UNITED STATES
SECURITIES AND EXCHANGE COMMISSIONWashington, D.C. 20549

FORM 10-KFOR ANNUAL AND TRANSITION REPORTS
PURSUANT TO SECTIONS 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934

|ý                                                                | Annual report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934     
|---------------------------------------------------------------- | -----------------------------------------------------------------------------------------
|For the fiscal year ended JUNE 30, 2005                         
|or                                                            
|o                                                                | Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934.
|For the transition period
from                                to

Commission File Number: 0-49706

WILLOW GROVE BANCORP, INC.(Exact Name of Registrant as Specified in its Charter)

|PENNSYLVANIA(State or other jurisdiction of
incorporation or organization) |  | 80-0034942(IRS Employer Identification No.)
|-------------------------------------------------------------------------- |  | -------------------------------------------

WELSH AND NORRISTOWN ROADS
MAPLE GLEN, PENNSYLVANIA 19002(Address of Principal Executive Offices)

Registrant's
telephone number: (including area code)(215) 646-5405

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

Securities
registered pursuant to Section 12(g) of the Act:
Common Stock (par value $0.01 per share)
(Title of Class)

Indicate
by check mark whether the Registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the
preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past
90 days. YES ý    NO o

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be
contained, to the best of Registrant's knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to
this Form 10-K. ý

Indicate by check mark whether the Registrant is an accelerated filer (as defined in Exchange Act
Rule 12b-2). YES ý    NO o

Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange
Act). YES o    NO ý

The aggregate market value of the voting stock held by non-affiliates of the Registrant based on the closing price of $18.92 on December 31,
2004, the last business day of the Registrant's second quarter was $158,323,922 (9,790,314 shares outstanding less 1,422,242 shares held by affiliates at $18.92 per share). Although directors and
executive officers of the Registrant and certain employee benefit plans were assumed to be "affiliates" of the Registrant for purposes of the calculation, the classification is not to be interpreted
as an admission of such status.

As
of the close of business on September 9, 2005 there were 14,715,407 shares of the Registrant's Common Stock outstanding.

DOCUMENTS INCORPORATED BY REFERENCE



---





Willow Grove Bancorp, Inc.        FORM 10-K        For the Fiscal Year Ended June 30, 2005        INDEX

|PART I   |  |                                                                                                            
|-------- |  | -----------------------------------------------------------------------------------------------------------
|Item 1.  |  | Business                                                                                                   
|Item 2.  |  | Properties                                                                                                 
|Item 3.  |  | Legal Proceedings                                                                                          
|Item 4.  |  | Submission of Matters to a Vote of Security Holders                                                        
|PART II  |  |                                                                                                            
|Item 5.  |  | Market for Registrant's Common Stock, Related Stockholder Matters and Issuer Purchases of Equity Securities
|Item 6.  |  | Selected Financial Data                                                                                    
|Item 7.  |  | Management's Discussion and Analysis of Financial Condition and Results of Operations                      
|Item 7A. |  | Quantitative and Qualitative Disclosures about Market Risk                                                 
|Item 8.  |  | Financial Statements and Supplementary Data                                                                
|Item 9.  |  | Changes in and Disagreements with Accountants on Accounting and Financial Disclosure                       
|Item 9A. |  | Control and Procedures                                                                                     
|Item 9B. |  | Other Information                                                                                          
|PART III |  |                                                                                                            
|Item 10. |  | Directors and Executive Officers of the Registrant                                                         
|Item 11. |  | Executive Compensation                                                                                     
|Item 12. |  | Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters             
|Item 13. |  | Certain Relationships and Related Transactions                                                             
|Item 14. |  | Principal Accounting Fees and Services                                                                     
|PART IV  |  |                                                                                                            
|Item 15. |  | Exhibits and Financial Statement Schedules                                                                 
|         |  | Signatures                                                                                                 

i

---





Forward Looking Statements

This Annual Report on Form 10-K contains certain forward-looking statements (as defined in the Securities Exchange Act
of 1934 and the regulations hereunder). Forward-looking statements are not historical facts but instead represent only the beliefs, expectations or opinions of Willow Grove Bancorp, Inc. and
its management regarding future events, many of which, by their nature, are inherently uncertain. Forward-looking statements may be identified by the use of such words as: "believe", "expect",
"anticipate", "intend", "plan", "estimate", or words of similar meaning, or future or conditional terms such as "will", "would", "should", "could", "may", "likely", "probably", or "possibly."
Forward-looking statements include, but are not limited to, financial projections and estimates and their underlying assumptions; statements regarding plans, objectives and expectations with respect
to future operations, products and services; and statements regarding future performance. Such statements are subject to certain risks, uncertainties and assumption, many of which are difficult to
predict and generally are beyond the control of Willow Grove Bancorp and its management, that could cause actual results to differ materially from those expressed in, or implied or projected by,
forward-looking statements. The following factors, among others, could cause actual results to differ materially from the anticipated results or other expectations expressed in the forward-looking
statements: (1) economic and competitive conditions which could affect the volume of loan originations, deposit flows and real estate values; (2) the levels of non-interest
income and expense and the amount of loan losses; (3) estimated cost savings from the acquisition of Chester Valley Bancorp not being fully realized within the expected time frame;
(4) revenues following the acquisitions of Chester Valley Bancorp Inc. being lower than expected; (5) competitive pressure among depository institutions increasing significantly;
(6) costs or difficulties related to the integration of the businesses of Willow Grove Bancorp and Chester Valley Bancorp being greater than expected; (7) changes in the interest rate
environment causing reduced interest margins; (8) general economic conditions, either nationally or in the markets in which Willow Grove Bancorp is or will be doing business, being less
favorable than expected;(9) political and social unrest, including acts of war or terrorism; or (10) legislation or changes in regulatory requirements adversely affecting the business in which
Willow Grove Bancorp will be engaged. Willow Grove Bancorp undertakes no obligation to update these forward-looking statements to reflect events or circumstances that occur after the date on which
such statements were made.

PART I

Item 1. Business

General.Willow Grove Bancorp, Inc. (the "Company"), is a Pennsylvania corporation and parent holding company for
Willow Grove Bank (the "Bank"). The Bank, which was originally organized in 1909, is a Federally chartered savings bank and wholly owned subsidiary of the Company. The Bank's business consists
primarily of making commercial business and consumer loans as well as real estate loans, both commercial and residential, funded primarily by retail and business deposits along with borrowings
obtained from the Federal Home Loan Bank ("FHLB") of Pittsburgh.

After
the close of business on August 31, 2005, the Company completed its acquisition of Chester Valley Bancorp Inc. ("Chester Valley"), a registered bank holding company
headquartered in Downingtown, Pennsylvania, with over $636 million in assets. Chester Valley had two wholly owned subsidiaries, First Financial Bank, a Pennsylvania chartered commercial bank
("FFB") with 13 full-service banking offices, and Philadelphia Corporation for Investment Services, a registered investment advisor and broker dealer ("PCIS"). The former 13
full-service banking offices of FFB, which are located in Chester County, Pennsylvania, are now operating as the "First Financial Division" of Willow Grove Bank, while the remaining 14
full-service offices of the Bank, which are located in neighboring Montgomery County and Bucks County, Pennsylvania, as well as Philadelphia, are now operated as the "Willow Grove Division."

1

---



Pursuant
to the Agreement and Plan of Merger, dated as of January 20, 2005 (the "Merger Agreement"), Chester Valley was merged with and into the Company, with the Company as the
surviving corporation (the "Merger"), and FFB was merged with and into Willow Grove with Willow Grove as the surviving bank (the "Bank Merger"). PCIS now remains as a wholly owned subsidiary of the
Company. As a result of the Merger, each outstanding share of Chester Valley common stock, par value $1.00 per share (the "Chester Valley Common Stock"), was converted into the right to receive, at
the election of the shareholder, either $27.90 in cash or 1.4823 shares of Willow Grove common stock, par value $0.01 per share (the "Willow Grove Common Stock"), subject to the allocation and pro
ration provisions set forth in the Merger Agreement. The acquisition resulted in the Company's issuance of an aggregate of 4,977,256 shares of Willow Grove Common Stock and $51.0 million in
cash, resulting in a total merger consideration paid for Chester Valley Common Stock of $126.9 million, based on the closing price of Willow Grove Common Stock of $15.25 per share on
August 31, 2005. Willow Grove used general corporate funds to pay the aggregate cash consideration of approximately $51.0 million for the shares of Chester Valley Common Stock acquired
in the Merger for cash.

The
Merger has been accounted for using the purchase method of accounting, which requires that our financial statements include activity of Chester Valley only subsequent to the
acquisition date of August 31, 2005. Accordingly, our consolidated financial statements and the information herein at and for the year ended June 30, 2005 does not include Chester Valley
or its former subsidiaries, FFB and PCIS. The Company will file a current Report on Form 8-K with the SEC on or before November 16, 2005, which will include certain
pro forma combined financial information.

References
to Company include its subsidiaries, Willow Grove Bank and, after August 31, 2005, PCIS, unless the context of the reference indicates otherwise.

In
recent years, the Company's business plan focused on the following primary goalschanging operations to a full-service community bank and continued steady
growth while maintaining a high level of asset quality. Until the acquisition of Chester Valley, the growth was accomplished through internal means. To the extent that additional acquisition
opportunities present themselves and are deemed prudent by the Board of Directors and management, additional acquisitions of financial institutions will be considered to further enhance shareholder
value. We also will consider adding additional de novo Bank branch offices to "fill-in" our existing network.

The
Bank's customer deposits are insured to the maximum extent provided by law, by the Federal Deposit Insurance Corporation ("FDIC"), through the Savings Association Insurance Fund
("SAIF"). The Bank is subject to examination and comprehensive regulation by the Office of Thrift Supervision ("OTS") and is also regulated by the FDIC. The Bank is also subject to reserve
requirements established by the Board of Governors of the Federal Reserve System (the "Federal Reserve Board" or "FRB"), and is a member of the FHLB, one of the regional banks comprising the Federal
Home Loan Bank System.

Our
executive offices are located at Welsh and Norristown Roads, Maple Glen, Pennsylvania, and our telephone number is (215) 646-5405.

On
April 3, 2002 Willow Grove Bank completed its reorganization from the two-tier mutual holding company form of organization to the stock form of organization (the
"April 2002 Reorganization"). Willow Grove Bancorp, Inc., the new Pennsylvania corporation, through a public subscription offering, sold 6,414,125 shares of stock at $10.00 per share and
issued 4,869,375 to the stockholders of Willow Grove Bancorp, Inc., the former federal corporation, which represented an exchange of 2.28019 shares of its stock for each share of the former
company. Willow Grove Bank is a federally chartered savings bank and, since the April 2002 Reorganization, has been the wholly-owned subsidiary of Willow Grove Bancorp, Inc., the
Pennsylvania corporation. All per share data and information prior to April 3, 2002 refers to the former Willow Grove Bancorp, Inc., the federal

2

---



corporation
and has been restated to reflect the effect of the increased shares resulting from the share issuance and exchange resulting from the April 2002 Reorganization.

Available Information

The Company files annual, quarterly and special reports, proxy statements and other information with the Securities and Exchange Commission ("SEC"). Our SEC
filings are available to the public at the SEC's web site at http://www.sec.gov. Members of the public may also read and copy any document we file at the SEC's Public Reference Room at 100 F Street,
N.E., Washington, D.C. 20549. You can request copies of these documents by writing to the SEC and paying a fee for the copying cost. Please call the SEC at
1-800-SEC-0330 for more information about the operation of the public reference room. In addition, our stock is listed for trading on the Nasdaq National Market and
trades under the symbol "WGBC". You may find additional information regarding Willow Grove Bancorp, Inc. atwww.nasdaq.com. In addition to the
foregoing, we maintain a web site atwww.willowgrovebank.com. We make available on our Internet web site copies of Willow Grove Bancorp's Annual Reports
on Form 10-K, Quarterly Reports on Form 10-Q, Current Reports on Form 8-K and any amendments to such documents as soon as reasonably
practicable after we file such material with, or furnish such documents to, the SEC.

Market Area and Competition

The Bank's primary market area includes Bucks, Montgomery and Philadelphia Counties in Pennsylvania. With the acquisition of FFB as of August 31, 2005, the
Bank has substantially expanded its presence in Chester County, Pennsylvania. To a lesser extent, the Bank provides services to areas of Delaware, Berks and Lancaster Counties, Pennsylvania as well as
central and southern New Jersey and Delaware.

The
Bank's direct competition for attracting deposits and originating loans has historically come from savings associations, other savings banks, commercial banks and credit unions. We
face additional competition for deposits from short-term money market funds and other corporate and government securities funds, mutual funds, and other non-financial
institutions such as securities brokerage firms and insurance companies. The Bank competes successfully for loans and deposits through competitive interest rates, maturities and fees as well as
providing quality service to its customers.

PCIS
is engaged in the securities brokerage and asset management activities, both of which are extremely competitive business lines. Competitors include all of the member organizations
of the New York Stock Exchange and other registered securities exchanges, all members of the National Association of Securities Dealers, Inc. ("NASD"), commercial banks and savings
associations, insurance companies, investment companies, and financial consultants. PCIS competes successfully against other firms through its' quality service, excellent reputation, successful track
record and competitive pricing.

Employees

The Company had 170 full-time employees and 50 part-time employees at June 30, 2005. If the Chester Valley acquisition were to have
occurred on June 30, 2005, the Company's full-time and part-time employees would have increased by 176 and 27, respectively. None of these employees are covered by a
collective bargaining agreement and the Company believes it enjoys good relations with its personnel.

3

---



Lending Activities

Loan Portfolio Composition.The following table sets forth the composition of the loan portfolio as of the dates indicated.
This data does not include single family loans classified as held for sale which amounted to $1.8 million, $1.1 million, $5.3 million, $1.6 million, and $2.6 million
at June 30, 2005, 2004, 2003, 2002 and 2001, respectively.

|                          |                                         | June 30, 2005 |         | June 30, 2004 |        | June 30, 2003 |   | June 30, 2002 |         | June 30, 2001 |      
|------------------------- | --------------------------------------- | ------------- | ------- | ------------- | ------ | ------------- | - | ------------- | ------- | ------------- | -----
|
|
|Mortgage loans:           |                                         |               |         |               |        |               |   |               |         |               |      
|                          | Single-family                           |               | $       | 202,942       |        | 34.34         | % | $             | 181,049 |               | 34.15
|                          | Commercial real estate and multi-family |               |         | 174,920       |        | 29.60         |   |               | 180,881 |               | 34.12
|                          | Construction                            |               |         | 86,658        |        | 14.66         |   |               | 57,014  |               | 10.75
|                          | Home equity                             |               |         | 100,805       |        | 17.06         |   |               | 91,848  |               | 17.32
|                          |                                         |               |         |               |        |               |   |               |         |               |      
|Total mortgage loans      |                                         |               | 565,325 |               | 95.66  |               |   | 510,792       |         | 96.34         |      
|Consumer loans            |                                         |               | 2,106   |               | 0.36   |               |   | 1,678         |         | 0.32          |      
|Commercial business loans |                                         |               | 23,492  |               | 3.98   |               |   | 17,686        |         | 3.34          |      
|                          |                                         |               |         |               |        |               |   |               |         |               |      
|Total loans receivable    |                                         |               | 590,923 |               | 100.00 | %             |   | 530,156       |         | 100.00        | %    
|                          |                                         |               |         |               |        |               |   |               |         |               |      
|Allowance for loan losses |                                         |               | (6,113  | )             |        |               |   | (5,220        | )       |               |      
|Deferred loan fees        |                                         |               | (623    | )             |        |               |   | (747          | )       |               |      
|                          |                                         |               |         |               |        |               |   |               |         |               |      
|Loans receivable, net     |                                         | $             | 584,187 |               |        |               | $ | 524,189       |         |               |      
|                          |                                         |               |         |               |        |               |   |               |         |               |      

Contractual Principal Repayments and Interest Rates.The following table sets forth scheduled contractual
amortization of the loan portfolio at June 30, 2005. Demand loans, loans having no schedule of repayments and no stated maturity and overdraft loans are reported as due in one year or less.

|                     |                                          | At June 30, 2005, the amount due within |        |       
|-------------------- | ---------------------------------------- | --------------------------------------- | ------ | ------
|
|
|Mortgage loans:      |                                          |                                         |        |       
|                     | Single-family and home equity            |                                         | $      | 881   
|                     | Commercial real estate and multi- family |                                         |        | 7,249 
|                     | Construction                             |                                         |        | 70,903
|                     |                                          |                                         |        |       
|Total mortgage loans |                                          |                                         | 79,033 |       
|Consumer             |                                          |                                         | 68     |       
|Commercial business  |                                          |                                         | 993    |       
|                     |                                          |                                         |        |       
|Total                |                                          | $                                       | 80,094 |       
|                     |                                          |                                         |        |       

Of
the $510.8 million of loan principal repayments due after June 30, 2006, $256.8 million have fixed rates of interest and $254.0 million have adjustable
rates of interest.

Lending Activity and Products.The Bank's lending activities are subject to underwriting standards and origination
procedures, which have been approved by its Board of Directors.

Single-Family Residential First Mortgage Loans.We process, underwrite and originate single-family residential mortgage loans
on both a retail and wholesale basis. We have developed an extensive

4

---



network
of active residential mortgage brokers and mortgage bankers to support our wholesale production system. These correspondents identify, process and close loans on our behalf based upon rates
and terms that we provide to them on a regular basis which correlate to our assessment of our demand for various types of loans. The correspondents forward completed loan applications that are
underwritten and approved by Bank personnel in accordance with standards previously approved by the Board of Directors. Depending upon the various programs we have with the correspondents, loans will
be classified as either purchased, where the correspondent provides the funds for the loan closing or originated, where the Bank provides the funds for the closing of the loan. In either scenario, the
loan could be held in portfolio or sold (on either a servicing released or retained basis) in the secondary market. Retail residential lending activities are supported with internal loan officers,
whereby loan applications are obtained through our branch network and referrals from local builders, real estate brokers and financial consultants. In order to facilitate sale in the secondary market,
single-family residential mortgage loans generally are underwritten in accordance with Federal Home Loan Mortgage Corporation ("FHLMC") and Federal National Mortgage Association ("FNMA") guidelines.
The Bank will also originate loans that do not conform to the underwriting standards of FHLMC and FNMA that are held in the portfolio. In general, these loans do not conform to their underwriting
standards due to the size of the loan. Upon completion of the merger with Chester Valley, the Company's strategy has changed in that loan portfolio growth will be concentrated in commercial real
estate and multi-family, commercial business, construction and consumer lending products. To a lesser extent, the Company may originate single-family residential loans portfolio, primarily with
adjustable interest rates.

In
addition to originating loans, the Bank periodically purchases participation interests in larger balance loans, typically multi-family and commercial real estate mortgage loans and
construction loans from other financial institutions in our market area. We may purchase these loans to supplement our own originations or sell participations to manage borrower concentration risks.
All purchased participations comply with the Bank's approved underwriting standards. During fiscal 2005, participations purchased aggregated $1.6 million of commercial real-estate
loans and $17.6 million of construction loans. In addition, during fiscal 2005, the Bank purchased pools of single-family residential fixed-rate and adjustable-rate
"jumbo" mortgage loans aggregating $21.7 million. Other than the outstanding balances, which generally exceed secondary market standards, the loans in these pools conform to FNMA and FHLMC
guidelines. The properties securing the loans in these pools were located across the eastern United States, primarily concentrated in the Mid-Atlantic United States. The loan pools were
subject to our due diligence review and conformed to the Bank's internal underwriting standards. At June 30, 2005, all the loans in pools were current in their payment status. Subsequent to the
acquisition of Chester Valley, the Company's intent is to limit such purchases of whole loans and focus its origination efforts through its retail branch network as well as salaried loan officers.

The
Bank generally requires a current appraisal prepared by an independent appraiser or an acceptable alternative property valuation on all new single-family residential mortgage loans
as well requiring private mortgage insurance on all first mortgage loans with a loan to value in excess of 80%. Title insurance is required on loans secured by real estate with the exception of
certain single-family
residential loans originated under $150,000. Hazard insurance is required on all real estate loans. Flood insurance is also required for all loans secured by properties located in a designated flood
area.

Since
2002, FFB had outsourced its originations of single-family residential real estate loans to a third-party processor and sold substantially all of such loans promptly upon
origination recognizing a gain or loss on the sale. At the time of the Merger on August 31, 2005, FFB's portfolio of single-family residential mortgage loans amounted to approximately
$50.4 million. Subsequent to the merger of FFB with and into the Bank, the Bank's processing, underwriting and origination or single-family residential mortgage loans will be streamlined
through an in-house origination and processing staff as it is the Company's intent that most of the principal balance and servicing rights of these loans now will be originated for
re-sale in the secondary market.

5

---



Home Equity Loans.In recent years, we have increased our emphasis on the origination of home equity loans and lines of
credit, due to their shorter maturities (the maximum term of the Bank's home equity loans is 20 years with the exception of purchase money second mortgage loans whose maximum term may be up to
30 years) and generally have higher interest rates. A home equity loan is a fixed-rate loan where the borrower receives the total loan amount at a closing and makes monthly payments
to repay the loan within a specific time period. Home equity lines of credit are a revolving line of credit with a variable rate and no stated maturity date. The borrower may draw on this account (up
to the maximum credit amount) and repay this line at any time. At June 30, 2005 home equity loans and lines of credit aggregated $100.8 million or 17.1% of the total loan portfolio. Of
this amount, $19.1million were lines of credit. The unused portion of home equity lines of credit aggregated $22.4 million at June 30, 2005. Despite increased amortization and
prepayments on home equity loans due to the low level of interest rates in recent periods, the outstanding balance of home equity loans held at June 30, 2005 increased $9.0 million or
9.8% from June 30, 2004.

