418                     9,037
         Other real estate owned, net................                          -                         -
         Intangible assets...........................                      2,936                     3,161
         Bank owned life insurance - contract value..                      3,422                     3,348
         Other assets................................                      9,406                     9,739
                                                                        --------                 ---------
                                                                      $  716,669                $  696,250
                                                                         =======                   =======
         LIABILITIES AND STOCKHOLDERS' EQUITY

         Deposits....................................                 $  418,229                $  389,692
         Short-term borrowings.......................                     92,462                   152,551
         Long-term debt..............................                    160,917                   107,200
         Accrued taxes and expenses..................                      2,527                     2,552
         Other liabilities...........................                      1,477                     4,413
                                                                        --------                 ---------
             Total liabilities.......................                    675,612                   656,408
                                                                        --------                 ---------
         Guaranteed preferred beneficial interest in the
          Company's junior subordinated debentures, net                   12,048                    12,010

         Commitments and contingencies
         Stockholders' equity:
           Serial preferred stock, $.10 par value,
             3,000,000 shares authorized; none issued.                         -                         -
           Common stock, $.10 par value 12,000,000
             shares authorized; 4,844,000 and 4,834,000
             shares issued in 2000 and 1999, respectively                    485                       483
           Additional paid-in capital................                     22,687                    22,610
           Retained earnings.........................                     27,905                    26,176
                                                                        --------                 ---------
                                                                          51,077                    49,269
           Treasury stock - 1,806,000 and 1,641,000 shares
           for 2000 and 1999, respectively, at cost..                    (17,584)                  (15,885)
           Compensation plans........................                         92                        29
           Other accumulated comprehensive income -
           Net unrealized loss on available for
             sale securities, net of taxes...........                     (4,576)                   (5,581)
                                                                        ---------                ----------
             Total stockholders' equity..............                     29,009                    27,832
                                                                        --------                  --------
                                                                      $  716,669                $  696,250
                                                                        ========                   =======
</TABLE>

See accompanying notes to unaudited consolidated financial statements.


                                                                               4
<PAGE>

--------------------------------------------------------------------------------
                             ABINGTON BANCORP, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS
--------------------------------------------------------------------------------
                                   (Unaudited)

<TABLE>
<CAPTION>
                                                     Three Months Ended             Six Months Ended
                                                          June 30                        June 30
                                                          -------                        -------
                                                    2000           1999            2000          1999
                                                    ----           ----            ----          ----
                                                        (In thousands, except per share data)

<S>                                              <C>            <C>            <C>            <C>
Interest and dividend income:
  Interest and fees on loans ...............     $    7,361     $    6,762     $   14,656     $   13,544
  Interest on mortgage-backed investments ..          3,037          2,261          5,823          4,419
  Interest on bonds and obligations ........          1,289          1,040          2,543          1,886
  Dividend income ..........................            253            166            468            335
  Interest on short-term investments .......             12              8             27             17
                                                 ----------     ----------     ----------     ----------
    Total interest and dividend income .....         11,952         10,237         23,517         20,201
                                                 ----------     ----------     ----------     ----------
Interest expense:
 Interest on deposits ......................          3,098          2,752          6,100          5,581
 Interest on short-term borrowings .........          2,102          1,016          4,091          1,844
 Interest on long-term debt ................          1,740          1,701          3,378          3,335
                                                 ----------     ----------     ----------     ----------

    Total interest expense .................          6,940          5,469         13,569         10,760
                                                 ----------     ----------     ----------     ----------

Net interest income ........................          5,012          4,768          9,948          9,441
Provision for possible loan losses .........             60             70             60            260
                                                 ----------     ----------     ----------     ----------
Net interest income, after provision for
  Possible loan losses .....................          4,952          4,698          9,888          9,181
                                                 ----------     ----------     ----------     ----------
Non-interest income:
  Loan servicing fees ......................             76             91            159            188
  Other customer service fees ..............          1,611          1,088          2,736          2,035
  Gain on sales of securities, net .........             58            228            303            405
  Gain on sales of mortgage loans, net .....            299            359            542            522
  Gain on sales and write-down of
  other real estate owned,  net ............           --               68           --               68
Other ......................................            129            124            230            219
                                                 ----------     ----------     ----------     ----------
    Total non-interest income ..............          2,173          1,958          3,970          3,437
                                                 ----------     ----------     ----------     ----------
Non-interest expense:
  Salaries and employee benefits ...........          2,593          2,389          5.107          4,479
  Occupancy and equipment expenses .........            770            821          1,674          1,574
  Trust preferred securities expense .......            280            299            560            560
  Other non-interest expense ...............          1,702          1,452          2,987          2,647
                                                 ----------     ----------     ----------     ----------
    Total non-interest expense .............          5,345          4,961         10,328          9,260
                                                 ----------     ----------     ----------     ----------
Income before provision for income
   taxes ...................................          1,780          1,695          3,530          3,358
Provision for income taxes .................            638            613          1,255          1,215
                                                 ----------     ----------     ----------     ----------
    Net income .............................     $    1,142     $    1,082     $    2,275     $    2,143
                                                 ==========     ==========     ==========     ==========
Earnings per share
   Basic -
       Net income per share ................     $      .38     $      .33     $      .74     $      .65
                                                 ==========     ==========     ==========     ==========
       Weighted average common shares ......      3,038,000      3,272,000      3,080,000      3,310,000
                                                 ==========     ==========     ==========     ==========
Diluted -
   Net income per share ....................     $      .36     $      .31     $      .71     $      .61
                                                 ==========     ==========     ==========     ==========
Weighted average common and common share and
  share equivalents ........................      3,158,000      3,464,000      3,203,000      3,501,000
                                                 ==========     ==========     ==========     ==========

Dividends per  share .......................     $      .09     $      .05     $      .18     $      .25
                                                 ==========     ==========     ==========     ==========
</TABLE>

See accompanying notes to unaudited consolidated financial statements.


                                                                               5
<PAGE>

--------------------------------------------------------------------------------
                             ABINGTON BANCORP, INC.

           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
--------------------------------------------------------------------------------
                                   (Unaudited)

<TABLE>
<CAPTION>
                                                                                                         Net
                                                                                                      Unrealized
                                                                                                         Gain
                                                                                                       (Loss) on     Com-
                                                            Additional                                 Available     pensa-
                                              Common         Paid-In       Retained       Treasury      for Sale     tion
                                               Stock         Capital       Earnings        Stock       Securities    Plans   Total

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

                                                                                          (In thousands)

<S>                                            <C>           <C>           <C>            <C>           <C>          <C>    <C>
Balance at December 31, 1999......             $ 483         $22,610       $  26,176      $(15,885)     $ (5,581)    $  29  $27,832
Net income........................                 -               -           2,275             -             -         -    2,275
Issuance of stock.................                 2              49               -             -             -         -       51
Change in obligation related to
  directors deferred stock plan...                 -               -               -             -             -        21       21
Amortization of unearned
  compensation - ESOP.............                 -              28               -             -             -        42       70
Decrease in unrealized loss on
  available for sale securities,
  net of taxes....................                 -               -               -             -         1,005         -    1,005
Repurchase of stock...............                 -               -               -        (1,699)            -         -   (1,699)
Dividends declared ($.18
  per share)......................                 -               -            (546)            -             -         -     (546)
                                               -----         -------       ---------      --------      --------     -----  -------
Balance at June 30, 2000 .........             $ 485         $22,687       $  27,905      $(17,584)     $ (4,576)    $  92  $29,009
                                               =====         =======       =========      ========      ========     =====  =======

Balance at December 31, 1998......             $ 480         $21,830       $  23,182      $(13,283)     $    965     $(114) $33,060
Net income........................                 -               -           2,143             -             -         -    2,143
Change in obligation related to
   directors deferred stock
   plan...........................                 -               -               -             -             -        34       34
Amortization of unearned
   compensation - ESOP............                 -              28               -             -             -        41       69
Decrease in unrealized gain on
   available for sale securities,
   net of taxes ..................                 -               -               -             -        (2,801)        -   (2,801)
Repurchase of stock...............                 -               -               -        (1,320)            -         -   (1,320)
Dividends declared ($.25
  per share)......................                 -               -            (832)            -             -         -     (832)
                                               -----         -------       ---------      --------      --------     -----  -------
Balance at June 30, 1999..........             $ 480         $21,858       $  24,493      $(14,603)     $ (1,836)    $ (39) $30,353
                                               =====         =======       =========      ========      ========     =====  =======
</TABLE>

See accompanying notes to unaudited consolidated financial statements.


                                                                               6
<PAGE>

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

                             ABINGTON BANCORP, INC.

                 CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

                                   (Unaudited)

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

<TABLE>
<CAPTION>
                                                        Three Months Ended       Six Months Ended
                                                             June 30,                June 30,

                                                        2000         1999         2000       1999
                                                        ----         ----         ----       ----

(Dollars in thousands)

<S>                                                    <C>          <C>          <C>        <C>
Net income, as reported ..........................     $ 1,142      $ 1,082      $2,275     $ 2,143
Change in unrealized gains/(losses) on available
  for sale securities, net of taxes ..............        (313)      (2,204)      1,202      (2,538)
Less: Reclassification adjustment for available
 for sale securities gains included in net income,
 net of taxes ....................................          38          141         197         263
                                                       -------      -------      ------     -------

Comprehensive income (loss) ......................     $   791      $(1,263)     $3,280     $  (658)
                                                       =======      =======      ======     =======
</TABLE>


                                                                               7
<PAGE>

--------------------------------------------------------------------------------
                             ABINGTON BANCORP, INC.

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)

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

<TABLE>
<CAPTION>
                                                                             Six Months Ended
                                                                                 June 30,
                                                                             2000         1999
                                                                             ----         ----
                                                                              (In thousands)

<S>                                                                        <C>           <C>
Cash flows from operating activities:
Net income ...........................................................     $  2,275      $  2,143

Adjustments to reconcile net income to net
  cash provided (used) by operating
  activities

Provision for loan losses ............................................           60           260
(Gain) loss on sales and write-down of
  other real estate owned, net .......................................         --             (68)
Amortization, accretion and depreciation,
  net ................................................................          973           860
Gain on sales of securities, net .....................................         (303)         (405)
Loans originated for sale in the
  secondary market ...................................................      (29,500)      (57,200)
  Proceeds from sales of loans .......................................       29,029        56,617
  Gain on sales of mortgage loans, net ...............................         (542)         (522)
  Other, net .........................................................       (3,372)       (1,223)
                                                                           --------      --------
Net cash provided (used) by operating
  activities .........................................................     $ (1,380)     $    462
                                                                           --------      --------

Cash flows from investing activities:
Net cash paid for Old Colony acquisition .............................         --          (1,113)
Proceeds from sales of available for sale
  securities .........................................................          977         5,858
Proceeds from principal payments on
  available for sale securities ......................................       10,970        22,669
Purchase of available for sale securities ............................      (41,205)      (66,501)
Loans (originated/purchased) paid, net ...............................        3,229        (1,442)
Purchases of FHLB stock ..............................................         --            (597)
</TABLE>

See accompanying notes to unaudited consolidated financial statements


                                                                               8
<PAGE>

--------------------------------------------------------------------------------
                             ABINGTON BANCORP, INC.

                CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)

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

                                   (Unaudited)

<TABLE>
<CAPTION>
                                                          Six Months Ended
                                                             June 30,
                                                          2000          1999
                                                          ----          ----
                                                           (In thousands)

<S>                                                     <C>           <C>
Purchase of banking premises and equipment
  and improvements to other real estate
  owned ...........................................     $ (1,071)     $ (1,280)
Proceeds from sales of other real estate
  owned ...........................................         --              68
                                                        --------      --------
Net cash provided (used) by investing
  activities ......................................      (27,100)      (42,338)
                                                        --------      --------

Cash flows from financing activities:
Net increase in deposits ..........................       28,537        15,019
Net increase (decrease) in borrowings with original
  maturities of three months or less ..............      (55,089)       42,612
Proceeds from short-term borrowings with
  maturities in excess of three months ............         --           5,000
Principal payments on short-term borrow-
  ings with maturities in excess of
  three months ....................................       (5,000)      (30,000)
Proceeds from issuance of long-term debt ..........       66,717        32,700
Principal payments on long term debt ..............      (13,000)      (25,000)
Proceeds from exercise of stock options ...........           49            62
Proceeds from issuance of stock ...................         --            --
Purchase of treasury stock ........................       (1,699)       (1,320)
Cash paid for dividends ...........................         (523)         (832)
                                                        --------      --------
Net cash provided from financing
  activities ......................................       19,992        38,241
                                                        --------      --------
Net increase (decrease)in cash and cash
  equivalents .....................................       (8,488)       (3,635)
Cash and cash equivalents at beginning of
  period ..........................................       33,722        19,717
                                                        --------      --------
Cash and cash equivalents at end of period ........     $ 25,234      $ 16,082
                                                        ========      ========
Supplemental cash flow information:
Interest paid on deposits .........................     $  6,072      $  5,607
Interest paid on borrowed funds ...................        7,319         5,361
Income taxes paid .................................        1,523         1,234
Transfer to other real estate owned,
  net .............................................         --            --
Acquisitions:
  Liabilities assumed .............................     $   --        $  3,370
  Less:  Assets purchased .........................         --           3,688
        Premium paid ..............................         --             795
                                                        --------      --------
Net cash paid .....................................     $   --        $ (1,113)
                                                        ========      ========
</TABLE>

See accompanying notes to unaudited consolidated financial statements.


                                                                               9
<PAGE>

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

                             ABINGTON BANCORP, INC.
               NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
                                  June 30, 2000

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

A)   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

The consolidated financial statements include the accounts of Abington Bancorp,
Inc. (the "Company") (a Massachusetts Corporation) and its wholly-owned
subsidiaries, Abington Savings Bank (the "Bank") and Abington Bancorp Capital
Trust. The Bank also includes its wholly-owned subsidiaries Abington Securities
Corporation, which invests primarily in obligations of the United States
Government and its agencies and equity securities, Old Colony Mortgage
Corporation, which originates and sells residential mortgages to investors on a
servicing released basis, and Holt Park Place Development Corporation and
Norroway Pond Development Corporation, each typically owning properties being
marketed for sale.

The accompanying consolidated financial statements as of June 30, 2000 and for
the three and six month periods ended June 30, 2000 and 1999 have been prepared
by the Company without audit, and reflect all adjustments (consisting of normal
recurring adjustments) which, in the opinion of management, are necessary to
reflect a fair statement of the results of the interim periods presented.
Certain information and footnote disclosures normally included in the annual
consolidated financial statements which are prepared in accordance with
generally accepted accounting principles have been condensed or omitted.
Accordingly, the Company believes that although the disclosures are adequate to
make the information presented not misleading, these consolidated financial
statements should be read in conjunction with the footnotes contained in the
Company's consolidated financial statements as of and for the year ended
December 31, 1999, which are included in the Company's Annual Report to
Stockholders. Interim results are not necessarily indicative of results to be
expected for the entire year. All significant intercompany balances and
transactions have been eliminated in consolidation.


                                                                              10
<PAGE>

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

                             ABINGTON BANCORP, INC.
              NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
                            June 30, 2000 (continued)

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


B)   DIVIDEND DECLARATION

The Board of Directors of Abington Bancorp., Inc. declared a cash dividend of
$.09 per share to holders of its common stock in June, 2000. This dividend was
payable on July 20, 2000 to stockholders of record as of the close of business
on July 6, 2000.


                                                                              11
<PAGE>

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

                             ABINGTON BANCORP, INC.
              NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
                            June 30, 2000 (continued)

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


C)   STOCK REPURCHASE PROGRAM

On March 27, 1997, the Company announced that its Board of Directors had
authorized the Company to repurchase up to 10% (375,000 shares) of its currently
outstanding common stock from time to time at prevailing market prices. On
February 24, 1998, the Company announced that its Board of Directors had
authorized the Company to repurchase an additional 10% (347,000) of its
outstanding common stock, as adjusted for amounts remaining to be repurchased
under the March 1997 plan. On March 25, 1999, the Board of Directors authorized
the Company to repurchase an additional 10% (320,000) of its outstanding common
stock, as adjusted for amounts remaining to be purchased under the previously
authorized plans. The Board delegated to the discretion of the Company's senior
management the authority to determine the timing of the repurchase program's
commencement, subsequent purchases and the prices at which the repurchases will
be made.

As of August 10, 2000, the Company had repurchased 932,600 shares of its common
stock under these plans at a total cost of approximately $13,882,000.

D)   EARNINGS PER SHARE

The primary difference between basic and fully diluted average common shares
outstanding for the periods presented relates to options issued to officers and
directors which are currently exercisable and are not anti-dilutive. The
calculation of common stock equivalents for fully diluted per share computations
excludes options which are not yet currently exercisable and /or have an
exercise price in excess of the average closing price of the Company's stock for
the period presented. At June 30, 2000 there were approximately 155,000 options
with exercise prices ranging from $11.20 to $15.50 which were exercisable but
anti-dilutive and non-vested options of approximately 137,100 options with
exercise prices ranging from $14.00 to $20.75. All of these options were
excluded from fully diluted calculations.


                                                                              12
<PAGE>

--------------------------------------------------------------------------------
                             ABINGTON BANCORP, INC.
              NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
                            June 30, 2000 (continued)
--------------------------------------------------------------------------------

E)   BUSINESS SEGMENTS

June 30, 2000:

<TABLE>
<CAPTION>
                                                              Community     Mortgage
                                                              Banking       Banking       Other   Elimination       Total
                                                              -------       -------       -----   -----------       -----

 <S>                                                          <C>           <C>          <C>      <C>            <C>
 Securities                                                   $  266,909    $      -     $     -  $       -      $ 266,909
 Net loans                                                       386,386       4,605           -     (4,557)       386,434
 Net assets                                                      716,738       6,093      46,195    (52,357)       716,669
 Total deposits                                                  420,591           -           -     (2,362)       418,229
 Total borrowings                                                253,379       4,557           -     (4,557)       253,379
 Total liabilities                                               677,791       4,724          16     (6,919)       675,612

Three months ended

 Total interest income                                        $   11,952    $     93     $    11  $    (104)     $  11,952
 Total interest expense                                            6,953          91           -       (104)         6,940
 Net interest margin                                               4,999           2          11          -          5,012
 Provisions for possible loan losses                                  60           -           -          -             60
 Total non-interest income                                         1,874         408           -       (109)         2,173
 Total non-interest expense                                        4,655         376         314          -          5,345
 Net income                                                        1,404           9        (199)       (72)         1,142

Six months ended

 Total interest income                                        $   23,529    $    160     $    38  $    (210)     $  23,517
 Total interest expense                                           13,635         144           -       (210)        13,569
 Net interest margin                                               9,894          16          38          -          9,948
 Provisions for possible loan losses                                  60           -           -          -             60
 Total non-interest income                                         3,428         701           -       (159)         3,970
 Total non-interest expense                                        8,929         771         628          -         10,328
 Net income                                                        2,823         (54)       (389)      (105)         2,275
</TABLE>


                                                                              13
<PAGE>

--------------------------------------------------------------------------------
                             ABINGTON BANCORP, INC.
              NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
                            June 30, 2000 (continued)
--------------------------------------------------------------------------------

E)  BUSINESS SEGMENTS (continued)

June 30 1999:

<TABLE>
<CAPTION>
                                                              Community    Mortgage
                                                              Banking      Banking        Other   Elimination       Total
                                                              -------      -------        -----   -----------       -----

 <S>                                                          <C>          <C>          <C>       <C>             <C>
 Securities                                                   $  215,156   $      -     $     -   $      -        $ 215,156
 Net loans                                                       366,519      4,361           -     (4,286)         366,594
 Net assets                                                      629,852      5,904      44,649    (49,768)         630,637
 Total deposits                                                  384,012          -           -     (5,040)         378,972
 Total borrowings                                                205,644      4,286           -     (4,286)         205,644
 Total liabilities                                               593,184      4,454           -     (9,326)         588,312

Three months ended

 Total interest income                                        $   10,212   $     52     $    22   $    (49)       $  10,237
 Total interest expense                                            5,469         49           -        (49)           5,469
 Net interest margin                                               4,743          3          22          -            4,768
 Provisions for possible loan losses                                  70          -           -          -               70
 Total non-interest income                                         1,599        359           -          -            1,958
 Total non-interest expense                                        4,252        395         314          -            4,961
 Net income                                                        1,275        (20)       (173)         -            1,082

Six months ended

 Total interest income                                        $   20,176   $     52     $    49   $    (76)       $  20,201
 Total interest expense                                           10,787         49           -        (76)          10,760
 Net interest margin                                               9,389          3          49          -            9,441
 Provisions for possible loan losses                                 260          -           -          -              260
 Total non-interest income                                         3,078        359           -          -            3,437
 Total non-interest expense                                        8,237        395         628          -            9,260
 Net income                                                        2,544        (20)       (381)         -            2,143
</TABLE>


                                                                              14
<PAGE>

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

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

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

GENERAL

The Company's results of operations depend primarily on its net interest income
after provision for possible loan losses, its revenue from other banking
services and non-interest expenses. The Company's net interest income depends
upon the net interest rate spread between the yield on the Company's loan and
investment portfolios and the cost of funds, consisting primarily of interest
expense on deposits and Federal Home Loan Bank advances. The interest rate
spread is affected by the match between the maturities or repricing intervals of
the Company's assets and liabilities, the mix and composition of interest
sensitive assets and liabilities, economic factors influencing general interest
rates, loan prepayment speeds, loan demand and savings flows, as well as the
effect of competition for deposits and loans. The Company's net interest income
is also affected by the performance of its loan portfolio, amortization or
accretion of premiums or discounts on purchased loans and mortgage - backed
securities, and the level of non-earning assets. Revenues from loan fees and
other banking services depend upon the volume of new transactions and the market
level of prices for competitive products and services. Non-interest expenses
depend upon the efficiency of the Company's internal operations and general
market and economic conditions.