Home
equity loans and lines of credit are secured by the borrower's residence, on which the Bank generally obtains a second lien position on the underlying real estate. The Bank's home
equity programs provide financing in amounts up to 100% of the value of the property securing the loan, when combined with the first mortgage. In addition to originating home equity loans through our
branch offices, we rely considerably on purchased loans from our network of correspondents.

FFB
also offered home equity loans and lines of credit. At the time of the Merger on August 31, 2005, FFB's home equity loans and lines of credit approximated
$125.5 million in the aggregate.

Other Consumer Lending Activities.The Bank offers various types of other consumer loans primarily consisting of loans
secured by automobiles and to a much lesser extent deposit account loans, and unsecured personal loans. In addition to originating consumer loans, we facilitate the funding of student loans through
our banking offices in conjunction with American Education Services
("AES/PHEAA"). Consumer loans other than home equity loans are originated through our branch network. At June 30, 2005, $2.1 million, or 0.4% of our total loan portfolio consisted of
these types of loans. This compares to $1.7 million of other consumer loans, or 0.3% of the total loan portfolio, at June 30, 2004. At the time of the merger on August 31, 2005,
FFB's other consumer loans approximated $15.1 million.

Commercial Real Estate and Multi-Family Residential Real Estate Loans.At June 30, 2005, commercial real estate and
multi-family residential loans amounted to $174.9 million or 29.6% of the total loan portfolio. This compares to $180.9 million or 34.1% at June 30, 2004.

The
Bank's commercial real estate and multi-family residential loan portfolio consists primarily of loans secured by office buildings, retail and industrial buildings, strip shopping
centers, residential properties with five or more units, non-FNMA eligible single-family residential investment properties and other properties used for commercial and multi-family
purposes located within the Bank's market area. During the year ended June 30, 2005, the commercial real estate and multi-family loan portfolio declined by $6.0 million, or 3.3%. In
general, this portfolio is originated by salaried loan officers of the Bank, who may develop relationships with brokers to supplement their originations.

The
Bank's underwriting standards for the commercial real estate and multi-family residential loan portfolio allows for terms up to 25 years with monthly amortization over the
life of the loan and loan to values of not more than 80%. Interest rates are generally adjustable with a maximum interest rate reset period of five years. Prepayment fees are generally charged on most
commercial real estate and multi-family loans in order to partially protect the Bank in a falling interest rate environment. Personal guarantees are generally required as additional security for this
portfolio of loans.

6

---



Commercial real estate and multi-family real estate lending generally involves increased risks as compared to single-family residential lending; including but not limited to, larger
loans to individual borrowers and loan payments that are dependent upon the successful operation of the project or the borrower's business. The Bank attempts to mitigate these risks by limiting loans
to proven businesses, properties with historical operating performance sufficient to service the debt, utilizing conservative debt coverage ratios in the underwriting, and periodically monitoring the
operation of the business or project and the physical condition of the property. Additionally, independent appraisal reports are obtained on each loan to substantiate the property's market value, and
are reviewed by qualified bank personnel prior to the closing of the loan.

FFB
also offered commercial real estate loans, which generally are secured by properties in southeastern Pennsylvania. At the time of the Merger on August 31, 2005, FFB had
$161.7 million of commercial real estate loans in portfolio. Subsequent to the merger of FFB with and into the Bank, the Company's intent is to continue to focus its efforts on growing this
portfolio.

Construction Loans.Construction loans for residential and commercial are originated within our market area. The Bank
generally limits construction loans to builders and developers with whom the Bank has an established relationship, or who are otherwise known to officers of the Bank. Additionally, the Bank may
acquire participation interests in certain construction loans originated by other local financial institutions that have similar underwriting standards as the Bank. These participation loans undergo a
full underwriting in accordance the Bank's established policy. Construction loans outstanding at June 30, 2005 were $86.7 million, or 14.7% of total loans, compared to
$57.0 million or 10.8% of total loans at June 30, 2004.

Construction
loans generally have variable rates of interest, which is a strong tool in managing the interest rate risk exposure of the Bank. Generally, they have a maximum term to
maturity of three years and loan to value ratios of 80% or less. Residential construction loans to developers are made on either a pre-sold or speculative (unsold) basis. Limits are placed
on the number of units that can be built on a speculative basis based upon the reputation, prior experience and financial position of the builder, the location of the property and prior sales in the
development and the surrounding area.

Independent
appraisals are obtained for all construction loans and are reviewed and analyzed by qualified employees of the Bank. Property inspections are done at inception as well as
prior to advancing additional proceeds committed under the loan documents. Monthly payment of interest is required on all construction loans either through cash or an interest reserve established as
part of the loan.

Construction
loans can also be originated for the acquisition and development of land for sale (i.e. roads or other improvements). These loans generally require that the builder have a
commitment for a construction loan for the units to be built on the site. These loans are secured by a lien on the property and are generally limited to a loan to value of 75% or less of the appraised
value. The loans have a variable rate of interest and require monthly payments of interest. The principal of the loan is repaid as units are sold and released. Generally, all of these loans are in the
Bank's market area and are to developers with whom the Bank has a prior relationship. Personal guarantees from the borrowers are generally required for these loans.

Construction
and land loans generally carry a higher degree of risk than single-family residential lending, due to the concentration of principal in a limited number of loans and
borrowers and the effect of economic conditions on developers, builders and projects. Additional risk is also associated with construction lending because of the inherent difficulty in estimating both
a property's value at completion and the estimated cost (including interest) to complete a project. The nature of these loans is such that they are more difficult to evaluate and monitor. In addition,
speculative construction loans to a builder are not pre-sold and thus pose a greater potential risk than construction loans to individuals on their personal residences.

7

---



In
order to mitigate some of the risks inherent to construction lending, inspections are done both prior to origination and throughout construction prior to advancing funds, limiting the
advancement of funds for speculative homes, limiting originations to builders who have established relationships or significant experience, as well as obtaining personal guarantees from the
principals.

FFB
also originated construction loans and, as of the time of the Merger on August 31, 2005, had a portfolio of $33.1 million in construction and land acquisition loans.

Commercial Business Loans.At June 30, 2005, commercial business loans aggregated $23.5 million, or 4.0% of
total loans, compared to $17.7 million at June 30, 2004, or 3.3% of total loans. These loans are generally originated to small and medium sized businesses in our market area. With our
recent acquisition of First Financial Bank, a greater emphasis will be placed on the origination of these loans due to the expertise which FFB had in this area as well as steps taken by the Bank in
recent years to increase its expertise in this area. These types of loans assist in the Bank's asset/liability management since they generally provide shorter maturities and/or adjustable rates of
interest in addition to generally having higher rates of return that compensate for the additional credit risk associated with these loans.

Generally,
the Bank provides these loans on a secured basis and are collateralized by accounts receivable, inventory, equipment, and/or other general corporate assets of the borrower.
Additionally,
most commercial business loans are guaranteed by the principals of the borrower. Interest rates are adjustable, indexed to a published prime rate of interest or fixed.

Generally,
commercial business loans have been characterized as having higher risks associated with them than single-family mortgage loans due to the borrowers' business operations being
more susceptible to local and national economic conditions as well as collateral being less tangible than real estate. These risks are mitigated by the Bank employing individuals experienced in this
lending and by generally requiring the personal guarantees of the business principals. Additionally, in many instances, personal assets of the principals are obtained as additional security for these
loans.

FFB
was an active originator of commercial business loans to small to medium sized businesses located in its market area. The Bank expects that this will be a significant growth area in
its lending function as it applies FFB's commercial lending model to its combined operations. As of August 31, 2005, FFB had $81.2 million of commercial business loans in portfolio of
which $30.6 million were small business loans.

8

---



The
following table shows the activity in our loan portfolio during the periods indicated.

|                                                  |                           | Year ended June 30,                     |         
|------------------------------------------------- | ------------------------- | --------------------------------------- | --------
|
|
|Loans held at the beginning of the period         |                           | $                                       | 530,156 
|Originated and purchased for portfolio(1)(2):     |                           |                                         |         
|                                                  | Mortgage loans:           |                                         |         
|                                                  |                           | Single-family                           |         
|                                                  |                           | Commercial real estate and multi-family |         
|                                                  |                           | Construction                            |         
|                                                  |                           | Home equity                             |         
|                                                  | Consumer loans            |                                         |         
|                                                  | Commercial business loans |                                         |         
|                                                  |                           |                                         |         
|Total originations and purchases for portfolio    |                           |                                         | 229,572 
|Transfer of loans from portfolio to held for sale |                           |                                         |        
|Amortization and curtailments                     |                           |                                         | (168,460
|Charge-offs                                       |                           |                                         | (345    
|                                                  |                           |                                         |         
|Net change in loans                               |                           |                                         | 60,767  
|                                                  |                           |                                         |         
|Total loans held at the end of the period         |                           | $                                       | 590,923 
|                                                  |                           |                                         |         

---

Loans to One Borrower.Under the Financial Institutions Reform, Recovery, and Enforcement Act of 1989 ("FIRREA") and pursuant
to regulations for Federal Savings Banks, the aggregate loans that the Bank can make to any one borrower is equal to 15% of the Bank's unimpaired capital and surplus (in our case, this amount would be
approximately $15.1 million at June 30, 2005), although there are provisions that would allow us to lend an additional 10% of unimpaired capital and surplus if the loans are secured by
readily marketable securities. At June 30, 2005, our three largest credit relationships with an individual borrower and related entities amounted to $11.4 million, $9.6 million
and $9.6 million; each of are in conformity with the current loans to one borrower regulations described above. As a result of the Merger, Willow Grove Bank's loans to one borrower limit
increased to approximately $15.8 million.

Asset Quality

General.As a part of our efforts to maintain asset quality, we have developed and implemented an asset classification system
in conjunction with federal regulations. All of our assets are subject to this classification system. Loans are periodically reviewed and the classifications reviewed at least quarterly by the Loan
Committee of the Board of Directors.

When
a borrower fails to make a scheduled payment, we attempt to cure the delinquency by making personal contact with the borrower. Initial contacts are generally made 16 days
after the date the payment is due. In most cases, delinquencies are promptly resolved. If the delinquency continues, late charges are assessed and additional efforts are made to collect the
deficiency. We generally work with borrowers to resolve such problems, however, when the account becomes 90 days delinquent, we institute foreclosure or other proceedings, as necessary, to
minimize any potential loss.

9

---



On
loans for which the Bank considers the collection of principal or interest payments doubtful, we cease the accrual of interest income ("non-accrual" loans). On loans more
than 90 days
past due, as to principal and interest payments, it is the Bank's policy to discontinue accruing additional interest and reverse any interest currently accrued (unless it is determined that the loan
principal and interest are fully secured and in the process of collection). On occasion, a loan may be placed on non-accrual earlier if the financial condition of the borrower raises
significant concern with regard to his/her ability to service the debt in accordance with the terms of the loan. Interest income is not accrued on these loans until the borrower's financial condition
and payment record demonstrate an ability to service the debt.

Real
estate that the Bank acquires as a result of foreclosure or deed-in-lieu of foreclosure is classified as real estate owned until sold. Real estate owned is
recorded at the lower of cost or fair value less estimated selling cost. Costs associated with acquiring and improving a foreclosed property are usually capitalized to the extent that the carrying
value does not exceed fair value less estimated selling costs. Holding costs are charged to expense. Gains and losses on the sale of real estate owned are reflected in operations, as incurred.

Delinquent Loans.The following table sets forth information concerning delinquent loans at the dates indicated. The amounts
presented represent the total outstanding principal balances of the related loans rather than the actual payment amounts that are past due.

|                          |                                         | At
June 30, 2005 |       | At
June 30, 2004
|------------------------- | --------------------------------------- | ---------------- | ----- | ----------------
|
|
|Mortgage loans:           |                                         |                  |       |                 
|                          | Single-family                           |                  | $     | 1,635           
|                          | Commercial real estate and multi-family |                  |       | 831             
|                          | Construction                            |                  |       | 163             
|                          | Home equity                             |                  |       | 96              
|Consumer loans            |                                         |                  | 2     |                 
|Commercial business loans |                                         |                  |      |                 
|                          |                                         |                  |       |                 
|Total loans receivable    |                                         | $                | 2,727 |                 
|                          |                                         |                  |       |                 

Loans
delinquent 30 to 89 days amounted to $3.2 million at June 30, 2005 compared to $1.5 million at June 30, 2004. Management continues to regularly
monitor all delinquent loan activity. Management does not consider the current level of delinquencies to be of any significant concern as, based upon past experience, most loans, are expected to
return to fully performing status without going to non-accrual status. In any event, management believes that these loans are adequately collateralized.

Non-Performing Assets.The following table sets forth information with respect to non-performing
assets we have identified, including non-accrual loans and other real estate owned. The decrease in non-performing assets from $3.2 million at June 30, 2004 to
$3.1 million at June 30, 2005 was the result

10

---



of
decreases in non-accrual loans partially offset by an increase in performing troubled debt restructured.

|                                              |                           | At June 30,                             |      
|--------------------------------------------- | ------------------------- | --------------------------------------- | -----
|
|
|Accruing loans 90 or more days past due       |                           |                                         |      
|                                              | Mortgage loans            |                                         | $    
|                                              | Commercial business loans |                                         |      
|                                              | Other                     |                                         |      
|                                              |                           |                                         |      
|Total accruing loans 90 or more days past due |                           |                                         | 109  
|                                              |                           |                                         |      
|Non-accrual loans                             |                           |                                         |      
|                                              | Mortgage loans:           |                                         |      
|                                              |                           | Single-family                           |      
|                                              |                           | Commercial real estate and multi-family |      
|                                              |                           | Home equity                             |      
|                                              | Consumer                  |                                         |      
|                                              | Commercial business       |                                         |      
|                                              |                           |                                         |      
|Total non-accrual loans                       |                           |                                         | 666  
|                                              |                           |                                         |      
|Performing troubled debt restructurings       |                           |                                         | 1,912
|                                              |                           |                                         |      
|Total non-performing loans                    |                           |                                         | 2,687
|Other real estate owned, net                  |                           |                                         | 439  
|                                              |                           |                                         |      
|Total non-performing assets                   |                           | $                                       | 3,126
|                                              |                           |                                         |      
|Non-performing loans to total loans           |                           |                                         | 0.46 
|Non-performing assets to total assets         |                           |                                         | 0.33 

At
the time of the Merger on August 31, 2005, FFB had $3.4 million in non-accrual loans and no accruing loans more than 90 days past due, no performing
troubled debt restructurings or other real estate owned for an aggregate of $3.4 million in total non-performing assets.

Classified and Criticized Assets.Federal regulations require that each insured institution classify its assets on a regular
basis. Furthermore, in connection with examinations of insured institutions, federal examiners have authority to identify problem assets and, based upon their judgment, classify them. There are three
classifications for problem assets: "substandard," "doubtful," and "loss". Substandard assets have one or more defined weaknesses and are characterized by the distinct possibility that the insured
institution will sustain some loss if the deficiencies are not corrected. Doubtful assets have weaknesses of substandard assets with the additional characteristic that the weaknesses make collection
or liquidation in full on the basis of current existing facts, conditions and values, questionable, and there is a high probability of loss. An asset classified as loss is considered uncollectible and
of such little value that continuance as an asset of the institution is not warranted. Federal regulations also require another unclassified category designated "special mention" to be established and
maintained for assets that do not currently expose an insured institution to a sufficient degree of risk to warrant classification as substandard, doubtful, or loss. At June 30, 2005, the
Company had $1.9 million of assets classified as substandard, consisting of $665 thousand of single-family mortgage loans, $1.1 million of commercial business loans and
$109 thousand of construction loans, and $487 thousand classified as doubtful, consisting of $315 thousand of multi-family and commercial real estate loans and
$172 thousand of commercial business loans. There were no loans classified as loss. This compares to $3.0 million of our assets classified as substandard, consisting of
$1.7 million of multi-family and commercial real estate loans, $637 thousand of single-family mortgage

11

---



loans,
$545 thousand of commercial business loans and $39 thousand of home equity loans, and no loans classified as doubtful or loss, at June 30, 2004.

Allowance for Loan Losses.The allowance for loan losses is maintained at a level management believes is adequate to cover
known and inherent losses in the loan portfolio that are both probable and reasonable to estimate at each reporting date. Our determination of the adequacy of the allowance is based upon an evaluation
of the portfolio, loss experience, current economic conditions, volume, growth, composition of the portfolio, and other relevant factors. We use historical loss factors for each loan type and for
loans considered to have a higher degree of risk. An additional component is used for factors that may not be included in the historical loss calculation. This component establishes a range for
factors such as, but not limited to, delinquency trends, asset classification trends and current economic conditions. Management then assesses these conditions and establishes, to the best of its
ability, the allowance for loan loss from within the range calculated, based upon the facts known at that
time. The methodology does not imply that any portion of the allowance for loan loss is restricted, but the allowance for loan losses applies to the entire loan portfolio.

The
allowance is increased by a provision for loan losses, which is charged against income. As shown in the table below, at June 30, 2005, our allowance for loan losses amounted
to $6.1 million or 195.55% and 1.05% of our non-performing loans and total loans receivable less deferred fees, respectively.

|                                                                        |                           | Year ended June 30, |       
|----------------------------------------------------------------------- | ------------------------- | ------------------- | ------
|
|
|Balancebeginning of period                                             |                           | $                   | 5,220 
|Plus: provisions for loan losses                                        |                           |                     | 1,232 
|Less: charge-offs for                                                   |                           |                     |       
|                                                                        | Mortgage loans            |                     |       
|                                                                        | Consumer loans            |                     |       
|                                                                        | Commercial business loans |                     |       
|                                                                        |                           |                     |       
|Total charge-offs                                                       |                           |                     | 345   
|                                                                        |                           |                     |       
|Plus: recoveries for                                                    |                           |                     |       
|                                                                        | Mortgage loans            |                     |       
|                                                                        | Consumer loans            |                     |       
|                                                                        | Commercial business loans |                     |       
|                                                                        |                           |                     |       
|Total recoveries                                                        |                           |                     | 6     
|                                                                        |                           |                     |       
|Balanceend of period                                                   |                           | $                   | 6,113 
|                                                                        |                           |                     |       
|Allowance for loan loss to total end of period non-performing loans     |                           |                     | 195.55
|Charge-offs to average loans                                            |                           |                     | 0.06  
|Allowance for loan loss to end of period total loans less deferred fees |                           |                     | 1.05  

At
the time of the Merger on August 31, 2005, FFB's allowance for loan losses amounted to approximately $7.2 million or 1.57% of its total loans and 213.8% of its
non-performing loans at such date.

The
provision for loan losses for the year ended June 30, 2005 was $1.2 million, an increase from $426 thousand in the prior year. Net charge-offs
decreased from $518 thousand in fiscal year 2004 to $339 thousand in fiscal year 2005. The primary reason for the increase in the percent of the allowance for loan losses to total loans
as well as the increase in the provision for loan losses was a change in the

12

---



loan
portfolio mix, namely the increased balance of construction loans. Management assesses the allowance for loan losses at least quarterly, and makes any necessary provision for losses needed to
maintain our allowance for losses at a level deemed adequate. We believe that the allowance for loan losses was adequate at June 30, 2005 to cover losses that are both probable and reasonably
estimable based upon the facts and circumstances known to us at that date.

Effective
December 21, 1993, the OTS in conjunction with the Comptroller of the Currency, the FDIC and the Federal Reserve Board issued a Policy Statement regarding a financial
institution's allowance for loan and lease losses. The Policy Statement, which reflects the position of the regulatory agencies and does not necessarily constitute generally accepted accounting
principles, includes guidance (i) on our responsibilities for the assessment and establishment of an adequate allowance; and (ii) for the agencies' examiners to use in evaluating the
adequacy of such allowance and the policies used to determine such allowance. The Policy Statement also sets forth quantitative measures for the allowance with respect to assets classified substandard
and doubtful and with respect to the remaining portion of the institution's portfolio. Specifically, the Policy Statement sets forth the following quantitative measures which examiners may use to
determine the reasonableness of an allowance: (i) 50% of the portfolio that is classified doubtful; (ii) 15% of the portfolio classified substandard; and (iii) for the portions of
the portfolio that have not been classified (including loans designated special mention), estimated credit losses over the upcoming twelve months based on facts and circumstances available as of the
evaluation date. While the Policy Statement sets forth this quantitative measure, such guidance is not intended as a "floor" or "ceiling". Our policy for establishing loan losses is consistent with
the Policy Statement. In July 2001, the SEC issued Staff Accounting Bulletin ("SAB") No. 102, "Selected Loan Loss Allowance Methodology And Documentation Issues". The guidance in the SAB
was effective immediately and focuses on the documentation the SEC staff normally expects registrants to prepare and maintain in support of the allowance for loan losses. Concurrent with the SEC's
issuance of SAB No. 102, the federal banking agencies, represented by the FFIEC issued an interagency policy
statement entitled "Allowance For Loan and Lease Loss Methodologies And Documentation For Banks and Savings Institutions" ("FFIEC Policy Statement"). The SAB and FFIEC Policy Statement were the result
of an agreement between the SEC and the federal banking agencies in March 1999 to provide guidance on allowance for loan loss methodologies and supporting documentation. Management believes to
the best of its knowledge that the Bank's documentation relating to the allowance for loan loss is consistent with these pronouncement.