NET INTEREST INCOME

Net interest income is affected by the mix and volume of assets and liabilities,
the movement and level of interest rates and interest spread, which is the
difference between the average yield received on earning assets and the average
rate paid on deposits and borrowings. The Company's net interest rate spread was
2.96% for both the quarter and six months ended June 30, 2000 and 3.25% and
3.14% for the quarter and six months ended June 30, 1999, respectively.

The level of nonaccrual (impaired) loans and other real estate owned can have an
impact on net interest income but balances in these categories have generally
been immaterial in 1999 and 2000. At June 30, 2000, the Company had $310,000 in
non-accrual loans, and no other real estate owned, compared to $616,000 in
non-accrual loans and no other real estate owned as of December 31, 1999 and
$685,000 in non-accrual loans and no other real estate owned as of June 30,
1999.


                                                                              15
<PAGE>

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

                      MANAGEMENT'S DISCUSSION AND ANALYSIS

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


The table below presents the components of interest income and expense for the
major categories of assets and liabilities for the periods indicated.

<TABLE>
<CAPTION>
                                                         Three Months Ended              Six Months Ended
                                                            June 30                          June 30
                                                            -------                         --------
                                                      2000            1999             2000          1999
                                                      ----            ----             ----          ----
                                                                        (In Thousands)

<S>                                                  <C>             <C>              <C>             <C>
Interest and dividend income:
 Interest and fees on loans.................         $ 7,361         $  6,762         $14,656         $13,544
 Interest on mortgage-backed investments....           3,037            2,261           5,823           4,419
 Interest on bonds and obligations..........           1,289            1,040           2,543           1,886
 Dividend income............................             253              166             468             335
 Interest on short-term investments.........              12                8              27              17
                                                     -------         --------         -------         -------
  Total interest and dividend income........         $11,952         $ 10,237         $23,517         $20,201
                                                     -------         --------         -------         -------

Interest expense:
 Interest on deposits.......................           3,098            2,752           6,100           5,581
 Interest on short-term borrowings..........           2,102            1,016           4,091           1,844
 Interest on long-term debt.................           1,740            1,701           3,378           3,335
                                                     -------         --------         -------         -------
  Total interest expense....................           6,940            5,469          13,569          10,760
                                                     -------         --------         -------         -------
Net interest income.........................         $ 5,012         $  4,768         $ 9,948         $ 9,441
                                                     =======         ========         =======         =======
</TABLE>

A breakdown of the components of the Company's net interest-rate spread is as
follows:

<TABLE>
<CAPTION>
                                                  Three Months Ended          Six Months Ended
                                                        June 30                   June 30
                                                        -------                   -------
                                                     2000     1999           2000           1999
                                                     ----     ----           ----           ----

<S>                                                  <C>      <C>            <C>            <C>
Weighted average yield earned on:
   Loans.....................................        7.64%    7.57%          7.61%          7.58%
   Mortgage-backed investments...............        6.64     6.42           6.59           6.54
   Bonds and obligations.....................        6.74     6.54           6.77           6.57
   Marketable and other equity securities....        4.72     4.08           4.50           4.22
   Short-term investments....................        8.23     6.31           4.64           5.78

Weighted average yield earned on
   interest-earning assets....................       7.17     7.08           7.14           7.13

Weighted average rate paid on:
   NOW and non-interest NOW deposits..........        .42      .43            .43            .58
     Savings deposits.........................       2.25     2.12           2.24           2.13
     Time deposits.............................      5.32     5.05           5.24           5.13
     Total deposits............................      3.03     2.95           3.03           3.17
     Short-term borrowings.....................      6.12     4.99           5.94           4.99
     Long-term debt............................      6.16     5.87           6.14           5.83

   Weighted average rate paid on

   deposits and borrowings.............              4.21     3.83           4.18           3.99

Net interest-rate spread.....................        2.96%    3.25%          2.96%          3.14%
</TABLE>


                                                                              16
<PAGE>

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

                MANAGEMENT'S DISCUSSION AND ANALYSIS (continued)

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

RATE/VOLUME ANALYSIS

The following tables present, for the periods indicated, the change in interest
income and the change in interest expense attributable to the change in interest
rates and the change in the volume of earning assets and interest-bearing
liabilities. The change attributable to both volume and rate has been allocated
proportionately to the change due to volume and the change due to rate.

<TABLE>
<CAPTION>
                                            Three Months Ended June 30
                                            --------------------------
                                                2000 vs. 1999
                                             Increase (decrease)
                                            --------------------------
                                                  Due to
                                            --------------------------
                                     Volume        Rate       Total
                                     ---------------------------------
                                            (In thousands)

<S>                                   <C>          <C>        <C>
Interest and dividend income:
 Loans ..........................     $   583      $  16      $  599
 Mortgage-backed investments ....         754         22         776
 Bonds and obligations ..........         240          9         249
 Equity securities ..............          78          9          87
 Short-term investments .........           3          1           4
                                      -------      -----      ------

      Total interest and dividend
       income ...................       1,657         58       1,715
                                      -------      -----      ------
Interest expense:
  NOW deposits ..................          19         (3)         16
  Savings deposits ..............          78         14          92
  Time deposits .................         194         44         238
  Short-term borrowings .........       1,003         83       1,086
  Long-term debt ................         (84)       123          39
                                      -------      -----      ------
      Total interest expense ....       1,210        261       1,471
                                      -------      -----      ------

Net interest income .............     $   447      $(203)     $  244
                                      =======      =====      ======
</TABLE>


                                                                              17
<PAGE>

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

                MANAGEMENT'S DISCUSSION AND ANALYSIS (continued)

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

<TABLE>
<CAPTION>
                                           Six Months Ended June 30
                                            --------------------------
                                                2000 vs. 1999
                                             Increase (Decrease)
                                            --------------------------
                                                  Due to
                                            --------------------------
                                      Volume       Rate        Total
                                      --------------------------------
                                               (In thousands)

<S>                                   <C>          <C>        <C>
Interest and dividend income:
 Loans ..........................     $ 1,079      $  33      $1,112
 Mortgage-backed investments ....       1,386         18       1,404
 Bonds and obligations ..........         625         32         657
 Equity securities ..............         120         13         133
 Short-term investments .........          15         (5)         10
                                      -------      -----      ------

      Total interest and dividend
       income ...................       3,225         91       3,316
                                      -------      -----      ------
Interest expense:
  NOW deposits ..................          92        (85)          7
  Savings deposits ..............         142         37         179
  Time deposits .................         283         50         333
  Short-term borrowings .........       2,025        222       2,247
  Long-term debt ................        (180)       223          43
                                      -------      -----      ------
      Total interest expense ....       2,362        447       2,809
                                      -------      -----      ------

Net interest income .............     $   863      $(356)     $  507
                                      =======      =====      ======
</TABLE>


                                                                              18
<PAGE>

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

                MANAGEMENT'S DISCUSSION AND ANALYSIS (continued)

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

COMPARISON OF THE THREE MONTHS ENDED JUNE 30, 2000 AND 1999

GENERAL. Net income for the quarter ended June 30, 2000 was $1,142,000 or $.36
per diluted share compared to net income of $1,082,000 or $.31 per diluted share
in the corresponding period of 1999, a net increase of $60,000 or 5.3% in net
income or 16.1% on a per diluted share basis. The overall increase in net income
was mainly attributable to increases in net interest income and customer service
fees, offset in part by increases in non-interest expense.

INTEREST AND DIVIDEND INCOME. Interest and dividend income increased $1,715,000
or 16.8% during the three month period ended June 30, 2000, as compared to the
same period in 1999. The increase was attributable to increases in the volume of
earning assets and the yield earned on those assets. The balance of average
earning assets for the three month period ended June 30, 2000 was approximately
$666,699,000 as compared to $578,321,000 for the same period in 1999, an overall
increase of $88,378,000 or 15.3%. The increase in earning assets was, in part,
due to increases in average loan balances which were $385,321,000 for the three
months ended June 30, 2000, as compared to $357,119,000 for the same period in
1999, an increase of $28,202,000 or 7.9%. This increase was generally caused by
larger volumes of commercial loan originations in 1999 and into 2000 as well as
higher residential loan balances which were the result of the steady volume of
loan originations and purchases throughout 1999 and into 2000. See "Liquidity
and Capital Resources" and "Asset/Liability Management" for further discussion
of the Company's investment strategies.

The average yield earned on loans increased to 7.64% for the second quarter of
2000 from 7.57% for the corresponding period in 1999. Loan yields in 2000 have
been affected by increases in yields on loans originated/purchased in the second
half of 1999 and into 2000, which has been influenced by the increasing of
interest rates by the Federal Reserve Bank (see later discussion). The yield on
loans was also positively affected by growth in the Company's commercial loan
portfolio which has grown to approximately $73,600,000 at June 30, 2000 from
$66,000,000 at June 30, 1999, an increase of $7,600,000 or 15.0%. Commercial
loans typically carry a higher yield than residential mortgages.

Average balances of mortgage-backed investments and bond investment securities
were $182,822,000 and $76,513,000, respectively, for the three months ended June
30, 2000 as compared to $140,782,000 and $63,656,000, respectively, for the
corresponding period in 1999. These balances, when combined, increased
$54,897,000 or 26.9%. The yield on mortgage-backed investments and bond
investment securities increased to 6.64% and 6.74%, respectively, in the second
quarter of 2000 as compared to 6.42% and 6.54%, for the same period in 1999.
This is generally due to the acquisition of higher yielding securities over the
past year.


                                                                              19
<PAGE>

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

                MANAGEMENT'S DISCUSSION AND ANALYSIS (continued)

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

INTEREST EXPENSE. Interest expense for the quarter ended June 30, 2000 increased
$1,471,000 or 26.9% compared to the same period in 1999, generally due to
increases in the average balances of deposits and borrowed funds and increases
in the rates paid on borrowed funds. The average balance of core and time
deposits rose to $238,536,000 and $170,989,000, respectively, for the second
quarter of 2000 as compared to $211,863,000 and $161,343,000, respectively, for
the corresponding period in 1999, for increases of 12.6% and 6.0%, respectively.
The increases noted for the three month period ended June 30, 2000, generally
relates to the attractiveness of the Company's retail products and services to
the marketplace it serves as well as reflecting some of the fallout from recent
"in market" bank merger activity which has displaced many customers who have
sought an alternative to their current banking relationship. The Company will
continue to closely manage its cost of deposits by continuing to seek methods of
acquiring new core deposits and maintaining its current core deposits while
prudently adding time deposits at reasonable rates in comparison to local
markets and other funding alternatives, including borrowings. The average
balances of borrowed funds increased overall during the second quarter of 2000
as compared to 1999, to $250,420,000 from $197,395,000, an increase of 26.9%.
These increased borrowings were used to fund earning asset growth over the past
year. The blended weighted average rate paid on deposits and borrowed funds was
4.21% for the three months ended June 30, 2000 as compared to 3.83% for the same
period in 1999. The overall weighted average rates paid on borrowed funds
increased to approximately 6.14% for the quarter ended June 30, 2000 from 5.50%
in 1999. This increase is reflective of the net cumulative effect of actions
taken by the Federal Reserve Bank over the past year to increase the inter-bank
borrowing rate by 150 basis points. The Company will continue to evaluate the
use of borrowing as an alternative funding source for asset growth in future
periods. See "Asset/Liability Management" for further discussion of the
competitive market for deposits and overall strategies for uses of borrowed
funds. The weighted average rates paid on deposits was 3.03% for the quarter
ended June 30, 2000 as compared to 2.95% for the same period in 1999. The
overall cost of deposits has increased slightly in the second quarter of 2000 as
compared to 1999 but not as dramatically as borrowed funds despite the interest
rate environment, generally due to the continued success of promotional efforts
to attract core deposits (NOW accounts, demand deposits, savings and money
markets), which typically have a lower cost of funds than time deposits and
borrowings.

NON-INTEREST INCOME. Total non-interest income increased $215,000 or 11.0% in
the second quarter of 2000 in comparison to the same period in 1999. Customer
service fees, which were $1,611,000 for the quarter ended June 30, 2000 as
compared to $1,088,000 for 1999, for an increase of $523,000 or 48.1%, rose
primarily due to growth in deposit accounts, primarily NOW and checking account
portfolios and continued success in cross selling customers, mutual funds and
annuities. Loan servicing fees and gains on sales of mortgage loans were $76,000
and $299,000, respectively, for the second quarter of 2000 as compared to
$91,000 and $359,000, respectively, for the same period in 1999, a combined
decrease of $75,000 or 16.6%. This generally is reflective of the diminished
market for loan originations and related lower volume of loans being originated
and sold in the second quarter of 2000 as compared to the same period in 1999.
As the Company has been selling loans generally on a servicing released basis
since 1996, the portfolio of loans serviced for others has declined which has
caused the continued drop in loan servicing income.


                                                                              20
<PAGE>

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

                MANAGEMENT'S DISCUSSION AND ANALYSIS (continued)

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

Gains on sales of securities were $58,000 for the second quarter of 2000 as
compared to $228,000 for 1999 for a decrease of $170,000 or 74.6%. The lower
gain was the result of management's decision to sell fewer securities in the
second quarter of 2000 as compared to 1999.

NON-INTEREST EXPENSES. Non-interest expenses for the quarter ended June 30, 2000
increased $384,000 or 7.7% compared to the same period in 1999. A key component
of this expense increase was approximately $220,000 of non-capitalizable,
non-recurring expenses which related to the Company's conversion of its computer
system from an in house main frame to a third-party service bureau. This expense
was spread across various categories and is noted in the analyses below.
Salaries and employee benefits increased 8.5% or $204,000 primarily due to the
systems conversion noted above ($33,000) and other general increases salaries
and customer service related staff levels. These increases correspond with the
Company's strategic focus of attracting core deposits and new customer
relationships. Occupancy expenses decreased $51,000 or 6.2% primarily due to the
expiration of various maintenance contracts on the Company's previous computer
system during the second quarter of 2000. Other non-interest expenses, including
trust preferred expenses, also increased $231,000 or 13.2% for the quarter ended
June 30, 2000 in comparison to the same period in 1999. Of this amount,
approximately $170,000 of the aforementioned increases relates to the systems
conversion noted above. Other operating expenses, other than those related to
the conversion, increased 3.5% which was generally the result of customer
volumes and general cost increases.

PROVISION FOR POSSIBLE LOAN LOSSES. The provision for possible loan losses for
the quarter ended June 30, 2000 was $60,000 as compared to $70,000 for the
quarter ended June 30, 1999. The low levels of provision in both periods is
generally attributable to the continued strength of asset quality factors that
management uses to measure and evaluate the adequacy of loan loss reserve
levels, which include delinquency rates, charge offs, problem or "watched"
assets and anticipated losses. The resulting level of loan loss reserves were
approximately .98% of period end loans at June 30, 2000 as compared to .95% and
 .91% at December 31, and June 30, 1999, respectively.

PROVISION FOR INCOME TAXES. The Company's effective income tax rate for the
quarter ended June 30, 2000 was 35.8% compared to 36.2% for the quarter ended
June 30, 1999. The lower effective tax rate in comparison to statutory rates for
both periods is reflective of income earned by certain non-bank subsidiaries
which are taxed, for state tax purposes, at lower rates.


                                                                              21
<PAGE>

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

                MANAGEMENT'S DISCUSSION AND ANALYSIS (continued)

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

COMPARISON OF THE SIX MONTHS ENDED JUNE 30, 2000 AND 1999

GENERAL. Net income for the six months ended June 30, 2000 was $2,275,000 or
$.71 per diluted share compared to net income of $2,143,000 or $.61 per diluted
share in the corresponding period of 1999, a net increase of $132,000 or 6.2% on
a net income basis or an increase of $.10 or 16.4% on a per diluted share basis.
The overall increase in net income was mainly attributable to increases in net
interest income, customer service fees and decreases in the provision for
possible loan losses, offset in part by increases in non-interest expense.

INTEREST AND DIVIDEND INCOME. Interest and dividend income increased $3,316,000
or 16.4% during the six month period ended June 30, 2000, as compared to the
same period in 1999. The increase was attributable to increases in earning
assets and increases in the yield earned on those assets. The balance of average
earning assets for the six month period ended June 30, 2000 was approximately
$658,846,000 as compared to $566,580,000 for the same period in 1999, an overall
increase of $92,266,000 or 16.3%. The increase in earning assets was, in part,
due to increases in average loan balances which were $385,022,000 for the six
months ended June 30, 2000, as compared to $357,479,000 for the same period in
1999, an increase of $27,543,000 or 7.7%. This increase in balances was
generally caused by larger volumes of commercial loan originations in 1999 and
into 2000 as well as higher residential loan balances which were the result of
the steady volume of loan originations and purchases throughout 1999 and into
2000. See "Liquidity and Capital Resources" and "Asset/Liability Management" for
further discussion of the Company's investment strategies.

The average yield earned on loans increased slightly to 7.61% for the six month
period ended June 30, 2000 from 7.58% for the first six months of 1999. Loan
yields in 2000 have been affected by increases in the yields on loans
originated/purchased in the second half of 1999 and into 2000. Yields on loans
were also positively affected by growth in the Company's commercial loan
portfolio which has grown to approximately $73,600,000 at June 30, 2000 from
$66,000,000 at June 30, 1999, an increase of $7,600,000 or 15.0%.

Commercial loans typically carry a higher yield than residential mortgages.

Average balances of mortgage-backed investments and bond investment securities
were $176,753,000 and $75,094,000, respectively, for the six months ended June
30, 2000 as compared to $135,212,000 and $57,430,000, respectively, for the
corresponding period in 1999. These balances, when combined, increased
$59,205,000 or 30.7%. The yields on mortgage-backed investments and bond
investment securities rose to 6.59% and 6.77%, respectively, in the first six
months of 2000, from 6.54% and 6.57%, respectively, in the corresponding period
in 1999. This was generally due to the acquisition of higher yielding securities
over the past year.


                                                                              22
<PAGE>

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

                MANAGEMENT'S DISCUSSION AND ANALYSIS (continued)

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

INTEREST EXPENSE. Interest expense for the six months ended June 30, 2000
increased $2,809,000 or 26.1% compared to the same period in 1999, generally due
to increases in the average balances of deposits and borrowed funds as well as
the rates paid on borrowed funds. The average balance of core and time deposits
rose to $230,537,000 and $171,468,000, respectively, for the second quarter of
2000 as compared to $189,521,000 and $162,045,000, respectively, for the
corresponding period in 1999, for increases of 21.6% and 5.8%, respectively. The
increases noted for the six months ended June 30, 2000 as compared to the same
period in 1999 relates to the attractiveness of the Company's retail products
and services in the marketplace it serves as well as reflecting some of the
fallout from recent "in market" bank merger activity which has displaced many
customers who have sought an alternative to their current banking relationship.
The Company will continue to closely manage its cost of deposits by continuing
to seek methods of acquiring new core deposits and maintaining its current core
deposits while prudently adding time deposits at reasonable rates in comparison
to local markets and other funding alternatives, including borrowings. The
average balances of borrowed funds increased overall during the six month period
ending June 30, 2000 as compared to 1999, to $247,782,000 from $188,210,000, an
increase of 31.7%. These increased borrowings were used to fund earning asset
growth over the past year. The blended weighted average rate paid on deposits
and borrowed funds was 4.18% for the six months ended June 30, 2000 as compared
to 3.99% for the same period in 1999. The overall weighted average rates paid on
borrowed funds increased to approximately 6.03% for the six months ended June
30, 2000 from 5.50% in 1999. This increase is reflective of the net cumulative
effect of actions taken by the Federal Reserve over the past six to eight months
to increase the inter-bank borrowing rate by 150 basis points. The Company will
continue to evaluate the use of borrowing as an alternative funding source for
asset growth in future periods. See "Asset/Liability Management" for further
discussion of the competitive market for deposits and overall strategies for
uses of borrowed funds. The weighted average rates paid on deposits was 3.03%
for the six months ended June 30, 2000 as compared to 3.17% for the same period
in 1999. The overall cost of deposits has declined in the first six months of
2000 as compared to the same period in 1999, generally due to the continued
success of promotional efforts to attract core deposits (NOW accounts, demand
deposits, savings and money markets), which typically have a lower cost of funds
than time deposits and borrowings.