The
allocation of the allowance for loan losses is shown in the table below. It is broken down by loan type at June 30, 2005. Through such allocations, we do not intend to imply
that actual future charge-offs will necessarily follow the same pattern or that any portion of the allowance is restricted.

|                          |                                         | June 30, 2005 |       | June 30, 2004 |        | June 30, 2003 |   | June 30, 2002 |       | June 30, 2001 |      
|------------------------- | --------------------------------------- | ------------- | ----- | ------------- | ------ | ------------- | - | ------------- | ----- | ------------- | -----
|
|
|Mortgage loans:           |                                         |               |       |               |        |               |   |               |       |               |      
|                          | Single-family                           |               | $     | 155           |        | 34.34         | % | $             | 155   |               | 34.15
|                          | Commercial real estate and multi-family |               |       | 2,280         |        | 29.60         |   |               | 2,345 |               | 34.12
|                          | Construction                            |               |       | 2,169         |        | 14.66         |   |               | 1,598 |               | 10.75
|                          | Home equity                             |               |       | 537           |        | 17.06         |   |               | 484   |               | 17.32
|                          |                                         |               |       |               |        |               |   |               |       |               |      
|Total mortgage loans      |                                         |               | 5,141 |               | 95.66  |               |   | 4,582         |       | 96.34         |      
|Consumer loans            |                                         |               | 71    |               | 0.36   |               |   | 53            |       | 0.32          |      
|Commercial business loans |                                         |               | 901   |               | 3.98   |               |   | 585           |       | 3.34          |      
|                          |                                         |               |       |               |        |               |   |               |       |               |      
|Total                     |                                         | $             | 6,113 |               | 100.00 | %             | $ | 5,220         |       | 100.00        | %    
|                          |                                         |               |       |               |        |               |   |               |       |               |      

13

---



Securities Activities

General.The Bank's investment policy is designed, among other things, to provide management with an additional tool in
implementing its asset/liability strategies. It emphasizes principal preservation, favorable returns, maintaining liquidity and flexibility, and minimizing credit risk. The policy permits investments
in US Government and agency securities, investment grade corporate bonds and commercial paper, municipal bonds, various types of mortgage-backed securities and collateralized mortgage obligations,
certificates of deposit and federal funds sold to financial institutions approved by our Board of Directors, and certain equity investments and mutual funds.

The
Bank currently does not use hedging programs such as interest rate swaps, caps, collars or other activities involving the use of off-balance sheet financial derivatives.
Also, the Bank has not purchased mortgage-backed derivative instruments that would be characterized "high-risk" under OTS regulations at the time of purchase, nor has it purchased
corporate obligations, which are not rated investment grade.

SFAS
No. 115 requires the Company to classify a security as available for sale ("AFS"), held-to-maturity ("HTM"), or trading, at the time of acquisition.
Securities classified as HTM must be purchased with the intent and ability to hold that security until its final maturity, and can be sold prior to maturity only under certain rare circumstances. HTM
securities are accounted for based upon the historical cost of the security. AFS securities can be sold at any time based upon our needs or judgment as to market changes. AFS securities are accounted
for at fair value with unrealized gains and losses on these securities, net of income tax effects, reflected in the stockholders' equity section of our Statement of Financial Condition.

Additionally,
securities are evaluated periodically to determine whether a decline in their fair value is other than temporary. Management utilizes criteria such as the magnitude and
duration of the decline, in addition to the reasons underlying the decline, to determine whether the loss in value is other than temporary. The term "other than temporary" is not intended to indicate
that the decline is permanent, but indicates that the prospects for a near-term recovery of value is not necessarily
favorable, or that there is a lack of evidence to support realizable value equal to or greater than carrying value of the investment. Once a decline in fair value is determined to be other than
temporary, the fair value of the security is reduced through a charge to earnings in the statement of income.

Management
does not believe any individual unrealized loss as of June 30, 2005 represents an other-than-temporary impairment. The temporary impairment is
directly related to changes in market interest rates. In general, as interest rates rise, the fair value of fixed-rate securities will decrease and, as interest rates fall, the fair value
of fixed-rate securities will increase. The severity of the impairment as a percent of the total investment position is nominal and the duration of the impairment to date is short. The
impairments are deemed temporary based on the direct relationship of the decline in fair value to movements in interest rates, as well as the relatively short duration of the investments and their
high credit quality. Additionally, the Company has the ability and intent to hold these securities until such time as the value recovers or the securities mature.

At
June 30, 2005, investment securities amounted to $327.3 million, or 34.1% of total assets. This includes a $1.4 million unrealized loss, net of income tax, on
those investment securities classified as AFS. The portfolio consists of US government and agency securities, many with callable features and agency and non-agency mortgage-backed
pass-through securities, collateralized mortgage obligations, municipal bonds, equity investments primarily in the FHLB of Pittsburgh, and mutual funds.

14

---





The following table sets forth information on the carrying value and the amortized cost of our securities classified as held to maturity and available for sale at the dates indicated.

|                         |                            | At June 30,
|------------------------ | -------------------------- | -----------
|
|
|
|Held to maturity:        |                            |            
|                         | Municipal bonds            |            
|                         | US Gov't agency securities |            
|                         | CMOs                       |            
|                         | Mortgage-backed securities |            
|                         |                            |            
|Total held to maturity   |                            |            
|                         |                            |            
|
|Available for sale:      |                            |            
|                         | FHLB stock                 |            
|                         | Interest earning deposits  |            
|                         | Equity securities(1)       |            
|                         | US Gov't agency securities |            
|                         | CMOs                       |            
|                         | Mortgage-backed securities |            
|                         |                            |            
|Total available for sale |                            |            
|                         |                            |            
|Total securities         |                            | $          
|                         |                            |            

---

At
the time of the Merger on August 31, 2005, Chester Valley had approximately $6.2 million in held to maturity securities, $119.5 million in securities classified
available for sale and $27 thousand in trading account securities. Chester Valley's securities portfolio consisted primarily of U.S. Government and Agency obligations, mortgage-backed
securities and CMOs, and municipal bonds and notes.

Subsequent
to June 30, 2005, Willow Grove undertook to de-leverage a portion of its balance sheet by, among other things, selling certain of its AFS securities. To
date, this effort has
resulted in Willow Grove selling an aggregate of approximately $60 million in securities. Concurrently, Chester Valley sold an aggregate of approximately $15 million of its AFS
securities. To date, these sales have resulted in an aggregate net loss of approximately $700 thousand. Upon finalization of the purchase accounting adjustments, the Company will assess whether
it should sell additional investment securities as part of its de-leveraging strategy. Any such additional security sales are expected to be completed by the quarter ending
December 31, 2005 and are not expected to result in the recognition of any significant gains or losses. Prior to the effective date of the Merger, both Willow Grove Bank and First Financial
Bank had taken advantage of market conditions in selling certain securities which did not result in an aggregate loss to either Company, or in the case of First Financial Bank, would potentially
reduce a negative mark to market in purchase accounting.

Mortgage-Backed Securities ("MBS") and Collateralized Mortgage Obligations ("CMOs").At June 30, 2005, the investment
security portfolio contained MBSs with a carrying value of $39.2 million and $90.3 million in HTM and AFS, respectively, and CMOs of $90.4 million and $3.8 million in HTM
and AFS, respectively. This compared to $15.4 million and $139.5 million in HTM and AFS MBSs,

15

---



respectively,
and $49.0 million and zero in HTM and AFS CMOs, respectively, at June 30, 2004. MBSs represent a participation interest in a pool of single-family or multi-family
mortgages. Mortgages are sold by various originators to intermediaries (generally agencies of the US Government and government sponsored enterprises) that pool and repackage the mortgages and sell
participation interests in the pools to investors. The servicer of the mortgage loan collects the principal and interest payments and passes those payments through to the intermediary who then remits
the payment to the investor. The US Government agencies and government sponsored enterprises, primarily the Government National Mortgage Association ("GNMA"), FNMA and FHLMC, guarantee the timely
payment of principal and interest on these securities. MBSs that are pooled by US Government or government sponsored enterprises are known as agency mortgage-backed securities. Other private servicers
may pool mortgages into similar pass-through securities and are known as non-agency MBSs. These non-agency MBSs do not have the guaranteed timely payment of
principal and interest that an agency MBS has, and may also include loans that may not qualify to be included in an agency MBS, for reasons such as, but not limited to, the size of the loan.

MBSs
are issued in stated principal amounts and are backed by mortgage loans within a specific interest rate range, but may have varying maturity dates. The underlying pool of mortgages
may be comprised of either fixed-rate or adjustable-rate mortgage loans. Each MBS pool will also differ based upon the actual level of prepayment experienced by the underlying
mortgage loans.

At
June 30, 2005, the weighted average life of our mortgage-backed securities was approximately 2.6 years, based upon management's assumptions related to the future
prepayments of the underlying mortgages. Prepayments that are greater than those projected will shorten the remaining term of the security, while a decrease in the amount of prepayments will lengthen
the amount of time until the security matures. Prepayments depend on many factors, including the type of mortgage, the coupon rate, the remaining period until the loan matures or the rate is scheduled
to reset, the geographic
region, and the general level of market interest rates. During periods of rising interest rates, if the coupon rates of the underlying mortgages are less than prevailing market rates offered on
mortgages, refinancings will decrease and prepayments of the mortgages underlying the security will decline. Conversely, when market interest rates are falling, and the coupon rate on the underlying
mortgage exceeds the prevailing market interest rate for mortgages offered, refinancings tend to increase which will increase the amount of prepayments of the underlying mortgages. During the year
ended June 30, 2005, prepayments on mortgage-backed securities were $66.2 million compared to $81.0 million for the year ended June 30, 2004. This decrease was due in part
to a rise in interest rates coupled with the fact that rates had remained low for an extended period of time prior to this year.

The
average yield on our MBS portfolio was 4.42% for the month ended June 30, 2005. This yield is computed by decreasing/increasing the amount of interest income collected on the
security by the amortization/accretion of the premium/discount associated with the acquisition of the security. In accordance with U.S. generally accepted accounting principles, premiums/discounts are
amortized/accreted over the estimated remaining life of the security. The yield on the security may vary if the prepayment assumptions used to determine the remaining life differ from actual
prepayment experiences. These assumptions are reviewed on a periodic basis to reflect actual prepayments.

CMOs
are securities that are structured from a pool of MBSs or whole loans. The structuring results in sectors known as tranches. Each tranch within a CMO will have different cash flow
requirements and interest rates. Although still subject to prepayments, this structuring into tranches provides a more predictable cash flow to the bondholder.

US Government and Government Agency Securities and Municipal Bonds.At June 30, 2005, the carrying value of US
Government and US government agency securities within the investment security portfolio was $59.9 million, which includes approximately $799 thousand in unrealized losses, compared to
$89.5 million, which includes approximately $1.9 million in unrealized gains, at June 30, 2004. This

16

---



portfolio
is comprised primarily of securities issued by the FHLB, FNMA, FHLMC and the Federal Farm Credit Bank. Many of these securities have call features that allow the issuer to redeem these
securities at par value prior to their stated maturity. Generally, if the prevailing market interest rate on new issue callable agency securities with similar maturities exceeds the coupon rate of the
security with the call feature, the call will not be exercised. Conversely, if the prevailing market interest rate for new issue agency callable securities with similar maturities is below the coupon
rate of the security with the call feature, the call will be exercised and the bond will be redeemed. When calls are exercised and bonds redeemed prior to their maturity, the Bank faces the risk of
re-investing those proceeds into other investments with lower yields or longer terms.

Municipal
bonds were classified as held to maturity at June 30, 2005 and are recorded at an amortized cost basis of $19.8 million and have a market value approximating
$20.2 million. The fair value and amortized cost of these securities at June 30, 2004 was $18.2 million and $18.1 million, respectively. These municipal bonds include
issues from various townships and school districts located in Pennsylvania.

The
following table sets forth certain information regarding the contractual maturities (without regard to any call provisions) of the fair value of our US government agency securities
and municipal bonds at June 30, 2005. The yields on tax-exempt bonds have not been adjusted to a tax equivalent yield.

Fair
value

Average
yield(Dollars in thousands)Maturing in:One year or less


4,490

2.93
%One to five years


50,589

3.51Five to ten years


8,008

4.20Over ten years


16,828

4.68Total

$
79,915

3.79
%


Included
in Chester Valley's investment securities at August 31, 2005 were three non-rated Pennsylvania Municipal Authority bonds that had been classified as
substandard. At August 31, 2005, the aggregate book value of the bonds, after aggregate write-downs of $955 thousand, was $5.9 million. Two of the three bonds with an aggregate
book value of $5.2 million at August 31, 2005 are zero coupon bonds with maturities extending up to 2034. Both bonds are secured by the revenue streams of commercial office buildings,
which are leased to various agencies of the Commonwealth of Pennsylvania under long-term lease arrangements with renewal options. A third bond was issued by the Housing Authority of
Chester County and has a book balance of $674 thousand at August 31, 2005, and bears interest at rates between 5.60% and 6.00% and matures in June 2019. This bond involves
low-income scattered housing in Chester County under
a program of the Office of Housing and Urban Development ("HUD"). HUD has provided additional funds to build additional houses, which have been donated to this bond issue. The retirement of the bond
issue is dependent upon proceeds from either the rental or sale of the existing and additional houses.

Other Investments.Other than MBSs and US Government and government agency securities and municipal bonds, we have
investments in various equity securities and mutual funds. At June 30, 2005, $15.5 million was invested in equity securities and $8.3 million was invested in mutual funds. The
equity securities include stock in the FHLB of Pittsburgh and equity securities of several publicly traded companies. The carrying value of FHLB stock at June 30, 2005 was $14.3 million
and the carrying value of other equity investments amounted to $9.5 million. The mutual fund investment of $8.3 million is

17

---



backed
primarily by investments in adjustable-rate mortgage-backed securities and other investments authorized by our investment policy.

Sources of Funds

General.Deposits are the primary source of funds for the Bank's lending and investment activities. In addition to deposits,
funds are provided from the amortization and prepayments within the loan and mortgage-backed security portfolios, maturities of investments, and borrowings. Scheduled loan amortization is a relatively
stable source of funds. However, competition and the general level of interest rates and market conditions significantly influences deposit inflows and outflows. Borrowings may be used on a
short-term basis to compensate for reductions in other funding sources. On a longer-term basis, borrowings may be used for general business purposes.

Deposits.As shown in the table below, during the year ended June 30, 2005, the Bank's core deposit accounts (which we
consider to be all deposits other than our certificate accounts) increased to 60.0% of total deposits from 54.6% of deposits at June 30, 2004.

|                                                   |                      | At June 30, |        
|-------------------------------------------------- | -------------------- | ----------- | -------
|
|
|
|Savings accounts (passbooks, statements and clubs) |                      | $           | 84,164 
|Money market accounts                              |                      |             | 133,883
|Certificates of deposit                            |                      |             | 240,936
|Checking accounts:                                 |                      |             |        
|                                                   | Interest-bearing     |             |        
|                                                   | Non-interest-bearing |             |        
|                                                   |                      |             |        
|Total                                              |                      | $           | 602,678
|                                                   |                      |             |        

During
the year ended June 30, 2005, total deposits decreased by $437 thousand or 0.1% compared to an increase of $16.5 million, or 2.8% for the year ended
June 30, 2004. The decline occurred primarily in
the more interest rate sensitive certificates of deposits, which declined by $38.6 million. Core deposits, as previously defined, increased by $38.2 million.

Year ended June 30,2005

2004

2003(Dollars in thousands)Beginning balance

$
603,115

$
586,643

$
529,752Net (decrease) increase in deposits


(9,569
)

7,981


45,268Interest credited


9,132


8,491


11,623Ending balance

$
602,678

$
603,115

$
586,643


At
the time of the merger on August 31, 2005, Chester Valley had aggregate deposits of $437.8 million, of which $332.1 million are core deposits as previously
defined.

18

---



The
following table sets forth by various interest rate ranges, the amount of our certificates of deposit at the dates indicated.

At June 30,2005

2004(Dollars in thousands)Interest rates:from 0.00% to 2.99%

$
135,015

$
213,934from 3.00% to 3.99%


92,375


38,093from 4.00% to 4.99%


12,743


25,869from 5.00% to 6.99%


803


1,6387.00% and over





Total

$
240,936

$
279,534


Shown
below are the amount and remaining term to maturity for certificates of deposit as of June 30, 2005.

|      |                | Amounts maturing in
|----- | -------------- | -------------------
|
|
|      | 0.00% to 2.99% |                    
|      | 3.00% to 3.99% |                    
|      | 4.00% to 4.99% |                    
|      | 5.00% to 5.99% |                    
|      | 6.00% and over |                    
|      |                |                    
|Total |                | $                  
|      |                |                    

At
June 30, 2005 the total amount of outstanding certificates of deposit in amounts greater than or equal to $100,000 was $51.6 million. The following table provides
information regarding the maturity of these certificates of deposit.

Amounts maturing inThree months
or less

Over three
months
through six
months

Over six
months
through one
year

Over one
year

Total(Dollars in thousands)$
12,728

$
10,990

$
16,300

$
11,561

$
51,579


Borrowings.The Bank utilizes outside borrowings to supplement our funding needs and in certain instances as revenue
enhancement programs to take advantage of arbitrage opportunities when investment returns exceed the cost of borrowings. At June 30, 2005, $237.4 million in borrowings were outstanding,
all of which were from the FHLB. Advances from the FHLB are secured by the investment in FHLB stock, as well as a portion of our residential mortgage loan portfolio. The FHLB of Pittsburgh provides an
array of borrowing programs which include: fixed or variable rate programs; various fixed terms ranging from overnight to 20 years; and other programs that have callable or putable features
attached to them. The Bank intends to continue to utilize borrowings in the future as an alternative source of funds. At June 30, 2005, the Bank also has access to a line of credit amounting to
$28.0 million from other financial intermediaries. These lines were not drawn upon at June 30, 2005.

19

---



As
noted previously, the Company initiated a de-leveraging program prior to the August 31, 2005 effective date of the Merger in which certain securities were sold and
the proceeds were utilized to fund the cash requirements of the acquisition and to repay higher rate borrowings. To date, approximately $41 million of borrowings have been repaid. Upon
finalization of the purchase accounting adjustments, the Company will assess whether it should sell additional investment securities as well repay additional borrowings.

The
following table sets forth certain information regarding our outside borrowings for the periods indicated.

At or for the year endedJune 30, 2005

June 30, 2004(Dollars in thousands)FHLB advances:Average balance outstanding for the period

$
250,299

$
147,842Maximum outstanding at any month end


275,035


206,168Balance outstanding at end of the period


237,400


206,168Average interest rate for the period


3.49
%

3.92
%Interest rate at the end of the period


3.80
%

3.56
%


At
June 30, 2005 the maturity of our FHLB advances ranged from July 1, 2005 to September 30, 2018. Certain advances also require monthly payments of principal. At
June 30, 2005, $114.5 million of FHLB advances were callable at the option of the FHLB within certain parameters, of which $58.5 million could be called within one year. Of the
FHLB advances that are callable at the discretion of the FHLB, $37.5 million of these advances could be called only if an index exceeded a specific pre-determined rate.

REGULATION

Set forth below is a brief description of certain laws and regulations, which are applicable to Willow Grove Bancorp and Willow Grove Bank, including our
subsidiary, PCIS. The description of these laws and regulations, as well as descriptions of laws and regulations contained elsewhere herein, does not purport to be complete and is qualified in its
entirety by reference to the applicable laws and regulations.

General

Willow Grove Bank, as a federally chartered savings institution, is subject to federal regulation and oversight by the Office of Thrift Supervision extending to
all aspects of its operations. Willow Grove Bank also is subject to regulation and examination by the Federal Deposit Insurance Corporation, which insures the deposits of Willow Grove Bank to the
maximum extent permitted by law, and requirements established by the Federal Reserve Board. Federally chartered savings institutions are required to file periodic reports with the Office of Thrift
Supervision and are subject to periodic examinations by the Office of Thrift Supervision and the Federal Deposit Insurance Corporation. Federal laws and regulations determine the investment and
lending authority of savings institutions, and such institutions are prohibited from engaging in any activities not permitted by such laws and regulations. Such regulation and supervision primarily is
intended for the protection of depositors and not for the purpose of protecting stockholders.

20

---





The Office of Thrift Supervision regularly examines Willow Grove Bank and prepares reports for consideration by its Board of Directors on any deficiencies that it may find in the Bank's
operations. The Federal Deposit Insurance Corporation also has the authority to examine Willow Grove Bank in its role as the administrator of the Savings Association Insurance Fund. Willow Grove
Bank's relationship with its depositors and borrowers also is regulated to a great extent by both federal and, to a lesser extent, state laws, especially in such matters as the ownership of savings
accounts and the form and content of Willow Grove Bank's mortgage requirements. The Office of Thrift Supervision's enforcement authority over all savings institutions and their holding companies
includes, among other things, the ability to assess civil money penalties, to issue cease and desist or removal orders and to initiate injunctive actions. In general, these enforcement actions may be
initiated for violations of laws and regulations and unsafe or unsound practices. Other actions or inactions may provide the basis for enforcement action, including misleading or untimely reports
filed with the Office of Thrift Supervision. Any change in such laws or regulations, whether by the Federal Deposit Insurance Corporation, Office of Thrift Supervision or Congress, could have a
material adverse impact on us and Willow Grove Bank and our operations.

Willow Grove Bancorp, Inc.

Willow Grove Bancorp is a registered savings and loan holding company under Section 10 of the Home Owners' Loan Act, as amended and subject to Office of
Thrift Supervision examination and supervision as well as certain reporting requirements. In addition, because Willow Grove Bank's deposits are insured by the Savings Association Insurance Fund
maintained by the Federal Deposit Insurance Corporation, Willow Grove Bank is subject to certain restrictions in dealing with Willow Grove Bancorp and with other persons affiliated with the Bank.