NON-INTEREST INCOME. Total non-interest income increased $533,000 or 15.5% in
the first six months of 2000 in comparison to the same period in 1999. Customer
service fees, which were $2,736,000 for the six months ended June 30, 2000 as
compared to $2,035,000 for 1999, for an increase of $701,000 or 34.4%, rose
primarily due to growth in deposit accounts, primarily NOW and checking account
portfolios. Also, in May 2000, the Company was granted regulatory approval to
sell insurance annuities. This and other brokerage related activities accounted
for approximately $151,900 of the aforementioned increase in customer service
fees. Loan servicing fees and gains on sales of mortgage loans were $159,000 and
$542,000, respectively, for the first six months of 2000 as compared to $188,000
and $522,000, respectively, for the same period in 1999, a combined decrease of
$9,000 or 1.3%. This generally is reflective of the diminished market for
residential loan originations in 2000 as compared to 1999 and related lower
volume of loans being originated and sold in the first six months of 2000 as
compared to the same period in 1999. As the Company has been selling loans
generally on a servicing released basis since 1996, the portfolio of loans
serviced for others has declined which has caused the continued drop in loan
servicing income.


                                                                              23
<PAGE>

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

                MANAGEMENT'S DISCUSSION AND ANALYSIS (continued)

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

Gains on sales of securities were $303,000 for the first six months of 2000 as
compared to $405,000 for 1999 for a decrease of $102,000 or 25.2%. The decrease
in gains on securities in 2000 is reflective of management's discussion to take
fewer securities gains in 2000 as compared to 1999.

NON-INTEREST EXPENSES. Non-interest expenses for the six months ended June 30,
2000 increased $1,068,000 or 11.5% compared to the same period in 1999. Included
in this increase in 2000, was approximately $220,000 of non-capitalizable,
non-recurring expenses which related to the Company's conversion of its computer
systems from an in-house mainframe to a third party service bureau. This expense
was spread across various categories and is noted in the analyses below.
Salaries and employee benefits increased 14.0% or $628,000 primarily due to the
acquisition of Old Colony Mortgage in April 1999 (approximately $255,000) and
increases related to the Brockton branch (opened May 1999) (approximately
$75,000), the conversion of computer systems ($33,000) and other general
increases salaries, commissions paid and customer service related staff levels.
These increases correspond with the Company's strategic focus of attracting core
deposits and new customer relationships. Occupancy expenses increased $100,000
or 6.4% primarily due to the acquisition of Old Colony Mortgage (approximately
$60,000), the new supermarket branch as previously noted (approximately $25,000)
and the system conversion ($17,000). Other non-interest expenses, including
trust preferred expenses, also increased $340,000 or 3.7% for the six months
ended June 30, 2000 in comparison to the same period in 1999. The aforementioned
increases relates to the acquisition of Old Colony Mortgage ($62,000) and the
Brockton branch ($26,000) and the systems conversion ($170,000) in addition to
other inflationary and volume related increases.

PROVISION FOR POSSIBLE LOAN LOSSES. The provision for possible loan losses for
the six months ended June 30, 2000 was $60,000 as compared to $260,000 for the
same period in 1999. The reduction is generally attributable to continued
strength and improvements in other asset quality factors, such as delinquency,
charge offs, non-performing and "watched" assets that management uses to measure
and evaluate the adequacy of loan loss reserve levels. The resulting level of
loan loss reserves were approximately .98% of period end loans at June 30, 2000
as compared to .95% and .91% at December 31, and June 30, 1999, respectively.

PROVISION FOR INCOME TAXES. The Company's effective income tax rate for the six
months ended June 30, 2000 was 35.5% compared to 36.2% for the six months ended
June 30, 1999. The lower effective tax rate in comparison to statutory rates for
both periods is reflective of income earned by certain non-bank subsidiaries
which are taxed, for state tax purposes, at lower rates.


                                                                              24
<PAGE>

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

                MANAGEMENT'S DISCUSSION AND ANALYSIS (continued)

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

ASSET/LIABILITY MANAGEMENT

The objective of asset/liability management is to ensure that liquidity, capital
and market risk are prudently managed. Asset/liability management is governed by
policies reviewed and approved annually by the Company's Board of Directors
(Board). The Board delegates responsibility for asset/liability management to
the corporate Asset/Liability Management Committee (ALCO). ALCO sets strategic
directives that guide the day-to-day asset/liability management activities of
the Company. ALCO also reviews and approves all major funding, capital and
market risk-management programs. ALCO is comprised of members of management and
executive management of the Company and the Bank.

Interest rate risk is the sensitivity of income to variations in interest rates
over both short-term and long-term time horizons. The primary objective of
interest rate risk management is to control this risk within limits approved by
the Board and by ALCO. These limits and guidelines reflect the Company's
tolerance for interest rate risk. The Company attempts to control interest rate
risk by identifying potential exposures and developing tactical plans to address
such potential exposures. The Company quantifies its interest rate risk
exposures using sophisticated simulation and valuation models, as well as a more
simple gap analysis. The Company manages its interest rate exposures by
generally using on-balance sheet strategies, which is most easily accomplished
through the management of the durations and rate sensitivities of the Company's
investments, including mortgage-backed securities portfolios, and by extending
or shortening maturities of borrowed funds. Additionally, pricing strategies,
asset sales and, in some cases, hedge strategies are also considered in the
evaluation and management of interest rate risk exposures.

The Company uses simulation analysis to measure the exposure of net interest
income to changes in interest rates over a 1 to 5 year time horizon. Simulation
analysis involves projecting future interest income and expense from the
Company's assets, liabilities, and off-balance sheet positions under various
interest rate scenarios.

The Company's limits on interest rate risk specify that if interest rates were
to ramp up or down 200 basis points over a 12 month period, estimated net
interest income for the next 12 months should decline by less than 10%. The
following table reflects the Company's estimated exposure, as a percentage of
estimated net interest income for the next 12 months, which does not materially
differ from the impact on net income, on the above basis:

Rate Change                                 Estimated Exposure as a
(Basis Points)                              % of Net Interest Income
--------------                              ------------------------

   +200                                              (4.8)%
   -200                                               2.9%


                                                                              25
<PAGE>

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

                MANAGEMENT'S DISCUSSION AND ANALYSIS (continued)

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

Interest rate gap analysis provides a static view of the maturity and repricing
characteristics of the on-balance sheet and off-balance sheet positions. The
interest rate gap analysis is prepared by scheduling all assets, liabilities and
off-balance sheet positions according to scheduled repricing or maturity.
Interest rate gap analysis can be viewed as a short-hand complement to
simulation and valuation analysis.

The Company's policy is to match, as well as possible, the interest rate
sensitivities of its assets and liabilities. Residential mortgage loans that the
Company currently originates or purchases for the Company's own portfolio are
primarily 1-year, 3-year and 5-year adjustable rate mortgages and shorter term
(generally 15-year or seasoned 30-year) fixed rate mortgages. Residential
mortgage loans currently originated by the Company are primarily sold in the
secondary market.

The Company also emphasizes loans with terms to maturity or repricing of 3 years
or less, such as certain adjustable rate residential mortgage loans, commercial
mortgages, business loans, residential construction loans, second mortgages and
home equity loans.


                                                                              26
<PAGE>

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

                MANAGEMENT'S DISCUSSION AND ANALYSIS (continued)

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

Management desires to expand its interest earning asset base in future periods
primarily through growth in the Company's loan portfolio. Loans comprised
approximately 58.4% of the average interest earning assets for the first six
months of 2000. In the future, the Company intends to continue to be competitive
in the residential mortgage market but plans to place greater emphasis on home
equity and commercial loans. The Company generally has been, and expects to
remain, active in pursuing wholesale opportunities to purchase loans. During the
first half of 2000 and 1999, the Company acquired approximately $0 and
$47,500,000, respectively, of residential first mortgages.

The Company has also used mortgage-backed investments (typically with weighted
average lives of 3 to 7 years) as a vehicle for fixed and adjustable rate
investments and as an overall asset/liability tool. These securities have been
highly liquid given current levels of prepayments in the underlying mortgage
pools and, as a result, have provided the Company with greater reinvestment
flexibility.

The level of the Company's liquid assets and the mix of its investments may
vary, depending upon management's judgment as to market trends, the quality of
specific investment opportunities and the relative attractiveness of their
maturities and yields. Management has been aggressively promoting the Company's
core deposit products since the first quarter of 1995, particularly checking and
NOW accounts. The success of this program has favorably impacted the overall
deposit growth to date, despite interest rate and general market pressures, and
has helped the Company to increase its customer base. Additionally, the Company,
as well as many other area banks, has been the beneficiary of customer
disruption and fallout related to in market bank mergers of larger institutions
which has caused their customers to re-evaluate, and in some instances, change
their banking relationships. However, given the strong performance of money
market mutual funds and the equity markets in general, the Company and many of
its peers have begun to see lower levels of growth in time deposits as compared
to prior years as customers reflect their desire to increase their returns on
investment. Management believes that the markets for future time deposit growth,
particularly with terms in excess of 2 years, will remain highly competitive.
Management will continue to evaluate future funding strategies and alternatives
accordingly as well as to continue to focus its efforts on attracting core,
retail deposit relationships.

The Company is also a voluntary member of the Federal Home Loan Bank ("FHLB") of
Boston. This borrowing capacity assists the Company in managing its
asset/liability growth because, at times, the Company considers it more
advantageous to borrow money from the FHLB of Boston than to raise money through
non-core deposits (i.e., certificates of deposit). Borrowed funds totaled
$253,379,000 at June 30, 2000 compared to $259,751,000 at December 31, 1999.
These borrowings are primarily comprised of FHLB of Boston advances and have
primarily funded residential loan originations and purchases as well as
mortgage-backed investments and investment securities. Borrowing levels at
December 31, 1999 also included approximately $18 million of draw-downs of cash
from the Fed to prepare for anticipated larger than average cash withdrawals
associated with potential customer demand in their preparations for the change
of the century. This cash was generally returned to the Fed in early January
2000, with a corresponding decrease to borrowings.

Additionally, the Company obtained funding in June 1998 through the issuance of
trust preferred securities which carry a higher interest rate than similar FHLB
borrowings but at the same time are included as capital, without diluting
earnings per share and are tax deductible. See "Liquidity and Capital Resources"
for further discussion.


                                                                              27
<PAGE>

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

                MANAGEMENT'S DISCUSSION AND ANALYSIS (continued)

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

The following table sets forth maturity and repricing information relating to
interest sensitive assets and liabilities at June 30, 2000. The balance of such
accounts has been allocated among the various periods based upon the terms and
repricing intervals of the particular assets and liabilities. For example, fixed
rate mortgage loans and mortgage-backed securities, regardless of "available for
sale" classification, are shown in the table in the time periods corresponding
to projected principal amortization computed based on their respective weighted
average maturities and weighted average rates using prepayment data available
from the secondary mortgage market.

Adjustable rate loans and securities are allocated to the period in which the
rates would be next adjusted. The following table does not reflect partial or
full prepayment of certain types of loans and investment securities prior to
scheduled contractual maturity. Additionally, all securities or borrowings which
are callable at the option of the issuer or lender are reflected in the
following table based upon the likelihood of call options being exercised by the
issuer on certain investments or borrowings in a most likely interest rate
environment. Since regular passbook savings and NOW accounts are subject to
immediate withdrawal, such accounts have been included in the "Other Savings
Accounts" category and are assumed to mature within 6 months. This table does
not include non-interest bearing deposits.

While this table presents a cumulative negative gap position in the 6 month to 5
year horizon, the Company considers its earning assets to be more sensitive to
interest rate movements than its liabilities. In general, assets are tied to
increases that are immediately impacted by interest rate movements while deposit
rates are generally driven by market area and demand which tend to be less
sensitive to general interest rate changes. In addition, other savings accounts
and money market accounts are substantially stable core deposits, although
subject to rate changes. A substantial core balance in these type of accounts is
anticipated to be maintained over time.


                                                                              28
<PAGE>

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

                MANAGEMENT'S DISCUSSION AND ANALYSIS (continued)

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


<TABLE>
<CAPTION>
                                                           At June 30, 2000
                                                      Repricing/maturity Interval
                                     (1)         (2)        (3)          (4)        (5)        (6)
                                                                                               Over
                                   0-6 Mos.    6-12 Mos.  1-2 Yrs.    2-3 Yrs.    3-5 Yrs.    5 Yrs.     Total
                                ------------------------------------------------------------------------------
                                                           (Dollars in thousands)

<S>                               <C>          <C>        <C>         <C>         <C>        <C>         <C>
Assets subject to interest rate
 adjustment:
  Short-term investments........  $     230    $      -   $      -    $      -    $       -  $      -    $     230
  Bonds and obligations.........     43,926       7,088      5,000      16,557        3,647     2,043       78,261
  Mortgage-backed investments...     38,330      15,493     23,174      19,959       31,368    59,286      187,610
  Mortgage loans subject to
   rate review .................     36,124       8,032     15,275      19,349       29,519     6,389      114,688
  Fixed-rate mortgage loans.....     18,586      14,359     26,774      30,981       49,105   112,680      252,485
  Commercial and other loans....      7,496       9,718      1,580       1,227        2,613       437       23,071
                                  ---------    --------    -------    --------     --------  --------     --------
      Total.....................  $ 144,692    $ 54,690    $71,803    $ 88,073     $116,252  $180,835     $656,345
                                  ---------    --------    -------    --------     --------  --------     --------

Liabilities subject to interest
 rate adjustment:
 Money market deposit
  accounts......................     17,378           -          -           -            -         -       17,378
  Savings deposits - term
   certificates.................     80,289      45,548     22,866       6,229       13,502         -      168,434
  Other savings accounts........    175,415           -          -           -            -         -      175,415
  Borrowed funds................    126,812      33,067     59,000           -       10,000    24,500      253,379
                                  ---------    --------   --------    --------     --------   -------     --------
Total...........................    399,894      78,615     81,866       6,229       23,502    24,500      614,606
                                  ---------    --------   --------    --------     --------   -------     --------
Guaranteed preferred beneficial
interest in junior subordinated
debentures.....................   $       -    $      -   $      -    $      -     $      -   $12,048     $ 12,048
                                  ---------    --------   --------    --------     --------   -------     --------
Excess (deficiency) of rate-
 sensitive assets over rate-
 sensitive liabilities..........  $(255,202)   $(23,925)   (10,063)   $ 81,844     $ 92,750  $144,287     $ 29,691
                                  ---------    --------    -------    --------     --------  --------     --------

 Cumulative excess (deficiency)
 of rate-sensitive assets over
 rate sensitive liabilities.....  $(255,202)   $(279,127) $(289,190)  $(207,346)   $(114,596)$29,691
                                   =========   =========  =========   =========    ========= =======

Rate-sensitive assets as a
 percent of rate-sensitive
 liabilities (1)................    36.2%        41.7%       48.4%       63.4%       80.6%    104.7%
</TABLE>


  (1) Cumulative as to the amounts previously repriced or matured.  Assets held
for sale are reflected in the period in which sales are expected to take place.
Securities classified as available for sale are shown at repricing/maturity
intervals as if they are to be held to maturity as there is no definitive plan
of disposition. They are also shown at amortized cost.


                                                                              29
<PAGE>

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

                MANAGEMENT'S DISCUSSION AND ANALYSIS (continued)

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

Liquidity and Capital Resources

Payments and prepayments on the Company's loan and mortgage-backed investment
portfolios, sales of fixed rate residential loans, increases in deposits,
borrowed funds and maturities of various investments comprise the Company's
primary sources of liquidity. The Company is also a voluntary member of the FHLB
of Boston and, as such, is entitled to borrow an amount up to the value of its
qualified collateral that has not been pledged to outside sources. Qualified
collateral generally consists of residential first mortgage loans, securities
issued, insured or guaranteed by the U.S. Government or its agencies, and funds
on deposit at the FHLB of Boston. Short-term advances may be used for any sound
business purpose, while long-term advances may be used only for the purpose of
providing funds to finance housing. At June 30, 2000, the Company had
approximately $150,000,000 in unused borrowing capacity that is contingent upon
the purchase of additional FHLB of Boston stock. Use of this borrowing capacity
is also impacted by capital adequacy considerations.

The Company's short-term borrowing position consists primarily of FHLB of Boston
advances with original maturities of approximately 1 to 3 months. The Company
utilizes borrowed funds as a primary vehicle to manage interest rate risk, due
to the ability to easily extend or shorten maturities as needed. This enables
the Company to adjust its cash needs to the increased prepayment activity in its
loan and mortgage-backed investment portfolios, as well as to quickly extend
maturities when the need to further balance the Company's GAP position arises.

The Company regularly monitors its asset quality to determine the level of its
loan loss reserves through periodic credit reviews by members of the Company's
Management Credit Committee. The Management Credit Committee, which reports to
the Executive Committee of the Company's Board of Directors, also works on the
collection of non-accrual loans and disposition of real estate acquired by
foreclosure. The allowance for possible loan losses is determined by the
Management Credit Committee after consideration of several key factors
including, without limitation potential risk in the current portfolio, levels
and types of non-performing assets and delinquency, levels of potential problem
loans on the watched asset reports and the impact that they may have on loan
collateral and repayment. Workout approach and financial condition of borrowers
are also key considerations to the evaluation of non-performing loans.

Non-performing assets were $315,000 at June 30, 2000, compared to $616,000 at
December 31, 1999, a decrease of $301,000 or 48.9%. The Company's percentage of
delinquent loans to total loans was .21% at June 30, 2000, as compared to .28%
at December 31, 1999. Management believes that while delinquency rates and
non-performing assets remain at relatively low levels at June 30, 2000, it is
likely that at some point in the future some degree of economic slow down is
likely which in turn may result in future increases in problem assets and loan
loss provisions. Management continues to monitor the overall economic
environment and its potential effects on future credit quality on an ongoing
basis.

At June 30, 2000, the Company had outstanding commitments to originate, purchase
and sell residential mortgage loans in the secondary market amounting to
$14,280,000, $0 and $3,733,000, respectively. The Company also has outstanding
commitments to grant advances under existing home equity lines of credit
amounting to $14,230,000. Unadvanced commitments under outstanding commercial
and construction loans totaled $11,677,000 as of June 30, 2000. The Company
believes it has adequate sources of liquidity to fund these commitments.


                                                                              30
<PAGE>

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

                MANAGEMENT'S DISCUSSION AND ANALYSIS (continued)

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

The Company's total stockholders' equity was $29,009,000 or 4.1% of total assets
at June 30, 2000, compared with $27,832,000 or 4.0% of total assets at December
31, 1999. The increase in total stockholders' equity of approximately $1,177,000
or 4.2% primarily resulted from net income earned in the first six months of
2000, and decreases in the unrealized loss on market value of available for sale
securities, net of taxes, offset in part by stock repurchases and dividends paid
or payable, by the Company.

The Company issued $12,650,000 of 8.25% Trust Preferred Securities in June 1998.
Under current regulatory guidelines, trust preferred securities are allowed to
represent up to approximately 25% of the Company's Tier 1 capital with any
excess amounts available as Tier 2 capital. As of June 30, 2000, approximately
$11,194,000 of these securities was included in Tier 1 capital.