Generally,
the Home Owners' Loan Act prohibits a savings and loan holding company, such as us, directly or indirectly, from (1) acquiring control (as defined) of a savings
institution (or holding company thereof) without prior Office of Thrift Supervision approval, (2) acquiring more than 5% of the voting shares of a savings institution (or holding company
thereof) which is not a subsidiary, subject to certain exceptions, without prior Office of Thrift Supervision approval, or (3) acquiring through a merger, consolidation or purchase of assets of
another savings institution (or holding company thereof) or acquiring all or substantially all of the assets of another savings institution (or holding company thereof) without prior Office of Thrift
Supervision approval or (4) acquiring control of an uninsured institution. A savings and loan holding company may not acquire as a separate subsidiary a savings institution which has its
principal offices outside of the state where the principal offices of its subsidiary institution is located, except (a) in the case of certain emergency acquisitions approved by the Federal
Deposit Insurance Corporation, (b) if the holding company controlled (as defined) such savings institution as of March 5, 1987 or (c) when the laws of the state in which the
savings institution to be acquired is located specifically authorize such an acquisition. No director or officer of a savings and
loan holding company or person owning or controlling more than 25% of such holding company's voting shares may, except with the prior approval of the Office of Thrift Supervision, acquire control of
any savings institution which is not a subsidiary of such holding company.

Willow Grove Bank

Insurance of Accounts.The deposits of Willow Grove Bank are insured to the maximum extent permitted by the Savings
Association Insurance Fund, which is administered by the Federal Deposit Insurance Corporation, and are backed by the full faith and credit of the U.S. Government. As insurer, the Federal Deposit
Insurance Corporation is authorized to conduct examinations of, and to require reporting by, insured institutions. It also may prohibit any insured institution from engaging in any activity the
Federal Deposit Insurance Corporation determines by regulation or order to pose a serious threat to the Federal Deposit Insurance Corporation. The Federal Deposit Insurance Corporation also

21

---



has
the authority to initiate enforcement actions against savings institutions, after giving the Office of Thrift Supervision an opportunity to take such action.

Under
current Federal Deposit Insurance Corporation regulations, Savings Association Insurance Fund-insured institutions are assigned to one of three capital groups which are
based solely on the level of an institution's capital"well capitalized," "adequately capitalized," and "undercapitalized"which are defined in the same manner as the
regulations establishing the prompt corrective action system discussed below. These three groups are then divided into three subgroups, which reflect varying levels of supervisory concern, from those,
which are considered to be healthy to those, which are considered to be of substantial supervisory concern. The matrix so created results in nine assessment risk classifications, with rates during the
last six months of 2005 ranging from zero for well capitalized, healthy institutions, such as Willow Grove Bank, to 27 basis points for undercapitalized institutions with substantial supervisory
concerns.

In
addition, all institutions with deposits insured by the Federal Deposit Insurance Corporation are required to pay assessments to fund interest payments on bonds issued by the
Financing Corporation, a mixed-ownership government corporation established to recapitalize the predecessor to the Savings Association Insurance Fund. The assessment rate for the second quarter of
2005 was .0142% of insured deposits and is adjusted quarterly. These assessments will continue until the Financing Corporation bonds mature in 2019.

The
Federal Deposit Insurance Corporation may terminate the deposit insurance of any insured depository institution, including Willow Grove Bank, if it determines after a hearing that
the institution has engaged or is engaging in unsafe or unsound practices, is in an unsafe or unsound condition to continue operations, or has violated any applicable law, regulation, order or any
condition imposed by an agreement with the Federal Deposit Insurance Corporation. It also may suspend deposit insurance temporarily during the hearing process for the permanent termination of
insurance, if the institution has no tangible capital. If insurance of accounts is terminated, the accounts at the institution at the time of the termination, less subsequent withdrawals, shall
continue to be insured for a period of six months to two years, as determined by the Federal Deposit Insurance Corporation. Management is aware of no existing circumstances, which would result in
termination of Willow Grove Bank's deposit insurance.

Regulatory Capital Requirements.The Office of Thrift Supervision capital requirements consist of a "tangible capital
requirement," a "leverage capital requirement" and a "risk-based capital requirement." The Office of Thrift Supervision is authorized to impose capital requirements in excess of those
standards on individual institutions on a case-by-case basis.

Under
the tangible capital requirement, a savings bank must maintain tangible capital in an amount equal to at least 1.5% of adjusted total assets. Tangible capital is defined as core
capital less all intangible assets (including supervisory goodwill), plus a specified amount of purchased mortgage-servicing rights.

Under
the leverage capital requirement adopted by the Office of Thrift Supervision, savings banks must maintain "core capital" in an amount equal to at least 3.0% of adjusted total
assets. Core capital is defined as common stockholders' equity (including retained earnings), non-cumulative perpetual preferred stock, and minority interests in the equity accounts of
consolidated subsidiaries, plus purchased mortgage servicing rights valued at the lower of 90% of fair market value, 90% of original cost or the current amortized book value as determined under
generally accepted accounting principles, and "qualifying supervisory goodwill," less non-qualifying intangible assets.

Under
the risk-based capital requirement, a savings bank must maintain total capital (which is defined as core capital plus supplementary capital) equal to at least 8.0% of
risk-weighted assets. A savings bank must calculate its risk-weighted assets by multiplying each asset and off-balance sheet item

22

---



by
various risk factors, which range from 0% for cash and securities issued by the United States Government or its agencies to 100% for repossessed assets or loans more than 90 days past due.
Qualifying one- to-four family residential real estate loans and qualifying multi-family residential real estate loans (not more than 90 days delinquent and having an
80% or lower loan-to-value ratio) are weighted at a 50% risk factor. Supplementary capital may include, among other items, cumulative perpetual preferred stock, perpetual
subordinated debt, mandatory convertible subordinated debt, intermediate-term preferred stock, and general allowances for loan losses. The allowance for loan losses includable in
supplementary capital is limited to 1.25% of risk-weighted assets. The amount of supplementary capital that can be included is limited to 100% of core capital.

Certain
exclusions from capital and assets are required for the purpose of calculating total capital, in addition to the adjustments required for calculating core capital. Such
exclusions consist of equity investments (as defined by regulation) and that portion of land loans and non-residential construction loans in excess of an 80%
loan-to-value ratio and reciprocal holdings of qualifying capital instruments. However, in calculating regulatory capital, institutions must exclude unrealized losses and gains
on securities available for sale, net of taxes, reported as a separate component of capital calculated according to generally accepted accounting principles.

In
its letter approving the merger of Willow Grove Bank and FFB, the Office of Thrift Supervision, as one of its conditions for approval, indicated that, for the periods ending
December 31, 2005, 2006 and 2007, Willow Grove Bank must have tier one core capital ratios at least equal to 6.50%, 6.75%, and 7.25%, respectively, and total risk-based capital
ratios at least equal to 11.97%, 12.02% and 12.40%, respectively. Willow Grove Bank also must submit to the Office of Thrift Supervision, quarterly status reports detailing its compliance with the
conditions on regulatory capital outlined in its approval letter. The Office of Thrift Supervision's conditions for approval of the Bank Merger also indicated that, for the periods ending
December 31, 2005, 2006 and 2007, Willow Grove Bancorp must have consolidated tangible capital ratios at least equal to 5.14%, 5.59% and 6.12%, respectively. Willow Grove Bancorp also must
submit to the Office of Thrift Supervision quarterly status reports. We expect to fully comply with these regulatory capital ratios.

Office
of Thrift Supervision regulations establish special capitalization requirements for savings banks that own service corporations and other subsidiaries, including subsidiary
savings banks. According to these regulations, certain subsidiaries are consolidated for capital purposes and others are excluded from assets and capital. In determining compliance with the capital
requirements, all subsidiaries engaged solely in activities permissible for national banks, engaged solely in mortgage-banking activities, or engaged in certain other activities solely as agent for
its customers are "includable" subsidiaries that are consolidated for capital purposes in proportion to Willow Grove Bank's level of ownership, including the assets of includable subsidiaries in which
Willow Grove Bank has a minority interest that
is not consolidated for generally accepted accounting principles purposes. For excludable subsidiaries, the debt and equity investments in such subsidiaries are deducted from assets and capital. At
June 30, 2005, Willow Grove Bank had no investments subject to a deduction from tangible capital.

Under
currently applicable Office of Thrift Supervision policy, savings institutions must value securities available for sale at amortized cost for regulatory capital purposes. This
means that in computing regulatory capital, savings institutions should add back any unrealized losses and deduct any unrealized gains, net of income taxes, on debt securities reported as a separate
component of capital calculated according to generally accepted accounting principles.

At
June 30, 2005, Willow Grove Bank exceeded all of its regulatory capital requirements, with tangible, core and risk-based capital ratios of 9.9%, 9.9% and 17.7%,
respectively.

The
Office of Thrift Supervision and the Federal Deposit Insurance Corporation generally are authorized to take enforcement action against a savings bank that fails to meet its capital
requirements,

23

---



which
action may include restrictions on operations and banking activities, the imposition of a capital directive, a cease-and-desist order, civil money penalties or harsher
measures such as the appointment of a receiver or conservator or a forced merger into another institution. In addition, under current regulatory policy, a savings bank that fails to meet its capital
requirements is prohibited from paying any dividends.

Prompt Corrective Action.Under the Federal Deposit Insurance Corporation Improvement Act of 1991, the federal banking
regulators are required to take prompt corrective action if an insured depository institution fails to satisfy certain minimum capital requirements, including a leverage limit, a
risk-based capital requirement, and any other measure of capital deemed appropriate by the federal banking regulator for measuring the capital adequacy of an insured depository
institution. All institutions, regardless of their capital levels, are restricted from making any capital distribution or paying management fees if the institution would thereafter fail to satisfy the
minimum levels for any of its capital requirements.

Under
the Federal Deposit Insurance Corporation Improvement Act an institution is deemed to be (a) "well capitalized" if it has total risk-based capital of 10.0% or
more, has a Tier 1 risk-based capital ratio of 6.0% or more, has a Tier 1 leverage capital ratio of 5.0% or more and is not subject to any order or final capital directive to meet and
maintain a specific capital level for any capital measure, (b) "adequately capitalized" if it has a total risk-based capital ratio of 8.0% or more, a Tier 1 risk-based
capital ratio of 4.0% or more and a Tier 1 leverage capital ratio of 4.0% or more (3.0% under certain circumstances) and does not meet the definition of "well capitalized,"
(c) "undercapitalized" if it has a total risk-based
capital ratio that is less than 8.0%, a Tier 1 risk-based capital ratio that is less than 4.0% or a Tier 1 leverage capital ratio that is less than 4.0% (3.0% under certain circumstances),
(d) "significantly undercapitalized" if it has a total risk-based capital ratio that is less than 6.0%, a Tier 1 risk-based capital ratio that is less than 3.0% or a
Tier 1 leverage capital ratio that is less than 3.0%, and (e) "critically undercapitalized" if it has a ratio of tangible equity to total assets that is equal to or less than 2.0%. Under
specified circumstances, a federal banking agency may reclassify a well capitalized institution as adequately capitalized and may require an adequately capitalized institution or an undercapitalized
institution to comply with supervisory actions as if it were in the next lower category (except that the Federal Deposit Insurance Corporation may not reclassify a significantly undercapitalized
institution as critically undercapitalized).

An
institution generally must file a written capital restoration plan which meets specified requirements with its appropriate federal banking agency within 45 days of the
date that the institution receives notice or is deemed to have notice that it is undercapitalized, significantly undercapitalized or critically undercapitalized. A federal banking agency must provide
the institution with written notice of approval or disapproval within 60 days after receiving a capital restoration plan, subject to extensions by the agency. An institution that is required to
submit a capital restoration plan must concurrently submit a performance guaranty by each company that controls the institution. In addition, undercapitalized institutions are subject to various
regulatory restrictions, and the appropriate federal banking agency also may take any number of discretionary supervisory actions.

At
June 30, 2005, Willow Grove Bank was in the "well capitalized" category for purposes of the above regulations.

Safety and Soundness Guidelines.The Office of Thrift Supervision and the other federal bank regulatory agencies have
established guidelines for safety and soundness, addressing operational and managerial standards, as well as compensation matters for insured financial institutions. Institutions failing to meet these
standards may be required to submit compliance plans to their appropriate federal regulators. The Office of Thrift Supervision and the other agencies have also established guidelines regarding asset
quality and earnings standards for insured institutions. Willow Grove Bank believes that it is in compliance with these guidelines and standards.

24

---



Capital Distributions.Office of Thrift Supervision regulations govern capital distributions by savings institutions, which
include cash dividends, stock repurchases and other transactions charged to the capital account of a savings institution to make capital distributions. A savings institution must file an application
for Office of Thrift Supervision approval of the capital distribution if any of the following occur or would occur as a result of the capital distribution (1) the total capital distributions
for the applicable calendar year exceed the sum of the institution's net income for that year to date plus the institution's retained net income for the preceding two years, (2) the institution
would not be at least adequately capitalized following the distribution, (3) the distribution would violate any applicable statute, regulation, agreement or Office of Thrift Supervision-imposed
condition, or (4) the institution is
not eligible for expedited treatment of its filings. If the filing of an application is not required, savings institutions that are a subsidiary of a holding company (as well as certain other
institutions) must still file a notice with the Office of Thrift Supervision at least 30 days before the board of directors declares a dividend or approves a capital distribution.

Branching by Federal Savings Institutions.Office of Thrift Supervision policy permits interstate branching to the full
extent permitted by statute (which is essentially unlimited). Generally, federal law prohibits federal savings institutions from establishing, retaining or operating a branch outside the state in
which the federal institution has its home office unless the institution meets the IRS' domestic building and loan test (generally, 60% of a thrift's assets must be housing-related) ("IRS Test"). The
IRS Test requirement does not apply if: (a) the branch(es) result(s) from an emergency acquisition of a troubled savings institution (however, if the troubled savings institution is acquired by
a bank holding company, does not have its home office in the state of the bank holding company bank subsidiary and does not qualify under the IRS Test, its branching is limited to the branching laws
for state-chartered banks in the state where the savings institution is located); (b) the law of the state where the branch would be located would permit the branch to be established if the
federal savings institution were chartered by the state in which its home office is located; or (c) the branch was operated lawfully as a branch under state law prior to the savings
institution's reorganization to a federal charter.

Furthermore,
the Office of Thrift Supervision will evaluate a branching applicant's record of compliance with the Community Reinvestment Act of 1977. An unsatisfactory Community
Reinvestment Act record may be the basis for denial of a branching application.

Community Reinvestment Act and the Fair Lending Laws.Savings institutions have a responsibility under the Community
Reinvestment Act and related regulations of the Office of Thrift Supervision to help meet the credit needs of their communities, including low- and moderate-income neighborhoods. In
addition, the Equal Credit Opportunity Act and the Fair Housing Act prohibit lenders from discriminating in their lending practices on the basis of characteristics specified in those statutes. An
institution's failure to comply with the provisions of the Community Reinvestment Act could, at a minimum, result in regulatory restrictions on its activities, and failure to comply with the fair
lending laws could result in enforcement actions by the Office of Thrift Supervision, as well as other federal regulatory agencies and the Department of Justice.

Qualified Thrift Lender Test.All savings institutions are required to meet a qualified thrift lender test to avoid certain
restrictions on their operations. Under Section 2303 of the Economic Growth and Regulatory Paperwork Reduction Act of 1996, a savings institution can comply with the qualified thrift lender
test by either qualifying as a domestic building and loan bank as defined in Section 7701(a)(19) of the Internal Revenue Code or by meeting the second prong of the qualified thrift lender test
set forth in Section 10(m) of the Home Owner's Loan Act. A savings institution that does not meet the qualified thrift lender test must either convert to a bank charter or comply with the
following restrictions on its operations: (a) the institution may not engage in any new activity or make any new investment, directly or indirectly, unless such activity or investment is
permissible for a national bank; (b) the branching powers of the institution shall be restricted to those of a national bank; (c) the

25

---



institution
shall not be eligible to obtain any new advances from its Federal Home Loan Bank, other than special liquidity advances with the approval of the Office of Thrift Supervision; and
(d) payment of dividends by the institution shall be subject to the rules regarding payment of dividends by a national bank. Upon the expiration of three years from the date the savings
institution ceases to be a qualified thrift lender, it must cease any activity and not retain any investment not permissible for a national bank and immediately repay any outstanding Federal Home Loan
Bank advances (subject to safety and soundness considerations).

Currently,
the portion of the qualified thrift lender test that is based on Section 10(m) of the Home Owners' Loan Act rather than the Internal Revenue Code requires that 65% of
an institution's "portfolio assets" (as defined) consist of certain housing and consumer-related assets on a monthly average basis in nine out of every 12 months. Assets that qualify without
limit for inclusion as part of the 65% requirement are loans made to purchase, refinance, construct, improve or repair domestic residential housing and manufactured housing; home equity loans;
mortgage-backed securities (where the mortgages are secured by domestic residential housing or manufactured housing); stock issued by the Federal Home Loan Bank of Pittsburgh; and direct or indirect
obligations of the Federal Deposit Insurance Corporation. Small business loans, credit card loans and student loans are also included without limitation as qualified investments. In addition, the
following assets, among others, may be included in meeting the test subject to an overall limit of 20% of the savings institution's portfolio assets: 50% of residential mortgage loans originated and
sold within 90 days of origination; 100% of loans for personal, family and household purposes (other than credit card loans and educational loans); and stock issued by Fannie Mae or Freddie
Mac. Portfolio assets consist of total assets minus the sum of (a) goodwill and other intangible assets, (b) property used by the savings institution to conduct its business, and
(c) liquid assets up to 20% of the institution's total assets. At June 30, 2005, approximately 97.0% of the portfolio assets of Willow Grove Bank were qualified thrift investments.

Federal Home Loan Bank System.Willow Grove Bank is a member of the Federal Home Loan Bank of Pittsburgh, which is one of 12
regional Federal Home Loan Banks that administer the home financing credit function of savings institutions. Each Federal Home Loan Bank serves as a reserve or central bank for its members within its
assigned region. It is funded primarily from proceeds derived from the sale of consolidated obligations of the Federal Home Loan Bank System. It makes loans to members (i.e., advances) in accordance
with policies and procedures established by its board of directors. At June 30, 2005, Willow Grove Bank had $237.4 million of Federal Home Loan Bank advances.

As
a member, Willow Grove Bank is required to purchase and maintain stock in the Federal Home Loan Bank of Pittsburgh in an amount equal to at least 1% of its aggregate unpaid
residential mortgage loans, home purchase contracts or similar obligations at the beginning of each year or 5% of the members' aggregate amount of outstanding advances and 0.7% of the members' unused
borrowing capacity. At June 30, 2005, Willow Grove Bank had $14.3 million in stock of the Federal Home Loan Bank of Pittsburgh, which was in compliance with this requirement.

The
Federal Home Loan Banks are required to provide funds for the resolution of troubled savings institutions and to contribute to affordable housing programs through direct loans or
interest subsidies on advances targeted for community investment and low- and moderate-income housing projects. These contributions have adversely affected the level of Federal Home Loan
Bank dividends paid and could continue to do so in the future and could also result in the Federal Home Loan Banks imposing higher interest rates on advances to members. These contributions also could
have an adverse effect on the value of Federal Home Loan Bank stock in the future.

Federal Reserve System.Federal Reserve Board regulations require all depository institutions to maintain
non-interest earning reserves against their transaction accounts (primarily NOW and Super NOW checking accounts) and non-personal time deposits. At June 30, 2005, Willow
Grove Bank was in

26

---



compliance
with these reserve requirements. The balances maintained to meet the reserve requirements imposed by the Federal Reserve Board may be used to satisfy liquidity requirements that may be
imposed by the Office of Thrift Supervision.

Savings
banks are authorized to borrow from a Federal Reserve Bank "discount window," but Federal Reserve Board regulations require savings banks to exhaust other reasonable alternative
sources of funds, including Federal Home Loan Bank advances, before borrowing from a Federal Reserve Bank.

Affiliate Restrictions.Section 11 of the Home Owners' Loan Act provides that transactions between an insured
subsidiary of a holding company and an affiliate thereof will be subject to the restrictions that apply to transactions between banks that are members of the Federal Reserve System and their
affiliates pursuant to Sections 23A and 23B of the Federal Reserve Act.

Generally,
Sections 23A and 23B and Office of Thrift Supervision regulations issued in connection therewith limit the extent to which a savings institution or its subsidiaries may engage
in certain "covered transactions" with affiliates to an amount equal to 10% of the institution's capital and surplus, in the case of covered transactions with any one affiliate, and to an amount equal
to 20% of such capital and surplus, in the case of covered transactions with all affiliates. Section 23B applies to "covered transactions" and certain other transactions and requires that all
such transactions be on
terms and under circumstances that are substantially the same, or at least as favorable to the savings institution or its subsidiary, as those prevailing at the time for comparable transactions with
nonaffiliated companies. A "covered transaction" is defined to include a loan or extension of credit to an affiliate; a purchase of investment securities issued by an affiliate; a purchase of assets
from an affiliate, with certain exceptions; the acceptance of securities issued by an affiliate as collateral for a loan or extension of credit to any party; or the issuance of a guarantee, acceptance
or letter of credit on behalf of an affiliate. Section 23B transactions also apply to the provision of services and the sale of assets by a savings association to an affiliate.

In
addition, under Office of Thrift Supervision regulations, a savings institution may not make a loan or extension of credit to an affiliate unless the affiliate is engaged only in
activities permissible for bank holding companies; a savings institution may not purchase or invest in securities of an affiliate other than shares of a subsidiary; a savings institution and its
subsidiaries may not purchase a low-quality asset from an affiliate; and covered transactions and certain other transactions between a savings institution or its subsidiaries and an
affiliate must be on terms and conditions that are consistent with safe and sound banking practices. With certain exceptions, each loan or extension of credit by a savings institution to an affiliate
must be secured by collateral with a market value ranging from 100% to 130% (depending on the type of collateral) of the amount of the loan or extension of credit.