Bank regulatory authorities have established a capital measurement tool called
"Tier 1" leverage capital. A 4.00% ratio of Tier 1 capital to assets now
constitutes the minimum capital standard for most banking organizations and a
5.00% Tier 1 leverage capital ratio is required for a "well-capitalized"
classification. At June 30, 2000, the Company's Tier 1 leverage capital ratio
was approximately 5.84%. In addition, regulatory authorities have also
implemented risk-based capital guidelines requiring a minimum ratio of Tier 1
capital to risk-weighted assets of 4.00% (6.00% for "well-capitalized") and a
minimum ratio of total capital to risk-weighted assets of 8.00% (10.00% for
"well-capitalized"). At June 30, 2000, the Company's Tier 1 and total risk-based
capital ratios were approximately 10.81% and 12.15%, respectively. The Company
is categorized as "well-capitalized" under the Federal Deposit Insurance
Corporation Improvement Act of 1991 (F.D.I.C.I.A.). The Bank is also categorized
as "well-capitalized" as of June 30, 2000.


                                                                              31
<PAGE>

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

                MANAGEMENT'S DISCUSSION AND ANALYSIS (continued)

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

IMPACT OF INFLATION

The Consolidated Financial Statements of the Company and related Financial Data
presented herein have been prepared in accordance with generally accepted
accounting principles which generally require the measurement of financial
condition and operating results in terms of historical dollars without
considering the changes in the relative purchasing power of money over time due
to inflation. The primary impact of inflation on operations of the Company is
reflected in increased operating costs. Unlike most industrial companies, almost
all the assets and liabilities of a financial institution are monetary in
nature. As a result, interest rates have a more significant impact on a
financial institution's performance than the effects of general levels of
inflation. Interest rates do not necessarily move in the same direction or in
the same magnitude as the price of goods and services.

PROPOSED ACCOUNTING PRONOUNCEMENTS

In June 1998, the FASB issued SFAS No. 133, "Accounting for Derivative
Instruments and Hedging Activities." This Statement establishes accounting and
reporting standards for derivative instruments and hedging activities. The
Statement, as amended for SFAS Nos. 137 and 138, is effective for all fiscal
quarters of fiscal years beginning after June 15, 2000. The Company does not
expect that the adoption of this Statement will have a material impact on the
Company's financial position or results of operation.

Item 3.       Quantitative and Qualitative Disclosures About Market Risk

Information required by this Item 3 is incorporated by reference from Item 2 of
Part I of this Form 10-Q, entitled "Management's Discussion and Analysis -
Asset/Liability Management."


                                                                              32
<PAGE>

Part II. OTHER INFORMATION

Item 1.         Legal Proceedings.

The Company is a defendant in various legal matters, none of which is believed
by management to be material to the consolidated financial statements.

Item 2.         Changes in Securities.

         (a) Not applicable.
         (b) Not applicable.
         (c) Not applicable.
         (d) Not applicable.

Item 3.         Defaults Upon Senior Securities.

         None.

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

(c) The following is a brief description of the matters voted upon at the Annual
Meeting, including the tabulation of votes.

1.       Election of three directors, each for a three-year term.

                                                    Votes For    Votes Withheld
                                                    ---------    --------------

                William F. Borhek                   2,455,802      48,220
                A. Stanley Littlefield              2,450,412      53,610
                Rodney D. Henrikson                 2,451,982      52,040

2.       To approve the Abington Bancorp, Inc. 2000 Incentive and Nonqualified
         Stock Option Plan.

                                                    Number of Shares
                                                    ----------------

                           For                        2,265,627
                           Against                      218,575
                           Abstain                       19,819

Item 5.         Other Information.

         None.

Item 6.         Exhibits and Reports on Form 8-K.

                    2.1        Plan of Reorganization and Acquisition dated as
                               of October 15, 1996 between the Company and
                               Abington Savings Bank incorporated by reference
                               to the Company's Registration Statement on Form
                               8-A, effective January 13, 1997.

                    3.1        Articles of Organization of the Company
                               incorporated by reference to the Company's
                               Registration Statement on Form 8-A, effective
                               January 13, 1997.


                                                                              33

<PAGE>

                    3.2        By-Laws of the Company, incorporated by reference
                               to the Company's quarterly report on Form 10-Q
                               for the first quarter of 2000, filed on May 12,
                               2000.

                    4.1        Specimen stock certificate for the Company's
                               Common Stock incorporated by reference to the
                               Company's Registration Statement on Form 8-A,
                               effective January 31, 1997.

                    4.2        Form of Indenture between Abington Bancorp, Inc.
                               and State Street Bank and Trust Company
                               incorporated by reference to Exhibit 4.1 of the
                               Registration Statement on Form S-2 of the Company
                               and Abington Bancorp Capital Trust, filed on May
                               12, 1998.

                    4.3        Form of Junior Subordinated Debenture
                               incorporated by reference to Exhibit 4.2 of the
                               Registration Statement on Form S-2 of the Company
                               and Abington Bancorp Capital Trust, filed on May
                               12, 1998.

                    4.4        Form of Amended and Restated Trust Agreement by
                               and among the Company, State Street Bank and
                               Trust Company, Wilmington Trust Company and the
                               Administrative Trustees of the Trust incorporated
                               by reference to Exhibit 4.4 of the Registration
                               Statement on Form S-2 of the Company and Abington
                               Bancorp Capital Trust, filed on May 12, 1998.

                    4.5        Form of Preferred Securities Guarantee Agreement
                               by and between the Company and State Street Bank
                               and Trust Company incorporated by reference to
                               Exhibit 4.6 of the Registration Statement on Form
                               S-2 of the Company and Abington Bancorp Capital
                               Trust, filed on May 12, 1998.

                  *10.1         (a) Amended and Restated Special Termination
                                Agreement dated as of January 1997 among the
                                Company, the Bank and James P. McDonough
                                incorporated by reference to the Company's
                                Annual Report on Form 10-K for the year ended
                                December 31, 1996 filed on March 31, 1997.

                                *(b) Amendment to Amended and Restated Special
                                Termination Agreement, dated as of July 1, 1997
                                among the Company, the Bank and James P.
                                McDonough, incorporated by reference to the
                                Company's quarterly report on Form 10-Q for the
                                second quarter of 1997, filed on August 13,
                                1997.

                  *10.2         Special Termination Agreement dated as of
                                November 2, 1998 among the Company, the Bank and
                                Kevin M. Tierney, incorporated by reference to
                                the Company's quarterly report on Form 10-Q for
                                the third quarter of 1998, filed on November 12,
                                1998.

                  *10.3         Special Termination Agreement dated as of May
                                28, 1998 among the Company, the Bank and John R.
                                Sylva, incorporated by reference to the
                                Company's quarterly report on Form 10-Q for the
                                second quarter of 1998, filed on August 10,
                                1998.

                  *10.4         (a) Amended and Restated Special Termination
                                Agreement dated as of January 31, 1997 among the
                                Company, the Bank and Mario A. Berlinghieri
                                incorporated by reference to the Company's
                                Annual Report for the year ended December 31,
                                1996 on Form 10-K filed on March 31, 1997.


                                                                              34

<PAGE>

                                 (b) Amendment to Amended and Restated Special
                                 Termination Agreement, dated as of July 1, 1997
                                 among the Company, the Bank and Mario A.
                                 Berlinghieri, incorporated by reference to the
                                 Company's quarterly report on Form 10-Q for the
                                 second quarter of 1997, filed on August 13,
                                 1997.

                                 (c) Amendment No. 2 to Amended and Restated
                                 Special Termination Agreement, dated as of
                                 April 16, 1998, by and among the Company, the
                                 Bank and Mario A. Berlinghieri, incorporated by
                                 reference to the Company's quarterly report on
                                 Form 10-Q for the first quarter of 1998, filed
                                 on May 8, 1998.

                    *10.5        Abington Bancorp, Inc. Incentive and
                                 Nonqualified Stock Option Plan, as amended and
                                 restated to reflect holding company formation
                                 incorporated by reference to the Company's
                                 Annual Report for the year ended December 31,
                                 1996 on Form 10-K filed on March 31, 1997.

                    *10.6        Senior Management Incentive Plan, incorporated
                                 by reference to the Company's Annual Report for
                                 the year ended December 31, 1999 on Form 10-K
                                 filed on March 28, 2000.

                    *10.7        Revised Long Term Performance Incentive Plan
                                 dated January 2000 incorporated by reference to
                                 the Company's Annual Report for the year ended
                                 December 31, 1999 on Form 10-K filed on March
                                 28, 2000.

                     10.8        (a) Lease for office space located at 538
                                 Bedford Street, Abington, Massachusetts
                                 ("lease"), used for the Bank's principal and
                                 administrative offices dated January 1, 1996
                                 incorporated by reference to the Company's
                                 Annual Report for the year ended December 31,
                                 1996 on Form 10-K filed on March 31, 1997.
                                 Northeast Terminal Associates, Limited owns the
                                 property. Dennis E. Barry and Joseph L. Barry,
                                 Jr., who beneficially own more than 5% of the
                                 Company's Common Stock, are the principal
                                 beneficial owners of Northeast Terminal
                                 Associates, Limited.

                                 (b) Amendment to Lease dated December 31, 1997,
                                 incorporated by reference to the Company's
                                 Annual Report for the year ended December 31,
                                 1997 on Form 10-K filed on March 25, 1998.

                     10.9        Dividend Reinvestment and Stock Purchase Plan
                                 is incorporated by reference herein to the
                                 Company's Registration Statement on Form S-3,
                                 effective January 31, 1997.

                   *10.10        Abington Bancorp, Inc. 1997 Incentive and
                                 Nonqualified Stock Option Plan, incorporated by
                                 reference herein to Appendix A to the Company's
                                 proxy statement relating to its special meeting
                                 in lieu of annual meeting held on June 17,
                                 1997, filed with the Commission on April 29,
                                 1997.

                   *10.11        (a) Special Termination Agreement dated as of
                                 July 1, 1997 among the Company, the Bank and
                                 Robert M. Lallo, incorporated by reference to
                                 the Company's quarterly report on Form 10-Q for
                                 the second quarter of 1997, filed on August 13,
                                 1997.

                                 (b) Amendment No. 1 to Special Termination
                                 Agreement, dated April 16, 1998, by and among
                                 the Company, the Bank and Robert M. Lallo,
                                 incorporated by reference to the Company's
                                 quarterly report on Form 10-Q for the first
                                 quarter of 1998, filed on May 8, 1998.

                  *10.12         Merger Severance Benefit Program dated as of
                                 August 28, 1997, incorporated by reference to
                                 the Company's Quarterly Report on Form 10-Q
                                 for the third quarter of 1997, filed on
                                 November 15, 1997.