The
Office of Thrift Supervision regulation generally excludes all non-bank and non-savings institution subsidiaries of savings institutions from treatment as
affiliates, except to the extent that the Office of Thrift Supervision or the Federal Reserve Board decides to treat such subsidiaries as affiliates. The regulation also requires savings institutions
to make and retain records that reflect affiliate transactions in reasonable detail, and provides that certain classes of savings institutions may be required to give the Office of Thrift Supervision
prior notice of affiliate transactions.

Federal Securities Law

The Company's common stock is registered with the SEC under the Securities Exchange Act of 1934, as amended. It is therefore subject to the information, proxy
solicitation, insider trading restrictions and other requirements of the Securities Exchange Act of 1934, as amended.

27

---



Sarbanes-Oxley Act of 2002

On July 30, 2002, the President signed into law the Sarbanes-Oxley Act of 2002 implementing legislative reforms intended to address corporate and
accounting fraud. In addition to the establishment of a new accounting oversight board which enforces auditing, quality control and independence standards and is funded by fees from all publicly
traded companies, the Sarbanes-Oxley Act restricts provision of both auditing and consulting services by accounting firms. To ensure auditor independence, any non-audit services being
provided require pre-approval by the Company's audit committee. In addition, the audit partners must be rotated. The Sarbanes-Oxley Act requires chief executive officers and chief
financial officers, or their equivalent, to certify to the accuracy of periodic reports filed with the SEC, subject to civil and criminal penalties if they knowingly or willfully violate this
certification requirement. In addition, under the Sarbanes-Oxley Act, counsel will be required to report evidence of a material violation of the securities laws or a breach of fiduciary duty by a
company to its chief executive officer or its chief legal officer, and, if such officer does not appropriately respond, to report such evidence to the audit committee or other similar committee of the
board of directors or the board itself.

Longer
prison terms will also be applied to corporate executives who violate federal securities laws, the period during which certain types of suits can be brought against a company or
its officers has been extended, and bonuses issued to top executives prior to restatement of a company's financial statements are subject to disgorgement if such restatement was due to corporate
misconduct. Executives are also prohibited from insider trading during retirement plan "blackout" periods, and loans to company executives are restricted. In addition, a provision directs that civil
penalties levied by the SEC as a result of any judicial or administrative action under the Act be deposited to a fund for the benefit of harmed investors. The Federal Accounts for Investor Restitution
("FAIR") provision also requires the SEC to develop methods of improving collection rates. The legislation accelerated the time frame for disclosures by public companies, as they must immediately
disclose any material changes in their financial condition or operations. Directors and executive officers must also provide information for most changes in ownership in a company's securities within
two business days of the change.

The
Sarbanes-Oxley Act increased the oversight of, and codified certain requirements relating to audit committees of public companies and how they interact with the Company's "registered
public accounting firm" ("RPAF"). Audit committee members must be independent and are barred from accepting consulting, advisory or other compensatory fees from the issuer. In addition, companies must
disclose whether at least one member of the committee is a "financial expert" (as such term is defined by the SEC) and if not, why not. Under the Sarbanes-Oxley Act, a RPAF is prohibited from
performing statutorily mandated audit services for a company if such company's chief executive officer, chief financial officer, comptroller, chief accounting officer or any person serving in
equivalent positions has been employed by such firm and participated in the audit of such company during the one-year period preceding the audit initiation date. The Sarbanes-Oxley Act
also prohibits any officer or director of a company or any other person acting under their direction from taking any action to fraudulently influence, coerce, manipulate or mislead any independent
public or certified accountant engaged in the audit of a company's financial statements for the purpose of rendering the financial statement's materially misleading. The Sarbanes-Oxley Act also
required the SEC to prescribe rules requiring inclusion of an internal control report and assessment by management in the annual report to shareholders, which became effective for the Company for the
fiscal year ended June 30, 2005. The Sarbanes-Oxley Act requires the RPAF that issues the audit report to attest to and report on management's assessment of the company's internal controls. In
addition, the Sarbanes-Oxley Act requires that each financial report required to be prepared in accordance with (or reconciled to) U.S. generally accepted accounting principles and filed with the SEC
reflect all material correcting adjustments that are identified by a RPAF in accordance with U.S. generally accepted accounting principles and the rules and regulations of the SEC.

28

---



Regulation of PCIS

General

PCIS is subject to regulation by a number of federal regulatory agencies that are charged with safeguarding the integrity of the securities and other financial
markets and with protecting the interests of customers participating in those markets. The SEC is the federal agency that is primarily responsible for the regulation of broker-dealers and investment
advisers doing business in the United States. The Federal Reserve Board promulgates regulations applicable to securities credit transactions involving broker-dealers and certain other institutions.
Much of the regulation of broker-dealers, however, has been delegated to self-regulatory organizations ("SROs"), principally the NASD (and its subsidiaries NASD Regulation, Inc. and
the Nasdaq Stock Market), and the national securities exchanges. These SROs, which are subject to oversight by the SEC, adopt rules (which are subject to approval by the SEC) that govern the industry,
monitor daily activity and conduct periodic examinations of member broker-dealers.

PCIS
is also subject to the Uniting and Strengthening America by Providing Appropriate Tools Required to Intercept and Obstruct Terrorism Act of 2001 (the "USA Patriot Act'), signed into
law on October 26, 2001. The USA Patriot Act requires financial institutions to adopt and implement policies and procedures designed to prevent and defeat money laundering. PCIS believes it is
in compliance with the USA Patriot Act.

Securities
firms are also subject to regulation by state securities commissions in the states in which they are required to be registered. PCIS is registered as a broker-dealer with the
SEC and in all 50 states and in the District of Columbia, and is a member of, and subject to regulation by, a number of SROs, including the NASD.

As
a result of federal and state registration and SRO memberships, PCIS is subject to overlapping schemes of regulation that cover all aspects of its securities business. Such
regulations cover matters including capital requirements, uses and safe-keeping of clients' funds, conduct of directors, officers and employees, record-keeping and reporting requirements,
supervisory and organizational procedures intended to assure compliance with securities laws and to prevent improper trading on material nonpublic information, employee-related matters, including
qualification and licensing of supervisory and sales personnel, limitations on extensions of credit in securities transactions, clearance and settlement procedures, requirements for the registration,
underwriting, sale and distribution of securities, and rules of the SROs designed to promote high standards of commercial honor and just and equitable principles of trade. A particular focus of the
applicable regulations concerns the relationship between broker-dealers and their customers. As a result, the many aspects of the broker-dealer customer relationship are subject to regulation
including, in some instances, "suitability" determinations as to certain customer transactions, limitations on the amounts that may be charged to customers, timing of proprietary trading in relation
to customers' trades and disclosures to customers.

PCIS
also is subject to "Risk Assessment Rules" imposed by the SEC which require, among other things, that certain broker-dealers maintain and preserve certain information, describe risk
management policies and procedures and report on the financial condition of certain affiliates whose financial and securities activities are reasonably likely to have a material impact on the
financial and operational condition of the broker-dealers. Certain "Material Associated Persons" (as defined in the Risk Assessment Rules) of the broker-dealers and the activities conducted by such
Material Associated Persons may also be subject to regulation by the SEC.

PCIS
is registered as an investment adviser with the SEC. As an investment adviser registered with the SEC, it is subject to the requirements of the Investment Advisers Act of 1940 and
the SEC's regulations thereunder, as well as certain state securities laws and regulations. Such requirements relate to, among other things, limitations on the ability of an investment adviser to
charge performance-based

29

---



or
non-refundable fees to clients, record-keeping and reporting requirements, disclosure requirements, limitations on principal transactions between an adviser or its affiliates and
advisory clients, as well as general anti-fraud prohibitions. The state securities law requirements applicable to registered investment advisers are in certain cases more comprehensive
than those imposed under the federal securities laws.

In
the event of non-compliance with an applicable regulation, governmental regulators and the NASD may institute administrative or judicial proceedings that may result in
censure, fine, civil penalties (including treble damages in the case of insider trading violations), the issuance of cease-and-desist orders, the deregistration or suspension
of the non-compliant broker-dealer or investment adviser, the suspension or disqualification of the broker-dealer's officers or employees or other adverse consequences. The imposition of
any such penalties or orders on PCIS could have a material adverse effect on PCIS' (and thus the Company's) operating results and financial condition.

Net Capital Requirements

As a broker-dealer registered with the SEC and as a member firm of the NASD, PCIS is subject to the capital requirements of the SEC and the NASD. These capital
requirements specify minimum levels of capital that PCIS is required to maintain and also limit the amount of leverage that each firm is able to obtain in its respective business.

As
of June 30, 2005, PCIS was required to maintain minimum net capital, in accordance with SEC rules, of $250,000 and had total net capital of $1.5 million or
$1.3 million in excess of the minimum amount required. PCIS is required to maintain a net capital ratio, in accordance with SEC rules, not to exceed 15 to 1. At June 30, 2005, PCIS' net
capital ratio was 6.2 to 1.

A
failure of a broker-dealer to maintain its minimum required net capital or net capital ratio would require it to cease executing customer transactions until it came back into
compliance, and could cause it to lose its NASD membership, its registration with the SEC or require its liquidation. Further, the decline in a broker-dealer's net capital below certain "early warning
levels," even though above minimum net capital requirements, could cause material adverse consequences to the broker-dealer.

PCIS
is a member of the Securities Investor Protection Corporation ("SIPC"), which is a non-profit corporation that was created by the United States Congress under the
Securities Protection Act of 1970. SIPC protects customers of member broker-dealers against losses caused by the financial failure of the broker-dealer but not against a change in the market value of
securities in customers' accounts at the broker-dealer. In the event of the inability of a member broker-dealer to satisfy the claims of its customers in the event of its failure, the SIPC's funds are
available to satisfy the remaining claims up to maximum of $500,000 per customer, including up to $100,000 on claims for cash. In addition, PCIS' clearing broker carries private insurance that
provides similar coverage up to $25 million per customer.

TAXATION

Federal Taxation

General.The Company is subject to federal income taxation in the same general manner as other corporations with some
exceptions listed below. The following discussion of federal taxation is only intended to summarize certain pertinent federal income tax matters and is not a comprehensive description of the
applicable tax rules. Tax years 2002, 2003 and 2004 are open under the statute of limitations and subject to review by the Internal Revenue Service.

The
Company files a consolidated federal income tax return, which includes the Bank. Accordingly, it is anticipated that any cash distributions made by it would be treated as cash
dividends, and not as a non-taxable return of capital to stockholders for federal and state tax purposes.

30

---



Method of Accounting.For federal income tax purposes, income and expenses are reported on the accrual method of accounting
and the Company files its federal income tax return using a June 30 fiscal year end.

Bad Debt Reserves.The Small Business Protection Act of 1996 (the "1996 Act") eliminated the use of the reserve method of
accounting for bad debt reserves by savings institutions, effective for taxable years beginning after 1995. Prior to the 1996 Act, the Bank was permitted to establish a reserve for bad debts and to
make additions to the reserve. These additions could, within specified formula limits, be deducted in arriving at taxable income. As a result of the 1996 Act, savings associations must use the
specific chargeoff method in computing their bad debt deduction beginning with their 1996 federal tax return. In addition, federal legislation requires the recapture (over a six year period) of the
excess of tax bad debt reserves at December 31, 1995 over those established as of December 31, 1987. The Bank has no reserve subject to recapture as of June 30, 2005.

Taxable Distributions and Recapture.Prior to the 1996 Act, bad debt reserves created prior to January 1, 1988 were
subject to recapture into taxable income if the Bank failed to meet certain thrift asset and definitional tests. New federal legislation eliminated these thrift related recapture rules. However, under
current law, pre-1988 reserves remain subject to recapture should the Bank make certain non-dividend distributions or ceases to maintain a bank charter.

At
June 30, 2005, the Bank's total federal pre-1988 reserve was approximately $6.2 million. The reserve reflects the cumulative effects of federal tax
deductions for which no federal income tax provisions have been made.

Minimum Tax.The Code imposes an alternative minimum tax ("AMT") at a rate of 20% on a base of regular taxable income plus
certain tax preferences ("alternative minimum taxable income" or "AMTI"). The AMT is payable to the extent such AMTI is in excess of an exemption amount. Net operating losses can offset no more than
90% of AMTI. Certain payments of alternative minimum tax may be used as credits against regular tax liabilities in future years. The Company has not been subject to the AMT nor do we have any such
amounts available as credits for carryover.

Net Operating Loss Carryovers.Net operating losses may be carried back to the three preceding taxable years and forward to
the succeeding 15 taxable years. This provision applies to losses incurred in taxable years beginning before August 6, 1997. For net operating losses in years beginning after August 5,
1997, such net operating losses can be carried back to the two preceding taxable years and forward to the succeeding 20 taxable years. At June 30, 2005, the Company had no net operating loss
carryforwards for federal income tax purposes.

Corporate Dividends-Received Deduction.The Company may exclude from income 100% of dividends received from a member of the
same affiliated group of corporations. The corporate dividends received deduction is 80% in the case of dividends received from corporations, which a corporate recipient owns less than 80%, but at
least 20% of the distribution corporation. Corporations which own less than 20% of the stock of a corporation distributing a dividend may deduct only 70% of dividends received.

State and Local Taxation

Pennsylvania Taxation.Willow Grove Bancorp is subject to the Pennsylvania Corporate Net Income Tax and Capital Stock and
Franchise Tax. The Corporation Net Income Tax rate for fiscal 2005 is 9.99% and is imposed on unconsolidated taxable income for federal purposes with certain adjustments. In general, the Capital Stock
Tax is a property tax imposed at the rate of approximately 0.699% of a corporation's capital stock value, which is determined in accordance with a fixed formula based upon average net income and net
worth.

31

---



The
Bank is subject to tax under the Pennsylvania Mutual Thrift Institutions Tax Act (the "MTIT"), as amended to include thrift institutions having capital stock. Pursuant to the MTIT,
the tax rate is 11.5%. The MTIT exempts the Bank from other taxes imposed by the Commonwealth of Pennsylvania for state income tax purposes and from all local taxation imposed by political
subdivisions, except taxes on real estate and real estate transfers. The MTIT is a tax upon net earnings, determined in accordance with U.S. generally accepted accounting principles ("GAAP") with
certain adjustments. The MTIT, in computing GAAP income, allows for the deduction of interest earned on state and federal obligations, while disallowing a percentage of a thrift's interest expense
deduction in the proportion of interest income on those securities to the overall interest income of the Bank. Net operating losses, if any, thereafter can be carried forward three years for MTIT
purposes.

Subsidiaries

As of June 30, 2005, Willow Grove's sole direct subsidiary was Willow Grove Bank. At such date Willow Grove Bank had two subsidiaries, Willow Grove
Investment Corporation, a Delaware corporation which holds and manages certain securities investments, and Willow Grove Insurance Agency, LLC, a Pennsylvania limited liability company formed to
conduct permitted fixed-rate annuity sales. As of June 30, 2005, Willow Grove Bank's aggregate investment in these subsidiaries was $120.7 million.

As
a result of the Merger on August 31, 2005, Philadelphia Corporation for Investment Services now operates as a wholly owned subsidiary of the Company. In addition, D&S Service
Corporation ("D&S Service") and First Financial Investments ("FFI"), which previously were subsidiaries of FFB, are operating as active subsidiaries of Willow Grove Bank. D&S Service has participated
in the development for sale of residential properties, in particular condominium conversions, and development
of commercial properties located in or within close proximity of FFB's market area and FFI conducts retail investment service activities. D&S Service also operates two wholly owned subsidiaries,
Wildman Projects and D&F Projects, Inc. As of June 30, 2005, FFB had $2.1 million invested in D&S Service and its subsidiaries.

In
May 2005, Chester Valley and PCIS entered into a Stock Purchase Agreement (the "Stock Purchase Agreement") with Uvest BD-A, Inc., a North Carolina
Corporation and registered broker-dealer ("Uvest"), providing for the sale of all of the outstanding shares of capital stock of PCIS to Uvest for consideration of $100 but providing that such shares
may be repurchased for $100 at any time after the closing date of the stock sale. Consummation of the transactions contemplated by the Stock Purchase Agreement is expected to occur in the quarter
ending December 31, 2005 upon receipt of approval of the NASD of the stock sale. Concurrently with the execution of the Stock Purchase Agreement, the parties entered into a related
Sub-Clearing and Brokerage Services Agreement, which provides that an affiliate of Uvest will provide securities clearing and certain supervisory and compliance services for FFB and
therefore Willow Grove Bank, and a Financial Services Agreement between PCIS and FFB, which provides that Willow Grove Bank will be entitled to 92% of the revenue generated by the securities brokerage
activities conducted at the two PCIS offices and will bear substantially all operational and overhead expenses. Upon consummation of the sale of PCIS stock to Uvest, PCIS will no longer be a
subsidiary of the Company. However, under the provisions of FIN 46R ("Consolidation of Variable Interest Entities"), the results of PCIS will continue to be consolidated in the Company's financial
statements. The affiliation agreement with Uvest are anticipated to have the primary effect of relieving PCIS of direct responsibility for securities clearing and certain back-office and
oversight obligations.

32

---





Item 2. Properties

As of June 30, 2005, the Company and the Bank operated from the following locations:

|                                                                      |  |        |  |               |  | At June 30, 2005
|--------------------------------------------------------------------- |  | ------ |  | ------------- |  | ----------------
|
|
|Executive office:                                                     |  |        |  |               |  |                 
|Welsh and Norristown Roads(1)
Maple Glen, PA 19002-8030               |  | Owned  |  | n/a           |  | $               
|Operations center:                                                    |  |        |  |               |  |                 
|101 Witmer Road
Horsham, PA 19044-2200                                |  | Leased |  | December 2008 |  |                 
|Branch offices:                                                       |  |        |  |               |  |                 
|1555 W. Street Road
Warminster, PA 18974-3103                         |  | Leased |  | January 2006  |  |                 
|1141 Ivyland Road
Warminster, PA 18974-2048                           |  | Leased |  | June 2009     |  |                 
|9 Easton Road(2)
Willow Grove, PA 19090-0905                          |  | Owned  |  | n/a           |  |                 
|701 Twining Road
Dresher, PA 19025-1894                               |  | Owned  |  | n/a           |  |                 
|761 Huntingdon Pike
Huntingdon Valley, PA 19006-8399                  |  | Owned  |  | n/a           |  |                 
|2 N. York Road
Hatboro, PA 19040-3201                                 |  | Leased |  | May 2007      |  |                 
|1331 Easton Road
Roslyn, PA 19001-2426                                |  | Leased |  | December 2008 |  |                 
|11730 Bustleton Avenue
Philadelphia, PA 19116-2516                    |  | Leased |  | February 2009 |  |                 
|122 N. Main Street
North Wales, PA 19454-3115                         |  | Leased |  | February 2010 |  |                 
|8200 Castor Avenue
Philadelphia, PA 19152-2719                        |  | Leased |  | December 2009 |  |                 
|735 Davisville Road
Southampton, PA 18966-3276                        |  | Leased |  | May 2011      |  |                 
|1452 Buck Road
C-8 Village Shires Center
Holland, PA 18966-2626       |  | Leased |  | April 2007    |  |                 
|9869 Bustleton Ave
Belair Shopping Center
Philadelphia, PA 19115-2611 |  | Leased |  | December 2012 |  |                 

---

33

---



As
a result of the Merger on August 31, 2005, the Company acquired the existing 13 banking offices of FFB located in Chester County, Pennsylvania, as well as two offices of PCIS
located in Philadelphia and Wayne, Pennsylvania.

Item 3. Legal Proceedings

Irvine Construction Co. v. Sklaroff, et al.,(Court of Common Pleas of Montgomery County, Pennsylvania). On
September 5, 2003, a complaint was filed against Willow Grove Bank and eight additional defendants by Irvine Construction Co., Inc., alleging thirteen causes of action related to an
agreement for the construction of an office building. Eleven of such causes include the Bank as a defendant and are: breach of contract (two counts), unjust enrichment/equitable restitution (in the
alternative), fraud, civil conspiracy (two counts), fraudulent transfer and aiding and abetting fraudulent transfers, constructive trust, abuse of process, and tortuous interference with existing
contractual relations (two counts). Four counts against the Bank seek damages in excess of $1.0 million, five counts seek damages in excess of $50,000, punitive damages and other relief, and
two counts seek constructive relief. On May 12, 2004, the Court struck the claim for unjust enrichment and all claims for attorney's fees. The remaining claims continue to be litigated and
discovery is ongoing. Plaintiff and all defendants have propounded and responded to interrogatories and document requests. Plaintiff has produced in excess of 11,000 document pages to the Bank, and
the Bank is pursuing additional discovery in the form of more complete interrogatory responses and requests to admit. The Bank anticipates filing additional motions to compel and partially dispositive
motions. Presently, plaintiff and five of the defendants are engaged in motions practice regarding the lis pendens plaintiff filed on the property at issue, although the Bank is not involved in these
proceedings. No depositions are presently scheduled. The Bank is vigorously defending the claims and believes that they are without merit.

As
previously described in the Company's prospectus/joint proxy statement dated April 27, 2005 and included in its registration statement on Form S-4 filed in
connection with the Merger, FFB previously received a subpoena from the Regional Municipal Securities Counsel in the Philadelphia Office of the Securities and Exchange Commission (the "SEC"). The
subpoena arises out of a non-public SEC investigation titled "Hummelstown General Authority," which Authority issued non-rated revenue bonds now in default, underwritten by the
firm of a former director of Chester Valley and FFB. The SEC subpoena requested the production of certain documents concerning FFB's involvement with non-rated municipal securities,
including those issued to finance the Whitetail Golf Course by the Dauphin County General Authority and the Hummelstown General Authority, through the former director's firm, and related matters. The
Company is fully cooperating with the SEC in its investigation. FFB previously produced documents to the SEC and certain officers of FFB provided testimony to the SEC in response to the SEC's
voluntary request for assistance in this matter.

On
August 30, 2005, a writ of summons was filed by the Boyertown Area School District in the Court of Common Pleas, Montgomery County, Pennsylvania commencing a civil action
against FFB. The Company is unable to assess the nature or scope of this action as the filing merely commenced an action against FFB and no specific claims or allegations were made by the plaintiff,
which we understand may have purchased from the underwriter some of the revenue bonds which are the subject of the SEC investigation.

Other
than the above referenced litigation, the Company is involved in various legal proceedings occurring in the ordinary course of business. Management of the Company, based on
discussions with litigation counsel, believes that such proceedings will not have a material adverse effect on the financial condition or operations of the Company. There can be no assurance that any
of the outstanding legal proceedings to which the Company is a party will not be decided adversely to the Company's interests and have a material adverse effect on the financial condition and
operations of the Company.

34

---



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

In connection with the merger of Chester Valley Bancorp Inc. with and into Willow Grove Bancorp, Inc., the Company held a Special Meeting of
Shareholders on June 14, 2005. Proxies were solicited with respect to such meeting under Regulation 14A of the Securities Exchange Act of 1934, as amended, pursuant to a joint proxy
statement/prospectus dated April 27, 2005. Of the 9,777,247 shares of the Company's common stock eligible to vote at the special meeting, 7,043,222 were represented in person or by proxy.

|                                                                                                                                                                                                                                         |  | No. of Votes
For |  | No. of Votes
Against |  | No. of Votes
Abstaining
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ---------------- |  | -------------------- |  | -----------------------
|To approve and adopt the Agreement and Plan
of Merger, dated as of January 20, 2005, by and among Willow Grove Bancorp, Inc. and Chester Valley Bancorp Inc.                                                                             |  | 5,365,948        |  | 1,668,940            |  | 8,334                  
|The adjournment of the special meeting to a later date or dates, if necessary, to permit further solicitation of proxies if there are not sufficient votes at the time of the special meeting to approve and adopt the merger
agreement. |  | 5,112,403        |  | 1,889,646            |  | 41,173                 

35

---





PART II

Item 5. Market for Registrant's Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities

(a)   Our
common stock is traded on the NASDAQ National Market (NASDAQ) under the symbol WGBC. Local newspaper listings include WillowG and WillGrvBcp. At September 9,
2005 there were approximately 1,900 registered shareholders of record, not including the number of persons or entities whose stock is held in nominee or "street" name through various brokerage firms
and banks. The following table shows the quarterly high and low trading prices of our stock and the amount of cash dividends declared per share for our past two fiscal years.

Stock PriceCash dividends
per shareHigh

LowQuarter ended:June 30, 2005

$
16.54

$
14.16

$
0.120March 31, 2005


19.50


16.01


0.120December 31, 2004


19.55


16.27


0.110September 30, 2004


17.35


15.14


0.110June 30, 2004


18.19


14.91


0.100March 31, 2004


18.75


17.44


0.100December 31, 2003


18.00


16.05


0.090September 30, 2003


17.05


16.08


0.090


The information for all equity based and individual compensation arrangements is incorporated by reference from Item 12 hereof.

(b)   Not
applicable

(c)   The
following table presents the repurchasing activity of the stock repurchase program during the fourth quarter of fiscal 2005:

|Period                                  |  | Total
Number of
shares Purchased |  | Average
Price Paid
per Share |  | Total Number of Shares Purchased as
Part of Publicly
Announced Plans or Programs |  | Maximum
Number of
Shares that
May Yet Be
Purchased
Under the
Plans or
Programs
|--------------------------------------- |  | -------------------------------- |  | ---------------------------- |  | -------------------------------------------------------------------------------- |  | ------------------------------------------------------------------------------
|Month #1 April 1, 2005  April 30, 2005 |  |                                 |  |                             |  |                                                                                 |  | 475,497                                                                       
|Month #2 May 1, 2005  May 31, 2005     |  |                                 |  |                             |  |                                                                                 |  | 475,497                                                                       
|Month #3 June 1, 2005  June 30, 2005   |  |                                 |  |                             |  |                                                                                 |  | 475,497                                                                       
|                                        |  |                                  |  |                              |  |                                                                                  |  |                                                                               
|Total                                   |  |                                 |  |                             |  |                                                                                 |  | 475,497                                                                       
|                                        |  |                                  |  |                              |  |                                                                                  |  |                                                                               

Notes to this table:

36

---



Item 6. Selected Financial Data

|                              |  | At June 30,
|----------------------------- |  | -----------
|
|
|Total assets                  |  | $          
|Cash and cash equivalents     |  |            
|Securities held to maturity   |  |            
|Securities available for sale |  |            
|Loans held for sale           |  |            
|Loans receivable, net         |  |            
|Deposits                      |  |            
|Borrowings                    |  |            
|Total stockholders' equity    |  |            

|                                                    |  | For the year ended June 30, |       
|--------------------------------------------------- |  | --------------------------- | ------
|
|
|Interest income                                     |  | $                           | 49,679
|Interest expense                                    |  |                             | 18,749
|Net interest income                                 |  |                             | 30,930
|Provision for loan losses                           |  |                             | 1,232 
|Net interest income after provision for loan losses |  |                             | 29,698
|Non-interest income                                 |  |                             | 3,477 
|Non-interest expense                                |  |                             | 23,397
|Income before income taxes                          |  |                             | 9,778 
|Income tax expense (benefit)                        |  |                             | 3,052 
|Net income                                          |  |                             | 6,726 
|Earnings per sharediluted(1)                       |  | $                           | 0.71  
|Earnings per sharebasic(1)                         |  |                             | 0.74  
|Cash dividends declared per share(1)                |  |                             | 0.46  
|Dividend payout ratio(2)(3)                         |  |                             | 62.38 

|                                                                        |                                | At or for the year ended June 30, |       
|----------------------------------------------------------------------- | ------------------------------ | --------------------------------- | ------
|
|Return on average assets                                                |                                | 0.70                              | %     
|Return on average equity                                                |                                | 6.33                              |       
|Average interest-earning assets to average interest-bearing liabilities |                                | 121.27                            |       
|Interest rate spread(4)                                                 |                                | 2.88                              |       
|Interest rate margin(5)                                                 |                                | 3.30                              |       
|Non-performing assets to total assets(6)                                |                                | 0.33                              |       
|Allowance for loan losses to:                                           |                                |                                   |       
|                                                                        | Non-performing loans           |                                   | 195.55
|                                                                        | Total loans less deferred fees |                                   | 1.05  
|Average stockholders' equity to average assets                          |                                | 10.88                             |       
|Tangible stockholders' equity to end of period assets                   |                                | 11.07                             |       
|Total capital to risk-weighted assets(7)                                |                                | 17.70                             |       

---

37

---



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

The following discussion is intended to assist in understanding our financial condition, and the results of operations for Willow Grove Bancorp, Inc., and
its subsidiary Willow Grove Bank, for the fiscal years ended June 30, 2005, 2004 and 2003. The information in this section should be read in conjunction with the Company's financial statements
and the accompanying notes included elsewhere herein.

General

Net income is largely driven by net interest income, which is the difference between the income earned on interest-earning assets and the interest paid on
interest-bearing liabilities and the relative amount of our interest-earning assets to interest-earning liabilities. Non-interest income and expenses, the provision for loan losses and
income tax expense also affect the Company's results of operations.

Critical Accounting Policies

The following discussion and analysis of the Company's financial condition and results of operations is based upon consolidated financial statements which have
been prepared in accordance with U.S. generally accepted accounting principles. The preparation of these financial statements requires management to make estimates and judgments that affect the
reported amounts of assets and liabilities, revenues and expenses and related disclosures of contingent assets and liabilities at the date of the financial statements. Actual results may differ from
these estimates under different assumptions or conditions.

In
management's opinion, the most critical accounting policies affecting the consolidated financial statements are:



The
Notes to Consolidated Financial Statements identify other significant accounting policies used in the development and presentation of the financial statements. This discussion and
analysis, the significant accounting policies and other financial statement disclosures identify and address key variables and other qualitative and quantitative factors that are necessary for an
understanding and evaluation of the Company and its results of operations.

38

---



Changes in Financial Condition

General.Total assets increased by $37.7 million, or 4.1%, to $959.3 million at
June 30, 2005 compared to $921.6 million at June 30, 2004. This increase was primarily due to increases in the net loan portfolio of $60.0 million, which was partially
offset by reductions in investment securities available for sale and held to maturity of $5.5 million and cash and cash equivalents of $18.8 million. The net growth in loans was funded
primarily with FHLB borrowings, which increased by $31.2 million or 15.1%. Total deposits declined slightly by $437 thousand due primarily to a reduction in more interest sensitive certificates
of deposits of $38.6 million, which was partially offset by an increase in core deposits (savings, money market and checking accounts) of $38.2 million.

Cash and Cash Equivalents.Cash and cash equivalents, which consist of cash on hand and in other
banks in interest-earning and non-interest earning accounts, amounted to $20.6 million and $39.4 million at June 30, 2005 and 2004, respectively. The decrease in cash
and cash equivalents of $18.8 million or 47.7% was a result of the funds being utilized to fund loan originations.

Securities Available for Sale.At June 30, 2005, investment securities that were classified as
available for sale ("AFS") totaled $162.8 million, compared to $234.2 million in AFS securities at June 30, 2004. The decrease in available for sale securities was a result of the
Company's asset/liability strategy to increase the HTM portfolio and allow the AFS securities to decline with principal repayments and/or sales. Additionally, the Company's pending merger with Chester
Valley was expected to require a de-leveraging strategy and therefore the Company did not wish to increase the investment security portfolio in general. Due primarily to the reduction in
the amount of AFS securities in our portfolio, the unrealized loss, net of income taxes, on AFS securities amounted to approximately $1.4 million at June 30, 2005 compared to
$2.5 million at June 30, 2004.

Securities Held to Maturity.At June 30, 2005, investment securities classified as held to
maturity totaled $164.5 million, compared to $98.5 million in held to maturity securities at June 30, 2004. Held to maturity securities were comprised primarily of CMOs, local
municipal bonds, US government agency securities and mortgage-backed securities. The increase in held to maturity securities was part of the Company's investment strategy to increase its portfolio in
part to enhance earnings to supplement interest earned on loans. Held to maturity investment securities are carried at amortized cost.

Loans.The net loan portfolio, exclusive of loans held for sale, increased to $584.2 million
at June 30, 2005 from $524.2 million at June 30, 2004. During the fiscal year ended June 30, 2005, loan originations and purchases of $229.6 million, were partially
offset by scheduled loan repayments and prepayments aggregating $168.5 million. The increase in the net portfolio of $60.0 million, or 11.4%, was a result of increases in single-family
residential loans, construction loans and home equity loans. These increases were partially offset by a reduction in multi-family and commercial real estate mortgage loans. The Company's single-family
residential mortgage loans amounted to $202.9 million, or 34.3% of the total loan portfolio, at June 30, 2005 compared to $181.0 million, or 34.2% of the total loan portfolio, at
June 30, 2004. Additionally, home equity loans amounted to 17.1% of total loans, commercial real estate and multi-family residential loans amounted to 29.6% of loans, and construction loans
amounted to 14.7% of the total loans at June 30, 2005. In recent years the Company has focused its strategy on increasing its portfolio of commercial real estate and multi-family residential
loans and construction loans as they generally have higher yields and shorter terms to maturity and/or re-pricing as compared to single-family residential mortgage loans.

The
$21.9 million, or 12.1%, increase in single-family residential mortgage loans during the fiscal year ended June 30, 2005 was the result of the purchase of wholesale
loan packages totaling $21.7 million in newly originated single-family residential loans and to a lesser extent, the internal origination of adjustable rate mortgage loans. Additional changes
in the composition of the loan portfolio during the year ended June 30, 2005 were: a decline of $6.0 million (3.3%) in commercial real

39

---



estate
and multi-family residential mortgage loans; an increase of $29.6 million (52.0%) in construction mortgage loans, a number of which will convert to permanent multi-family and/or
commercial real estate mortgages upon completion of the construction; an increase of $9.0 million (9.8%) in home equity loans; a $5.8 million (32.8%) increase in commercial business
loans; and a $428 thousand (25.5%) increase in consumer loans.

As
multi-family and commercial real estate and construction loans generally involve a higher degree of risk of loss compared to single-family residential mortgage loans, the aggregate
increase in these portfolios resulted in the allowance for loan losses being increased to $6.1 million at June 30, 2005 compared to $5.2 million at June 30, 2004, primarily
through a charge to earnings through the provision for loan losses of $1.2 million during the year ended June 30, 2005.

Loans Held for Sale.Mortgage loans originated or purchased with the intention of being sold into the
secondary market are classified as held for sale and are carried at the lower of aggregate cost or market value with any unrealized loss reflected in the statements of income. At June 30, 2005,
$1.8 million of fixed-rate, single-family residential mortgages were classified as held for sale compared to $1.1 million in loans classified as held for sale at
June 30, 2004. The increase of $659 thousand resulted primarily from the timing of the origination of the loan and its ultimate delivery to the purchaser of the loan. In order to
mitigate the risk of loss on the sale of these loans, the Company generally commits these loans for sale, on a best efforts basis, to a third party at the time that the borrower locks the loan with
the Company.

Intangible Assets.At June 30, 2005, intangible assets aggregated $881 thousand as
compared to $938 thousand at June 30, 2004. Intangible assets include a core deposit intangible and an unidentified intangible asset ("goodwill"), which represents the excess cost over
fair value of assets acquired over liabilities assumed in a branch acquisition, which occurred in 1994. The core deposit intangible is being amortized over a 12-year life. At
June 30, 2005 the Company had goodwill of $848 thousand, which is periodically measured for impairment. The Company has not recorded any impairment losses as a result of this analysis.

Deposits.Total deposits decreased by $437 thousand, or 0.1%, to $602.7 million at
June 30, 2005 compared to $603.1 million at June 30, 2004. At June 30, 2005, checking accounts totaled $143.7 million, representing an increase of
$11.4 million or 8.7% compared to the balance of checking accounts at June 30, 2004. Savings accounts decreased approximately $7.7 million, or 8.4% to $84.2 million at
June 30, 2005 compared to $91.9 million at June 30, 2004, and money market accounts increased $34.4 million or 34.6% to $133.9 million at June 30, 2005
compared to $99.5 million at June 30, 2004. The aggregate increase in the above less interest sensitive accounts; which the Company terms as core deposits, was $38.2 million or
11.8%. At June 30, 2005, the Company's more interest sensitive certificate of deposit accounts amounted to $240.9 million or 40.0% of the total deposit portfolio, a decrease of
$38.6 million, or 13.8% from $279.5 million or 46.4% of total deposits at June 30, 2004. The change in the mix of the deposit portfolio is a direct result of a strategy to
increase core deposit accounts and balances through targeted marketing as well as many depositor's unwillingness to extend the maturity of their certificate of deposit accounts into
longer-term certificate of deposit accounts in the current low interest rate environment and transferring funds from certificate of deposit accounts into competitive money market accounts
until rates increase.

Federal Home Loan Bank Advances.Advances from the FHLB provide the Company with an additional source
of funds to fund interest earning asset growth and are a tool in meeting the Company's asset/liability strategies. At June 30, 2005, the total amount of these borrowings was
$237.4 million, an increase of $31.2 million or a 15.1% increase from the $206.2 million outstanding at June 30, 2004. During the fiscal year ended June 30, 2004 the
average balance of FHLB advances was $147.8 million compared to $252.5 million in the year ended June 30, 2005. The maximum amount of borrowings at any month-end in
fiscal 2005 was $275.0 million compared to $206.2 million in fiscal

40

---



2004.
The increased borrowings in fiscal 2005 resulted primarily from the Company's interest earning asset growth exceeding growth in deposit balances.

Stockholders' Equity.At June 30, 2005, total stockholders' equity amounted to
$107.0 million or 11.1% of total assets compared to $103.8 million or 11.3% of assets at June 30, 2004. The increase of $3.2 million, or 3.1% was primarily due to net
income of $6.7 million, which was partially offset by the payment of cash dividends of $4.2 million and the re-purchase of treasury stock of $3.1 million under the
Company's approved stock re-purchase plan. Due to the pending acquisition of Chester Valley, the Company reduced the level of stock repurchases during the current year from the
$14.0 million level of repurchases during fiscal 2004. Other changes in stockholders' equity for the year ended June 30, 2005 were an increase of $1.1 million in comprehensive
income as a result of a reduction
in the unrealized loss in market value of AFS securities, additional paid-in capital increasing $2.5 million to $86.1 million primarily as a result of director and employee
stock option exercises, and a decrease of $588 thousand and $462 thousand in unallocated shares held by the Recognition and Retention Plan Trust ("RRP") and the Employee Stock Ownership
Plan ("ESOP"), respectively, primarily as a result of amortization related to the plans. RRP amortization is five years on granted shares while ESOP expense is currently being amortized over
15 years.

Average Balances, Net Interest Income, Yields Earned and Rates Paid

The following table presents the average daily balances for various categories of assets and liabilities, and income and expense related to those assets and
liabilities for the years ended June 30, 2005, 2004 and 2003. The table also shows the average yields and costs on interest-earning assets and interest-bearing liabilities for each of the
fiscal years and at June 30, 2005. Loans receivable include non-accrual loans. To adjust nontaxable securities to a taxable equivalent, a 31.2%, 29.9% and 32.5% effective rate has
been used for the fiscal years ending June 30, 2005, 2004, and 2003, respectively. The adjustment of tax-exempt securities to a tax equivalent yield in the table below may be
considered to include non-GAAP financial information. Management believes that it is a standard practice in the banking industry to present net interest margin, net interest rate spread
and net interest income on a fully tax equivalent basis. Therefore, management believes, these measures provide useful information

41

---



to
investors by allowing them to make peer comparisons. A GAAP reconciliation also is included below.

|                                                                                 |                               | At June 30, |        
|-------------------------------------------------------------------------------- | ----------------------------- | ----------- | -------
|
|
|Interest-earning assets:                                                         |                               |             |        
|Loans receivable:                                                                |                               |             |        
|                                                                                 | Real estate loans             |             | $      
|                                                                                 | Consumer loans                |             |        
|                                                                                 | Commercial business loans     |             |        
|                                                                                 |                               |             |        
|Total loans                                                                      |                               |             | 567,677
|Securitiestaxable                                                               |                               |             | 341,346
|Securitiesnontaxableadjusted to a tax equivalent yield                         |                               |             | 19,783 
|Other interest-earning assets                                                    |                               |             | 19,502 
|                                                                                 |                               |             |        
|Total interest-earning assets                                                    |                               |             | 948,308
|Non-interest-earning assets                                                      |                               |             | 21,500 
|                                                                                 |                               |             |        
|Total assets                                                                     |                               | $           | 969,808
|                                                                                 |                               |             |        
|Interest-bearing liabilities:                                                    |                               |             |        
|Deposits:                                                                        |                               |             |        
|                                                                                 | NOW and money market accounts |             | $      
|                                                                                 | Savings accounts              |             |        
|                                                                                 | Certificates of deposit       |             |        
|                                                                                 |                               |             |        
|Total deposits                                                                   |                               |             | 529,475
|Total borrowings                                                                 |                               |             | 250,299
|Total escrows                                                                    |                               |             | 2,229  
|                                                                                 |                               |             |        
|Total interest-bearing liabilities                                               |                               |             | 782,003
|Non-interest-bearing liabilities:                                                |                               |             |        
|                                                                                 | Non-interest checking         |             |        
|                                                                                 | Other                         |             |        
|                                                                                 |                               |             |        
|Total liabilities                                                                |                               |             | 863,959
|Total equity                                                                     |                               |             | 105,849
|                                                                                 |                               |             |        
|Total liabilities and equity                                                     |                               | $           | 969,808
|                                                                                 |                               |             |        
|Net interest-earning assets                                                      |                               | $           | 166,305
|                                                                                 |                               |             |        
|Net interest income                                                              |                               |             |        
|                                                                                 |                               |             |        
|Net interest rate spread                                                         |                               |             |        
|                                                                                 |                               |             |        
|Net interest margin                                                              |                               |             |        
|                                                                                 |                               |             |        
|Ratio of average interest-earning assets to average interest-bearing liabilities |                               |             |        
|                                                                                 |                               |             |        

Although management believes that the above non-GAAP financial measures enhance investors' understanding of the Company's business and
performance, these non-GAAP financial measures should

42

---



not
be considered an alternative to GAAP. The reconciliation of these non-GAAP financial measures to GAAP is presented below.

|                                                    |  | For the Year Ended June 30, |       
|--------------------------------------------------- |  | --------------------------- | ------
|
|
|Securitiesnontaxable                               |  | $                           | 902   
|Tax equivalent adjustments                          |  |                             | 384   
|                                                    |  |                             |       
|Securitiesnontaxable to a taxable equivalent yield |  | $                           | 1,286 
|                                                    |  |                             |       
|Net interest income                                 |  | $                           | 30,930
|Tax equivalent adjustment                           |  |                             | 384   
|                                                    |  |                             |       
|Net interest income, tax equivalent                 |  | $                           | 31,314
|                                                    |  |                             |       
|Net interest rate spread, no tax adjustment         |  |                             |       
|                                                    |  |                             |       
|Net interest margin, no tax adjustment              |  |                             |       
|                                                    |  |                             |       

Rate/Volume Analysis

The following table shows the effect of changing rates and volumes on net interest income for the years ended June 30, 2005 and 2004, compared to the prior
fiscal year. Information provided shows the