                                                                              35
<PAGE>

                  *10.13       Supplemental Executive Retirement Agreement
                               between the Bank and James P. McDonough dated as
                               of March 26, 1998, incorporated by reference to
                               the Company's quarterly report on Form 10-Q for
                               the first quarter of 1998, filed on May 8, 1998.

                  *10.14       Deferred Stock Compensation Plan for Directors,
                               effective July 1, 1998 incorporated by reference
                               to Appendix A to the Company's proxy statement
                               (schedule 14A) for its 1998 Annual Meeting, filed
                               with the Commission on April 13, 1998.

                  *10.15       Special Termination Agreement dated as of
                               February 7, 2000 among the Company, the Bank and
                               Jack B. Meehl, incorporated by reference to the
                               Company's Annual Report for the year ended
                               December 31, 1999 on Form 10-K filed on March 28,
                               2000.

                  10.16        Abington Bancorp, Inc. 2000 Incentive and
                               Nonqualified Stock Option Plan, incorporated by
                               reference herein to Appendix A to the Company's
                               proxy statement relating to its annual meeting
                               held on May 16, 2000, filed with the Commission
                               on April 13, 2000.

                  10.17        Abington Bancorp, Inc. Board of Directors
                               Transition and Retirement Plan, filed herewith.

                   11.1        A statement regarding the computation of earnings
                               per share is included in Note D to Unaudited
                               Consolidated Financial Statements included in
                               this Report.

                   27.1        Financial Data Schedule, June 30, 2000

     (b) Reports on Form 8-K.

          The Company filed no reports on Form 8-K during the second quarter of
2000.

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



*    Management contract or compensatory plan or arrangement.


                                                                              36
<PAGE>

                                   SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Company
has duly caused this report to be signed on its behalf by the undersigned
thereunto duly authorized.

                             ABINGTON BANCORP, INC.
                             ----------------------
                                    (Company)

Date:  August 11, 2000       By  /s/ James P. McDonough
                             --------------------------
                             James P. McDonough
                             President and Chief Executive Officer

Date:  August 11, 2000       By /s/ Robert M. Lallo
                             ----------------------
                             Robert M. Lallo
                             Treasurer
                             (Principal Financial Officer)


                                                                              37
<PAGE>

                                INDEX TO EXHIBITS

                  2.1          Plan of Reorganization and Acquisition dated as
                               of October 15, 1996 between the Company and
                               Abington Savings Bank incorporated by reference
                               to the Company's Registration Statement on Form
                               8-A, effective January 13, 1997.

                  3.1          Articles of Organization of the Company
                               incorporated by reference to the Company's
                               Registration Statement on Form 8-A, effective
                               January 13, 1997.

                  3.2          By-Laws of the Company, incorporated by reference
                               to the Company's quarterly report on Form 10-Q
                               for the first quarter of 2000, filed on May 12,
                               2000.

                  4.1          Specimen stock certificate for the Company's
                               Common Stock incorporated by reference to the
                               Company's Registration Statement on Form 8-A,
                               effective January 31, 1997.

                  4.2          Form of Indenture between Abington Bancorp, Inc.
                               and State Street Bank and Trust Company
                               incorporated by reference to Exhibit 4.1 of the
                               Registration Statement on Form S-2 of the Company
                               and Abington Bancorp Capital Trust, filed on May
                               12, 1998.

                  4.3          Form of Junior Subordinated Debenture
                               incorporated by reference to Exhibit 4.2 of the
                               Registration Statement on Form S-2 of the Company
                               and Abington Bancorp Capital Trust, filed on May
                               12, 1998.

                  4.4          Form of Amended and Restated Trust Agreement by
                               and among the Company, State Street Bank and
                               Trust Company, Wilmington Trust Company and the
                               Administrative Trustees of the Trust incorporated
                               by reference to Exhibit 4.4 of the Registration
                               Statement on Form S-2 of the Company and Abington
                               Bancorp Capital Trust, filed on May 12, 1998.

                  4.5          Form of Preferred Securities Guarantee Agreement
                               by and between the Company and State Street Bank
                               and Trust Company incorporated by reference to
                               Exhibit 4.6 of the Registration Statement on Form
                               S-2 of the Company and Abington Bancorp Capital
                               Trust, filed on May 12, 1998.

                  *10.1        (a) Amended and Restated Special Termination
                               Agreement dated as of January 31, 1997 among the
                               Company, the Bank and James P. McDonough
                               incorporated by reference to the Company's Annual
                               Report on Form 10-K for the year ended December
                               31, 1996 filed on March 31, 1997.

                               *(b) Amendment to Amended and Restated Special
                               Termination Agreement, dated as of July 1, 1997
                               among the Company, the Bank and James P.
                               McDonough, incorporated by reference to the
                               Company's quarterly report on Form 10-Q for the
                               second quarter of 1997, filed on August 13, 1997.

                  *10.2        Special Termination Agreement dated as of
                               November 2, 1998 among the Company, the Bank and
                               Kevin M. Tierney, incorporated by reference to
                               the Company's quarterly report on Form 10-Q for
                               the third quarter of 1998, filed on November 12,
                               1998.

                  *10.3        Special Termination Agreement dated as of May 28,
                               1998 among the Company, the Bank and John R.
                               Sylva, incorporated by reference to the Company's
                               quarterly report on Form 10-Q for the second
                               quarter of 1998, filed on August 10, 1998.

                  *10.4        (a) Amended and Restated Special Termination
                               Agreement dated as of January 31, 1997 among the
                               Company, the Bank and Mario A. Berlinghieri
                               incorporated by reference to the Company's Annual
                               Report for the year ended December 31, 1996 on
                               Form 10-K filed on March 31, 1997.

                               (b) Amendment to Amended and Restated Special
                               Termination Agreement, dated as of July 1, 1997
                               among the Company, the Bank and Mario A.
                               Berlinghieri, incorporated by reference to the
                               Company's quarterly report on Form 10-Q for the
                               second quarter of 1997, filed on August 13, 1997.

                               (c) Amendment No. 2 to Amended and Restated
                               Special Termination Agreement, dated as of April
                               16, 1998, by and among the Company, the Bank and
                               Mario A. Berlinghieri, incorporated by reference
                               to the Company's quarterly report on form 10-Q
                               for the first quarter of 1998, filed on May 8,
                               1998.

                  *10.5        Abington Bancorp, Inc. Incentive and Nonqualified
                               Stock Option Plan, as amended and restated to
                               reflect holding company formation incorporated by
                               reference to the Company's Annual Report for the
                               year ended December 31, 1996 on Form 10-K filed
                               on March 31, 1997.

                  *10.6        Senior Management Incentive Plan, incorporated by
                               reference to the Company's Annual Report for the
                               year ended December 31, 1999 on Form 10-K filed
                               on March 28, 2000.

                  *10.7        Revised Long Term Performance Incentive Plan
                               dated January 2000, incorporated by reference to
                               the Company's Annual Report for the year ended
                               December 31, 1999 on Form 10-K filed on March 28,
                               2000.

                  10.8         (a) Lease for office space located at 538 Bedford
                               Street, Abington, Massachusetts ("Lease"), used
                               for the Bank's principal and administrative
                               offices dated January 1, 1996 incorporated by
                               reference to the Company's Annual Report for the
                               year ended December 31, 1996 on Form 10-K filed
                               on March 31, 1997. Northeast Terminal Associates,
                               Limited owns the property. Dennis E. Barry and
                               Joseph L. Barry, Jr., who beneficially own more
                               than 5% of the Company's Common Stock, are the
                               principal beneficial owners of Northeast Terminal
                               Associates, Limited.

                               (b) Amendment to Lease dated December 31, 1997,
                               incorporated by reference to the Company's Annual
                               Report for the year ended December 31, 1997 on
                               Form 10-K filed on March 25, 1998.

                  10.9         Dividend Reinvestment and Stock Purchase Plan is
                               incorporated by reference herein to the Company's
                               Registration Statement on Form S-3, effective
                               January 31, 1997.

                  *10.10       Abington Bancorp, Inc. 1997 Incentive and
                               Nonqualified Stock Option Plan, incorporated by
                               reference herein to Appendix A to the Company's
                               proxy statement relating to its special meeting
                               in lieu of annual meeting held on June 17, 1997,
                               filed with the Commission on April 29, 1997.

                  *10.11       (a) Special Termination Agreement dated as of
                               July 1, 1997 among the Company, the Bank and
                               Robert M. Lallo, incorporated by reference to the
                               Company's quarterly report on Form 10-Q for the
                               second quarter of 1997, filed on August 13, 1997.

                               (b) Amendment No. 1 to Special Termination
                               Agreement, dated as of April 16, 1998, by and
                               among the Company, the Bank and Robert M. Lallo,
                               incorporated by reference to the Company's
                               quarterly report on Form 10-Q for the first
                               quarter of 1998, filed on May 8, 1998.

                  *10.12       Merger Severance Benefit Program dated as of
                               August 28, 1997, incorporated by reference to the
                               Company's Quarterly Report on Form 10-Q for the
                               third quarter of 1997, filed on November 15,
                               1997.

                  *10.13       Supplemental Executive Retirement Agreement
                               between the Bank and James P. McDonough dated as
                               of March 26, 1998, incorporated by reference to
                               the Company's quarterly report on Form 10-Q for
                               the first quarter of 1998, filed on May 8, 1998.

                  *10.14       Deferred Stock Compensation Plan for Directors,
                               effective July 1, 1998 incorporated by reference
                               to Appendix A to the Company's proxy statement
                               (schedule 14A) for its 1998 Annual Meeting, filed
                               with the Commission on April 13, 1998.

                  *10.15       Special Termination Agreement dated as of
                               February 7, 2000 among the Company, the Bank and
                               Jack B. Meehl, incorporated by reference to the
                               Company's Annual Report for the year ended
                               December 31, 1999 on Form 10-K filed on March 28,
                               2000.

                  10.16        Abington Bancorp, Inc. 2000 Incentive and
                               Nonqualified Stock Option Plan, incorporated by
                               reference herein to Appendix A to the Company's
                               proxy statement relating to its annual meeting
                               held on May 16, 2000, filed with the Commission
                               on April 13, 2000.

                  10.17        Abington Bancorp, Inc. Board of Directors
                               Transition and Retirement Plan, filed herewith.

                  11.1         A statement regarding the computation of earnings
                               per share is included in Note D to Unaudited
                               Consolidated Financial Statements included in
                               this Report.

                  27.1         Financial Data Schedule, June 30, 2000

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


*  Management contract or compensatory plan or arrangement.