43

---



effect
on net interest income of (1) rates (changes in rate multiplied times prior volume), (2) volume (changes in volume times prior rate) and (3) rate/volume (changes in rate
times change in volume).

|                                                            |                            | Increase (decrease) in net interest
income for the year ended June 30,
2005 compared to the year ended
June 30, 2004 due to |        | Increase (decrease) in net interest
income for the year ended June 30,
2004 compared to the year ended
June 30, 2003 due to |  
|----------------------------------------------------------- | -------------------------- | --------------------------------------------------------------------------------------------------------------------------- | ------ | --------------------------------------------------------------------------------------------------------------------------- | -
|
|Interest-earning assets:                                    |                            |                                                                                                                             |        |                                                                                                                             |  
|Loans receivable                                            |                            |                                                                                                                             |        |                                                                                                                             |  
|                                                            | Real estate mortgage loans |                                                                                                                             | $      | (1,311                                                                                                                      | )
|                                                            | Consumer loans             |                                                                                                                             |        | (3                                                                                                                          | )
|                                                            | Commercial business loans  |                                                                                                                             |        | 62                                                                                                                          |  
|                                                            |                            |                                                                                                                             |        |                                                                                                                             |  
|Total loans                                                 |                            |                                                                                                                             | (1,252 | )                                                                                                                           |  
|Securities                                                  |                            |                                                                                                                             | 1,514  |                                                                                                                             |  
|Other interest-earning assets                               |                            |                                                                                                                             | 529    |                                                                                                                             |  
|                                                            |                            |                                                                                                                             |        |                                                                                                                             |  
|Total net change in income on interest-earning assets       |                            |                                                                                                                             | 791    |                                                                                                                             |  
|                                                            |                            |                                                                                                                             |        |                                                                                                                             |  
|Interest-bearing liabilities:                               |                            |                                                                                                                             |        |                                                                                                                             |  
|Deposits                                                    |                            |                                                                                                                             |        |                                                                                                                             |  
|                                                            | NOW and money market       |                                                                                                                             |        | 943                                                                                                                         |  
|                                                            | Savings accounts           |                                                                                                                             |        | (141                                                                                                                        | )
|                                                            | Certificates of deposit    |                                                                                                                             |        | (556                                                                                                                        | )
|                                                            |                            |                                                                                                                             |        |                                                                                                                             |  
|Total deposits                                              |                            |                                                                                                                             | 246    |                                                                                                                             |  
|Borrowings                                                  |                            |                                                                                                                             | (591   | )                                                                                                                           |  
|Advance payments for taxes and insurance                    |                            |                                                                                                                             | (4     | )                                                                                                                           |  
|                                                            |                            |                                                                                                                             |        |                                                                                                                             |  
|Total net change in expense on interest-bearing liabilities |                            |                                                                                                                             | (349   | )                                                                                                                           |  
|                                                            |                            |                                                                                                                             |        |                                                                                                                             |  
|Change in net interest income                               |                            | $                                                                                                                           | 1,140  |                                                                                                                             | $
|                                                            |                            |                                                                                                                             |        |                                                                                                                             |  

44

---





Results of Operations

General.Net income for the year ended June 30, 2005 was $6.7 million, an increase of
$615 thousand or 10.1%. The increase resulted primarily from an increase in net interest income of $5.4 million, which was partially offset by a reduction in non-interest
income of $506 thousand along with increases in the provision for loan losses and operating expenses of $806 thousand and $3.0 million (which included a $913 thousand
litigation settlement), respectively. Net income for the year ended June 30, 2004 was $6.1 million compared to $7.5 million for the year ended June 30, 2003. Fiscal 2004
net income decreased compared to fiscal 2003 primarily due to decreased net interest income of $2.2 million, and increased non-interest expense of $1.3 million, respectively.
These were partially offset by a decrease in income tax expense of $1.0 million, a decrease in the provision for loan losses of $608 thousand and an increase in non-interest
income of $491 thousand.

Net Interest Income.Net interest income increased by $5.4 million or 21.0% to
$30.9 million for the year ended June 30, 2005 as compared to $25.6 million for the year ended June 30, 2004. One factor that influences net interest income is the interest
rate spread (i.e., the difference between the average yields on interest-earning assets and the average rates paid on interest-bearing liabilities). The average interest rate spread for the years
ended June 30, 2005, 2004 and 2003 was 2.88%, 2.72% and 2.91%, respectively. The net interest margin (i.e., net interest income expressed as a percentage of average interest-earning assets) was
3.30%, 3.17% and 3.55% for the same three respective fiscal years. After years of declines in the Company's interest rate spread resulting from the historically low interest rate environment, the
interest spread increased by 16 basis points in fiscal 2005 as the yield on interest earning assets increased by 26 basis points while the cost of interest-bearing liabilities rose by 10 basis points.
In addition to the improvement in the interest rate spread, the Company's average earning assets increased by approximately $133.1 thereby positively impacting net interest income during the year
ended June 30, 2005.

In
fiscal year 2004, net interest income declined by approximately $2.2 million or 7.7% to $25.6 million for the year ended June 30, 2004 compared to
$27.7 million for the year ended June 30, 2003. The interest rate spread declined from 2.91% for fiscal 2003 to 2.72% for fiscal 2004. During this period, the average cost of
interest-bearing liabilities decreased by 71 basis points from 3.01% during fiscal 2003 to 2.30%. This decrease was due primarily to the re-pricing of maturing certificates of deposits at
lower rates. Because certificates of deposit bear a stated interest for a specified term to maturity, there usually is a lagging effect on the cost of funds when market rates of interest change.
During the period of falling interest rates over this period, the Bank continued to pay the higher rate on certificates of deposit until their maturity at which time they are re-priced to
approximate market conditions. During this same period, the average yield on interest-earning assets declined by 90 basis points from 5.92% during fiscal 2003 to 5.02% during fiscal 2004 as higher
yielding loans and/or mortgage-backed securities were prepaid and replaced by lower yielding assets at market rates. Partially offsetting the impact of the decline in the net interest spread was an
increase in average interest-earning assets of $24.8 million in fiscal 2004 compared to fiscal 2003.

Interest Income.Interest income includes the interest earned on loans and investment securities, as
well as yield adjustments for the premiums, discounts and deferred fees or costs recorded in connection with the acquisition of these assets. Total interest income for the year ended June 30,
2005 was $49.7 million compared to $40.6 million and $46.4 million for fiscal 2004 and 2003, respectively.

The
increase in interest income in fiscal 2005 compared to fiscal 2004 was $9.1 million or 22.3% due primarily to an increase in the average balance of outstanding loans of
$109.6 million as well as an increase in the average balance of investment securities of $52.4 million. Additionally, during the same period, the tax equivalent yield on interest earning
assets increased by 0.26% to 5.28% from 5.02%.

The
decrease in interest income in fiscal 2004 compared to 2003 was $5.8 million, or 12.5%. This decrease was primarily due to the overall decrease in the yield earned on loans
and securities. For

45

---



fiscal
2004, the yield on average interest-earning assets dropped 90 basis points to 5.02% from 5.92% in fiscal 2003. Also contributing to the decline, during the year ended June 30, 2004
compared to the year ended June 30, 2003, the average balance of higher yielding loans receivable decreased by $7.3 million as higher yielding loans were prepaid. During this period, the
average yield on loans decreased 77 basis points from 7.13% to 6.36%. A modest increase in the average balance of securities outstanding was not enough to offset a decline in the average yield earned
on investment securities from 4.51% to 3.55%.

Interest Expense.Interest expense consists of the interest paid to depositors on their
interest-bearing deposit accounts as well as interest paid on funds borrowed from the FHLB and certain escrow accounts. For the fiscal year ended June 30, 2005, total interest expense was
$18.7 million compared to $15.1 million and $18.7 million, for the fiscal years ended June 30, 2004 and 2003, respectively.

For
the fiscal year ended June 30, 2005, interest expense increased by $3.6 million, or 24.4% compared to the fiscal year ended June 30, 2004. This increase was due
primarily to an approximate $102.5 million increase in average borrowings from the FHLB as well as an approximate increase in average interest costing deposits of approximately
$23.3 million. Also contributing to the increase was a 10 basis point increase in the cost of interest-bearing liabilities. Compared to fiscal 2004, the average cost of interest-bearing
deposits in fiscal 2005 increased to 1.88% from 1.83%. The increased cost along with the increase in average balances resulted in an approximate $654 thousand increase in interest expense on
deposits. Although the average cost of borrowings declined to 3.52% from 3.92% for fiscal 2005
compared to fiscal 2004, interest expense on borrowings increased by $3.0 million due primarily to the aforementioned significant increase in average borrowings.

For
the fiscal year ended June 30, 2004, interest expense decreased by $3.7 million, or 19.6% compared to the fiscal year ended June 30, 2003. This decrease was due
primarily to a $3.5 million decrease in interest paid on deposits primarily attributed to lower rates paid on our deposit accounts and a reduction in certificates of deposit as a percent of the
total deposit portfolio. Compared to fiscal 2003, our average cost of deposits in fiscal 2004 decreased by 79 basis points from 2.62% to 1.83% while the average balance of interest-bearing deposits
increased by $16.4 million from $489.8 million to $506.2 million. Interest expense on borrowing decreased by $136 thousand, or 2.3% during fiscal 2004 compared to the
fiscal year ended June 30, 2003. The average balance of borrowings outstanding during fiscal 2004 was $147.8 million compared to $129.6 million in fiscal 2003. The average cost of
these borrowings for fiscal 2004 was 3.92% compared to 4.57% during fiscal 2003.

Provision for Loan Losses.In order to maintain the allowance for losses at a level that management
deems adequate to absorb known and unknown losses which are both probable and can be reasonably estimated, a provision for loan losses is recorded through charges to earnings. The determination of the
adequacy of the allowance is based upon the Company's regular review of credit quality and is based upon, but not limited to, the following factors: an evaluation of our loan portfolio, loss
experience, current economic conditions, volume, growth, composition of the loan portfolio and other relevant factors. The balance of the allowance for loan losses is an estimate and actual losses may
vary from these estimates. Management assesses the allowance for loan losses at least quarterly and makes any necessary adjustments to maintain the allowance for losses at a level deemed adequate. For
the years ended June 30, 2005, 2004 and 2003, the provisions for loan losses were $1.2 million, $426 thousand and $1.0 million, respectively. The increased provision for
loan losses during fiscal 2005 was due primarily to the increase in outstanding loan balances as well as a change in the mix of the loan portfolio to increased balances in loan categories, which
typically have a higher degree of inherent credit risk.

At
June 30, 2005, the balance in the allowance for loan losses was $6.1 million compared to $5.2 million at June 30, 2004. Management believes that the
allowance for loan losses at June 30, 2005 was appropriate given, among other things, the overall improvement of our asset quality from June 30,

46

---



2004,
the growth of certain sectors of our loan portfolio and the inherent credit risk associated with our loan portfolio. The percentage of the allowance for losses to loans increased to 1.05% at
June 30, 2005 compared to 0.99% at June 30, 2004.

Management
believes, to the best of its knowledge based upon knowledge available to them at the time, the allowance for loan loss was adequate at June 30, 2005 and represents all
known and inherent loses in the portfolio that are both probable and reasonably estimable, however, no assurance can be given as to the amount or timing of additional provisions for loan losses in the
future as a result of potential increases in the amount of the Company's non-performing loans in the remainder of the Company's loan portfolio. Regulatory agencies, in the course of their
regular
examinations, review the allowance for losses and carrying value of non-performing assets. No assurance can be given that these agencies might not require changes to the allowance for
losses in the future.

Non-Interest Income.Non-interest income is comprised of account service fees
and charges, loan servicing fees, realized gains and losses on assets available or held for sale and increases in the cash surrender value of bank owned life insurance ("BOLI"). Total
non-interest income for the years ended June 30, 2005, 2004, and 2003 was $3.5 million, $4.0 million and $3.5 million, respectively.

The
decline in non-interest income of $506 thousand during fiscal 2005 compared to fiscal 2004 was due primarily to reduction in gains on investment securities
available for sale of approximately $723 thousand due primarily to the rising interest rate environment throughout the year. This was partially offset by an increase in service charges and fees
of $96 thousand due to the continued growth in the Overdraft Protection Plan implemented during fiscal 2004 (see below). Also, positively impacting non-interest income was an
increase in loan servicing income of $202 thousand due to growth in the portfolio experienced in the prior year as well as reduced pre-payments within this portfolio. Gains on the
sale of loans held for sale declined by $30 thousand as a result of the rising interest rate environment and income credited on BOLI declined by $51 thousand as the crediting rate was
reduced.

The
increase in non-interest income of $491 thousand or 14.1% for fiscal 2004 compared to fiscal 2003, was due primarily to increases in service charges, fees and the
cash surrender value of bank owned life insurance, partially offset by the decline in gains on sales of loans and securities. During the fiscal year ended June 30, 2004 service charges and fees
increased $499,000, or 27.4% to $2.3 million. The increases in service charges were primarily the result of our recently implemented Overdraft Protection Plan ("OPP"), increased retail sales of
annuities and loan prepayment penalties. For the fiscal year ended June 30, 2004, the Company realized gains of $796,000 and $627,000 on the sale of securities and loans, respectively, compared
to gains of $1.7 million and $1.2 million, respectively, during the corresponding comparable fiscal year ended June 30, 2003.

Non-Interest Expense.The primary components of non-interest expense are
compensation and employee benefits, occupancy and equipment expenses, data processing costs, deposit account services, professional fees and a variety of other expenses. For the years ended
June 30, 2005, 2004, and 2003, non-interest expense totaled $23.4 million, $20.4 million and $19.1 million, respectively. The primary reason for the increase in
non-interest expense in fiscal 2005 compared to fiscal 2004 was a $2.0 million increase in other non-interest expense due primarily to $275 thousand in merger
related charges, $583 thousand in consulting fees and a $913 thousand settlement of a legal proceeding. The primary reason for the increase in non-interest expenses in fiscal
2004 compared to fiscal 2003 was due to a $780 thousand increase in compensation and employee benefits.

Compensation
and benefits expenses totaled $13.1 million, $12.7 million and $11.9 million, respectively, for the fiscal years ended June 30, 2005, 2004, and
2003. For the year ended June 30, 2005, compensation and benefit costs increased approximately $367 thousand or 2.9% due primarily to normal salary increases. For the fiscal year ended
June 30, 2004, these costs increased $780 thousand or 6.5% as compared to the fiscal year ended June 30, 2003. Some factors contributing to the increase in compensation and
benefits include expansion of the branch network, increased costs to expand and

47

---



support
the lending function and costs of stock benefit plans that have increased due to the appreciation of the Company's stock value and the full year impact of additional allocated shares in the
Company's Recognition and Retention Plan. The Company's ESOP expense increased $214,000, or 25.9% for the year ended June 30, 2004, compared to $824,000 for the year ended June 30, 2003.
Costs of the RRP grants were $741,000 for the year ended June 30, 2004 compared to $500,000 for fiscal year ended June 30, 2003.

Occupancy
and furniture and equipment expenses were $2.6 million, $2.6 million, and $2.5 million for the fiscal years ended June 30, 2005, 2004, and 2003,
respectively. During fiscal year 2005, these costs increased $63 thousand due to normal type annual increases. In fiscal 2004, the $95,000 increase as compared to fiscal 2003 was primarily due
to slight increases in operating costs as well as a full year of expenses associated with our 14th branch office. Advertising expenses for fiscal 2005, 2004 and 2003 were
$877 thousand, $576 thousand and $560 thousand, respectively. During fiscal 2005, the Company increased its local media advertising as part of a campaign to grow core deposits as
well as increasing the Bank's name recognition in the marketplace.

For
the fiscal years ended June 30, 2005, 2004, and 2003, amortization of intangible assets was $57,000, $83,000 and $104,000, respectively. The decline annually was the result of
no additional intangible assets being recorded while the assets are being amortized on an accelerated method that approximates a level yield. Data processing expenses were $960 thousand,
$810 thousand, and $705 thousand, respectively, for fiscal 2005, 2004 and 2003. The large increase in the current fiscal year resulted from increased accounts and a rate increase in the
Company's third-party data processing contract, as the Company did not renew the contract for the full term in anticipation of our merger with Chester Valley. The increase in fiscal 2004 compared to
fiscal 2003 was the result of account growth in both loans and deposits. Deposit account service expenses were $899 thousand, $885 thousand, and $822 thousand, respectively, with
the annual increases being the result in core deposit (checking, savings and money market) account growth. Professional fees were $858 thousand, $736 thousand and $456 thousand,
respectively. Increases in professional fees were due primarily to costs related to the Company's review of potential acquisition transactions (including the Chester Valley acquisition in the current
year) and other general corporate matters. For the fiscal years ended June 30, 2005, 2004, and 2003, other expenses, which include miscellaneous operating items, were $3.9 million,
$1.8 million and $1.8 million, respectively. Included in other expenses for the year ended June 30, 2005, is an approximate $913 thousand settlement of a legal proceeding,
a $275 thousand charge for merger integration costs as well as an increase in consulting costs of $507 thousand, related largely to consultant assistance in the implementation of
section 404 of the Sarbanes-Oxley Act.

Income Tax Provision.Income tax expense amounted to $3.1 million for the year ended
June 30, 2005. This compares to a tax expense of $2.6 million, and $3.6 million for the years ended June 30, 2004 and 2003, respectively. The effective tax rates for fiscal
2005, 2004 and 2003 were 31.21%, 29.92% and 32.53%, respectively. The increase in the income tax expense and the effective tax rate for the year ended June 30, 2005 was primarily related to an
increase in the pre-tax income and reduction in the level of tax-free investments as a percentage of total assets. The decrease for the year ended June 30, 2004 compared
to the year ended June 30, 2003 resulted primarily from lower pre-tax income as well as an increase in tax-free investments as a percentage of total assets.

Liquidity and Commitments

The Company's primary sources of funds are from deposits, principal amortization of loans, loan and securities prepayments and repayments, interest income from
loans, mortgage-backed securities and other investments, and other funds provided from operations. While scheduled payments from the amortization of loans and mortgage-backed securities and maturing
investment securities are relatively predictable sources of funds, deposit flows and loan prepayments can be greatly influenced by general interest rates, economic conditions and competition. We also
maintain excess funds in short-term,

48

---



interest-bearing
assets that provide additional liquidity. We have also utilized outside borrowings, primarily from the FHLB of Pittsburgh as an additional funding source.

We
use our liquidity resources to fund existing and future loan commitments, to fund maturing certificates of deposit and demand deposit withdrawals, to invest in other interest-earning
assets, and to meet operating expenses. At June 30, 2005, outstanding approved loan commitments were $20.1 million and certificates of deposit maturing within the next twelve months
amounted $176.8 million. Based upon historical experience, it is anticipated that a significant portion of the maturing certificates of deposit will be reinvested in the Bank.

Due
to the interest rate environment during the year ended June 30, 2005, the Company continued to experience higher than a normal amount of prepayments of loans and
mortgage-backed securities as borrowers repaid higher rate loans and refinanced those loans at lower rates. The low rate environment also increased the amount of bonds with call provisions being
exercised by the issuer so that they could take advantage of a lower borrowing cost. These accelerated repayments have increased our liquidity. The rising interest rate environment during fiscal 2005
reduced the level of prepayments; however, long-term rates remain relatively low from a historical standpoint and thus the Company continues to experience higher than normal prepayments.

During
the past two fiscal years, the Company increased its use of borrowings from the FHLB as a cost effective means to obtain funds at varying maturities to implement asset/liability
strategies. Outstanding borrowings from the FHLB have increased to $237.4 million at June 30, 2005 compared to $206.2 million at June 30, 2004. Under terms of the borrowing
agreement with the FHLB, the Bank pledges certain assets such as residential mortgage loans and mortgage-backed securities as well as stock in the FHLB as collateral for these advances. At
June 30, 2005, the Bank had $294.0 million in additional borrowing capacity available from the FHLB as well as $28.0 million in borrowing lines from other financial
intermediaries.

The
Company has not in the past used any significant off-balance sheet financing arrangement for liquidity or other purposes. Our financial assets with
off-balance sheet risk are limited to obligations to fund loans to borrowers pursuant to existing loan commitments. Additionally, the Company has not had any transactions, arrangements or
other relationships with any unconsolidated, limited purpose entities that could affect its liquidity or capital resources, nor do we currently intend to engage in trading commodity contracts. With
its acquisition of Chester Valley Bancorp and the resulting increased size of the combined companies, the Company may, from time to time, utilize certain derivative financial instruments to assist in
its asset/liability strategies.

The
Company fully anticipates that it will continue to have sufficient funds and alternative funding sources to meet its current commitments.

49

---



The
Company's contractual obligations as of June 30, 2005 are as follows:

|                       |  | Payments Due by Period:
|---------------------- |  | -----------------------
|
|
|Federal Home Loan Debt |  | $                      
|Operating Leases       |  |                        
|                       |  |                        
|Total Obligations      |  | $                      
|                       |  |                        

|                                              |  | Total |         | Less Than
1 Year |   | 1-3 Years |  | 3-5 Years |       | More Than
5 Years
|--------------------------------------------- |  | ----- | ------- | ---------------- | - | --------- |  | --------- | ----- | -----------------
|Lines of credit                               |  | $     | 28,870  |                  | $ | 6,458     |  | $         |      |                  
|Standby letters of credit                     |  |       | 2,051   |                  |   | 1,960     |  |           | 91    |                  
|Other commitments to make loans               |  |       | 20,139  |                  |   | 20,139    |  |           |      |                  
|Undisbursed funds on previous disbursed loans |  |       | 51,505  |                  |   | 36,037    |  |           | 8,488 |                  
|                                              |  |       |         |                  |   |           |  |           |       |                  
|Total                                         |  | $     | 102,565 |                  | $ | 64,594    |  | $         | 8,579 |                  
|                                              |  |       |         |                  |   |           |  |           |       |                  

Impact of Inflation and Changing Prices

The financial statements, accompanying notes, and related financial data presented herein have been prepared in accordance with U.S. generally accepted accounting
principles, which require the measurement of financial position and operating results in terms of historical dollars without considering the changes in purchasing power of money over time due to
inflation. The impact of inflation is reflected in the increased cost of our operations. Most of our assets and liabilities are monetary in nature; therefore, the impact of interest rates has a
greater impact on our performance than the effects of general levels of inflation. Interest rates do not necessarily move in the same direction or to the same extent as the prices of goods and
services.

Item 7A. Quantitative and Qualitative Disclosure of Market Risk

Asset/Liability Management and Interest Rate Risk

The market value of assets and liabilities, as well as future earnings, can be affected by interest rate risk. Market values of financial assets have an inverse
relationship to rates, i.e., when interest rates rise, the market value of many of the Company's assets decline and when rates fall, the market value of many of the Company's assets rise. The primary
assets of the Company are loans to borrowers who often have the ability to prepay their loan. Therefore, in a falling rate environment, the increase in the market value of the Company's assets is
limited by this option for the borrower to prepay the loan.

The
ability to maximize net interest income is largely dependent upon the achievement of a positive interest spread that can be maintained during fluctuations in prevailing interest
rates. Interest rate sensitivity gap ("gap") is a measure of the difference between interest-earning assets and interest-bearing liabilities that either mature or re-price within a
specified time period. A gap is considered positive when the amount of interest-earning assets exceeds the amount of interest-bearing liabilities, and is considered negative when interest-bearing
liabilities exceed interest-earning assets. Generally, during a period of rising interest rates, a negative gap would adversely affect net interest income, while a positive gap would result in an
increase in net interest income. During a period of falling interest rates, a negative gap would generally result in an increase in net interest income, and a positive gap would result in a decrease
in net interest income. This is usually the case; however, interest rates on differing financial instruments will not always change at the same time or to the same extent.

50

---



The
following gap table shows the amount as of June 30, 2005 of assets and liabilities projected to mature or re-price within various time periods. This table includes
certain assumptions management has made that affect the rate at which loans will prepay as well as the duration of core deposits. Changes in interest rates may affect these assumptions, which would
impact our gap position.

|                                                                                                                       |                                    | 0 to 3
months |         | 3 to 12
months |   | 1 to 3
years |         | 3 to 5
years |         | over 5
years |   | Total   |        
|---------------------------------------------------------------------------------------------------------------------- | ---------------------------------- | ------------- | ------- | -------------- | - | ------------ | ------- | ------------ | ------- | ------------ | - | ------- | -------
|
|Interest-earning deposits                                                                                              |                                    | $             | 14,420  |                | $ |             |         | $            |        |              | $ |        |        
|Securities                                                                                                             |                                    |               | 27,622  |                |   | 49,840       |         |              | 151,861 |              |   | 60,289  |        
|Loans receivable                                                                                                       |                                    |               | 57,127  |                |   | 115,127      |         |              | 110,349 |              |   | 146,061 |        
|                                                                                                                       |                                    |               |         |                |   |              |         |              |         |              |   |         |        
|                                                                                                                       | Total interest-earning assets      |               |         | 99,169         |   |              | 164,967 |              |         | 262,210      |   |         | 206,350
|                                                                                                                       |                                    |               |         |                |   |              |         |              |         |              |   |         |        
|Certificates of deposit                                                                                                |                                    |               | 55,218  |                |   | 121,580      |         |              | 55,891  |              |   | 6,433   |        
|Other interest-bearing deposits                                                                                        |                                    |               | 25,136  |                |   | 75,408       |         |              | 133,226 |              |   | 45,210  |        
|FHLB advances                                                                                                          |                                    |               | 81,728  |                |   | 10,456       |         |              | 50,799  |              |   | 17,500  |        
|                                                                                                                       |                                    |               |         |                |   |              |         |              |         |              |   |         |        
|                                                                                                                       | Total interest-bearing liabilities |               |         | 162,082        |   |              | 207,444 |              |         | 239,916      |   |         | 69,143 
|                                                                                                                       |                                    |               |         |                |   |              |         |              |         |              |   |         |        
|Excess (deficiency) of interest-earning assets over interest-bearing liabilities                                       |                                    |               | (62,913 | )              |   | (42,477      | )       |              | 22,294  |              |   | 137,207 |        
|Cumulative excess (deficiency) of interest-earning assets over interest-bearing liabilities                            |                                    |               | (62,913 | )              |   | (105,390     | )       |              | (83,096 | )            |   | 54,111  |        
|Cumulative excess (deficiency) of interest-earning assets to Interest-bearing liabilities as a Percent of total assets |                                    |               | (6.56   | )%             |   | (10.99       | )%      |              | (8.66   | )            |   | 5.64    | %      
|Ratio of interest-earning assets to interest-bearing liabilities                                                       |                                    |               | 61.18   | %              |   | 79.52        | %       |              | 109.29  | %            |   | 298.44  | %      
|Cumulative ratio of interest-Earning assets to assets to Interest-bearing liabilities                                  |                                    |               | 61.18   | %              |   | 71.48        | %       |              | 86.37   | %            |   | 107.97  | %      

At
June 30, 2005, the ratio of the cumulative interest-earning assets maturing or re-pricing in one-year or less to interest-bearing liabilities maturing
or re-pricing in one-year or less is 71.48%, which results in a cumulative one-year gap to total assets ratio of negative 10.99%, indicating that the Bank's net
interest income could decline depending upon the degree to which interest rates change and the change in the relationship between interest rates used to re-price assets and interest rates
used in the re-pricing of liabilities.

Upon
the completion of the Merger coupled with the de-leveraging strategy implemented by the Bank, it is expected that the interest sensitivity will improve significantly in
that the proportion of interest-earning assets re-pricing within one and three year time horizons as compared to interest-bearing liabilities re-pricing in the same horizons
will be increased. Additionally, certain interest rate swaps and interest rate corridors employed by First Financial Bank will benefit the overall interest sensitivity of the combined companies.

The
Company has adopted asset/liability management policies designed to quantify the interest rate risk caused by mismatches in the maturities and re-pricing of our
interest-earning assets and interest-bearing liabilities. These interest rate risk and asset/liability management actions are taken under the guidance of the Asset/Liability Management Committee
("ALCO"). The ALCO's purpose is to communicate, coordinate and control asset/liability management consistent with our business plan and Board approved policies. The objective of the ALCO is to manage
asset and funding sources to produce results that are consistent with liquidity, capital adequacy, growth, risk and profitability goals.

51

---



The
ALCO meets at least quarterly and monitors the volume and mix of assets and funding sources taking into account the relative costs and spreads, the interest rate sensitivity gap and liquidity
needs. The ALCO also reviews economic conditions and interest rate projections, current and projected liquidity needs and capital positions, anticipated changes in the mix of assets and liabilities,
and interest rate exposure limits versus current projections pursuant to gap analysis and interest income simulations. At each meeting, the ALCO recommends changes in strategy as appropriate. Interest
rate risk issues are also discussed by the Board of Directors on a regular basis. Management meets periodically to monitor progress in achieving asset/liability targets approved by the Board,
particularly the type and rate on asset generation and sources of funding.

In
order to manage the Company's assets and liabilities and improve our interest rate risk position, emphasis has been placed on the origination of assets with shorter maturities or
adjustable rates such as commercial and multi-family real estate loans, construction loans, home equity loans and to a lesser extent commercial business loans. At the same time, other actions include
attempts to increase our core deposits and the use of FHLB advances as additional sources of funds. Additionally, longer term fixed rate single-family residential mortgage loans are originated and
held for sale.

The
ALCO regularly reviews interest rate risk by, among other things, examining the impact of alternative interest rate environments on net interest income and net portfolio value
("NPV"), and the change in NPV. NPV is the difference between the market value of assets and the market value of liabilities and off-balance sheet items under various interest rate
scenarios. Sensitivity is the difference (measured in basis points) between the NPV to assets ratio at market rate and the NPV to assets ratio determined under each rate scenario. The ALCO monitors
both the NPV and sensitivity according to guidelines established by the Office of Thrift Supervision ("OTS") in Thrift Bulletin 13A "Management of Interest Rate Risk, Investment Securities and
Derivative Activities," and board approved limitations.

Presented
below, as of June 30, 2005 and 2004, is an analysis of the interest rate risk position as measured by NPV and sensitivity based upon various rate scenarios. These values
have been obtained from data submitted by the Bank to the OTS. The OTS performs scenario analysis to estimate current or base case economic value and estimates NPV that would result from
instantaneous, parallel shifts of the yields on various financial instruments of plus and minus 100, 200 and 300 basis points. Due to the level of current interest rates, no values are calculated for
hypothetical rate scenarios of down 300 basis points at June 30, 2005 or down more than 100 basis points at June 30, 2004. The model does not value
new business activities. It only provides an estimate of economic value at a point in time and the economic value of the same portfolio under the above referenced interest rate scenarios.

Estimated change in NPV and Sensitivity
At June 30, 2005

|                                      |                       | Net Portfolio Value |   |         |  
|------------------------------------- | --------------------- | ------------------- | - | ------- | -
|
|
|Hypothetical change in interest rates |                       |                     |   |         |  
|                                      | up 300 basis points   |                     | $ | (32,238 | )
|                                      | up 200 basis points   |                     |   | (20,207 | )
|                                      | up 100 basis points   |                     |   | (9,073  | )
|                                      | no changebase case   |                     |   |        |  
|                                      | down 100 basis points |                     |   | 1,705   |  
|                                      | down 200 basis points |                     |   | (2,179  | )

52

---



Estimated change in NPV and Sensitivity
At June 30, 2004

|                                      |                       | Net Portfolio Value |   |         |  
|------------------------------------- | --------------------- | ------------------- | - | ------- | -
|
|
|Hypothetical change in interest rates |                       |                     |   |         |  
|                                      | up 300 basis points   |                     | $ | (37,516 | )
|                                      | up 200 basis points   |                     |   | (26,378 | )
|                                      | up 100 basis points   |                     |   | (13,536 | )
|                                      | no changebase case   |                     |   |        |  
|                                      | down 100 basis points |                     |   | 3,674   |  

Due
to the level of current interest rates, no values are calculated for hypothetical rate scenarios of down 200 (2004) or down 300 (2005 and 2004) basis points.

The
Bank's sensitivity in the plus 200 basis point rate scenario decreased from negative 230 basis points at June 30, 2004 to negative 167 basis points at June 30, 2005.
The primary reasons for this increase were decreases in the balances of fixed-rate residential mortgage loans as well as a decline in the balance of callable U.S. agency securities.

NPV
is more sensitive and may be more negatively impacted by rising interest rates than by declining rates. This occurs primarily because as rates rise, the market value of
long-term fixed rate assets, like fixed rate mortgage loans, declines due to both the rate increase and slowing prepayments. When rates decline, these assets do not experience similar
appreciation in value. This is due to the decrease in the duration of the asset resulting from the increase in prepayments.

Upon
completion of the Merger, which was effective after the close of business on August 31, 2005, the Net Portfolio Value of Equity is expected to be reduced as a result of the
goodwill that will result once the purchase accounting valuations are finalized. The exact impact cannot be estimated at this time; however, the interest sensitivity is expected to remain stable as a
result of FFB's asset sensitive balance sheet as well as the above noted de-leveraging strategy employed by the Bank.

Recent Accounting Pronouncements

The Meaning of Other-Than-Temporary Impairment and its Application to Certain Investments("EITF 03-1")

In
December 2003, the Emerging Issues Task Force issued EITF 03-1, "The Meaning of Other-Than-Temporary Impairment and
Its Application to Certain Investments." The EITF addresses disclosure requirements regarding information about temporarily impaired investments. The requirements are effective
for fiscal years ending after December 15, 2003 for all entities that have debt or marketable equity securities with market values below carrying values. The requirements apply to investments
in debt and marketable equity securities that are accounted for under SFAS No. 115, "Accounting for Certain Investments in Debt and Equity
Securities." The requirements apply only to annual financial statements.

On
September 30, 2004, the FASB voted unanimously to defer the implementation of the provisions of EITF 03-1 that relate to measurement and recognition of
other-than-temporary impairments. The delay applies to both debt and equity securities and specifically applies to impairments caused by interest rate and sector spreads. In
addition, the delay relates to the requirements that a company declare its intent to hold the security to recovery and designate a recovery period in order to avoid recognizing an
other-than-temporary impairment charge through earnings. The disclosure requirements of EITF 03-1 continue to apply and the Company has made all required
disclosures of EITF 03-1 in the accompanying annual financial statements.

FASB Statement No. 123 (revised 2004), Share-based Payments

In December 2004, the FASB issued SFAS No. 123 (Revised), "Share Based Payment," (SFAS No. 123R). This Statement establishes the standards
for accounting for share-based payment transactions in

53

---



which
an enterprise receives employee services in exchange for equity instruments of the enterprise or liabilities that are based on the fair value of the enterprise's equity instruments or that may
be settled by the issuance of such equity instruments. SFAS No. 123R requires an entity to recognize the grant-date fair-value of stock options and other equity-based
compensation issued to employees in the statement of operations. The revised Statement generally requires that an entity account for those transactions using the fair-value based method
and eliminates an entity's ability to account for share-based compensation transactions using the intrinsic value method of accounting provided in APB Opinion No. 25, "Accounting for Stock
Issued to Employees," which was permitted under Statement No. 123, as originally issued. SFAS No. 123R is effective for the Company beginning on July 1, 2005.

Accounting for Certain Loans or Debt Securities Acquired in a Transfer (Statement of Position 03-3)

In December 2003, the AICPA's Accounting Standards Executive Committee (AcSEC) issued SOP 03-3, Accounting for Certain Loans or Debt
Securities Acquired in a Transfer. SOP 03-3 is effective for loans acquired in fiscal years beginning after December 15, 2004, with early adoption encouraged. A certain transition
provision applies for certain aspects of loans currently within the Practice Bulletin 6, Amortization of Discounts on Certain Acquired Loans. SOP 03-3 addresses accounting for differences
between contractual cash flows and cash flows expected to be collected from an investor's initial investment in loans or debt securities (loans) acquired in a transfer if those differences are
attributable, at least in part, to credit quality. It includes loans acquired in business combinations and applies to all nongovernmental entities, including not-for-profit
organizations. SOP 03-3 does not apply to loans originated by the entity and therefore did not impact the Company as of June 30, 2005. The Company will however be required to
apply the provisions of SOP 03-3 to the Merger with Chester Valley.

Selected Quarterly Financial Data

The following table presents selected quarterly operating data for the fiscal years ended June 30, 2005 and 2004.

|                           |         | For the quarter ended
|-------------------------- | ------- | ---------------------
|
|
|Total interest income      |         | $                    
|Total interest expense     |         |                      
|Net interest income        |         |                      
|Provision for loan loss    |         |                      
|Total non-interest income  |         |                      
|Total non-interest expense |         |                      
|Income tax expense         |         |                      
|Net income                 |         |                      
|Earnings per share         |         |                      
|                           | Basic   |                      
|                           | Diluted |                      

|                           |         | For the quarter ended
|-------------------------- | ------- | ---------------------
|
|
|Total interest income      |         | $                    
|Total interest expense     |         |                      
|Net interest income        |         |                      
|Provision for loan loss    |         |                      
|Total non-interest income  |         |                      
|Total non-interest expense |         |                      
|Income tax expense         |         |                      
|Net income                 |         | $                    
|Earnings per share         |         |                      
|                           | Basic   |                      
|                           | Diluted |                      

54

---





Item 8. Financial Statements and Supplementary Data

Report of Independent Registered Public Accounting Firm

The
Board of Directors and Stockholders
Willow Grove Bancorp, Inc.:

We
have audited the accompanying consolidated statements of financial condition of Willow Grove Bancorp, Inc. and subsidiary (the Company) as of June 30, 2005 and 2004, and
the related consolidated statements of income, changes in stockholders' equity and comprehensive income, and cash flows for each of the years in the three-year period ended June 30,
2005. These consolidated financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these consolidated financial statements based on our
audits.

We
conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in
the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement
presentation. We believe that our audits provide a reasonable basis for our opinion.

In
our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Willow Grove Bancorp, Inc. and
subsidiary as of June 30, 2005 and 2004, and the results of their operations and their cash flows for each of the years in the
three-year period ended June 30, 2005, in conformity with U.S. generally accepted accounting principles.

We
also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the effectiveness of Willow Grove Bancorp, Inc.'s internal
control over financial reporting as of June 30, 2005, based on criteria established inInternal ControlIntegrated Frameworkissued
by the Committee of Sponsoring Organizations of the Treadway Commission (COSO), and our report dated September 12, 2005 expressed an unqualified opinion on management's assessment of, and the
effective operation of, internal control over financial reporting.

|/s/KPMG LLPPhiladelphia, Pennsylvania
September 12, 2005 |  | 
|-------------------------------------------------------- |  | 

55

---





Report of Independent Registered Public Accounting Firm

The
Board of Directors and Stockholders
Willow Grove Bancorp, Inc.:

We
have audited management's assessment, included in the accompanying Management's Report on Effectiveness of Internal Control Over Financial Reporting, that Willow Grove
Bancorp, Inc. and subsidiary (the Company) maintained effective internal control over financial reporting as of June 30, 2005, based on criteria established in Internal ControlIntegrated
Frameworkissued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). Willow Grove
Bancorp, Inc.'s management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial
reporting. Our responsibility is to express an opinion on management's assessment and an opinion on the effectiveness of the Company's internal control over financial reporting based on our audit.

We
conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control
over financial reporting, evaluating management's assessment, testing and evaluating the design and operating effectiveness of internal control, and performing such other procedures as we considered
necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.

A
company's internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of
financial statements for external purposes in accordance with U.S. generally accepted accounting principles. A company's internal control over financial reporting includes those policies and
procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company;
(2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with U.S. generally accepted accounting principles, and
that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance
regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company's assets that could have a material effect on the financial statements.

Because
of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future
periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

In
our opinion, management's assessment that Willow Grove Bancorp, Inc. maintained effective internal control over financial reporting as of June 30, 2005, is fairly
stated, in all material respects, based on criteria established inInternal ControlIntegrated Frameworkissued by the Committee of
Sponsoring Organizations of the Treadway Commission (COSO). Also, in our opinion, Willow Grove Bancorp, Inc. maintained, in all material respects, effective internal control over financial
reporting as of June 30, 2005, based on criteria established inInternal ControlIntegrated Frameworkissued by the Committee of
Sponsoring Organizations of the Treadway Commission (COSO).

We
also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the consolidated statements of financial condition of Willow
Grove Bancorp, Inc. and subsidiary as of June 30, 2005 and 2004, and the related consolidated statements of income, changes in stockholders' equity and comprehensive income, and cash
flows for each of the years in the three-year period ended June 30, 2005, and our report dated September 12, 2005 expressed an unqualified opinion on those consolidated
financial statements.

|/s/KPMG LLPPhiladelphia, Pennsylvania
September 12, 2005 |  | 
|-------------------------------------------------------- |  | 

56

---





Willow Grove Bancorp, Inc.  Consolidated Statements of Financial Condition

|(Dollars in thousands, except share data)                                                                                        |                                                                            | At
June 30, 2005 |         | At
June 30, 2004 |  
|-------------------------------------------------------------------------------------------------------------------------------- | -------------------------------------------------------------------------- | ---------------- | ------- | ---------------- | -
|Assets:                                                                                                                          |                                                                            |                  |         |                  |  
|Cash and cash equivalents:                                                                                                       |                                                                            |                  |         |                  |  
|                                                                                                                                 | Cash on hand and non-interest-earning deposits                             |                  | $       | 6,189            |  
|                                                                                                                                 | Interest-earning deposits                                                  |                  |         | 14,420           |  
|Total cash and cash equivalents                                                                                                  |                                                                            |                  | 20,609  |                  |  
|Investment securities:Note 3                                                                                                    |                                                                            |                  |         |                  |  
|                                                                                                                                 | Trading                                                                    |                  |         | 53               |  
|                                                                                                                                 | Available for sale (amortized cost of $164,922 and $238,178, respectively) |                  |         | 162,773          |  
|                                                                                                                                 | Held to maturity (fair value of $164,909 and $98,401, respectively)        |                  |         | 164,451          |  
|Loans (net of allowance for loan losses of $6,113 and $5,220, respectively)Note 4                                               |                                                                            |                  | 584,187 |                  |  
|Loans held for sale                                                                                                              |                                                                            |                  | 1,795   |                  |  
|Accrued income receivable                                                                                                        |                                                                            |                  | 4,094   |                  |  
|Property and equipment, netNote 6                                                                                               |                                                                            |                  | 5,659   |                  |  
|Intangible assets                                                                                                                |                                                                            |                  | 881     |                  |  
|Other assetsNotes 5 and 9                                                                                                       |                                                                            |                  | 14,753  |                  |  
|                                                                                                                                 |                                                                            |                  |         |                  |  
|Total assets                                                                                                                     |                                                                            | $                | 959,255 |                  | $
|                                                                                                                                 |                                                                            |                  |         |                  |  
|Liabilities and Stockholders' Equity:                                                                                            |                                                                            |                  |         |                  |  
|Interest-bearing DepositsNote 7                                                                                                 |                                                                            | $                | 519,916 |                  | $
|Non-interest-bearing DepositsNote 7                                                                                             |                                                                            |                  | 82,762  |                  |  
|Federal Home Loan Bank advancesNote 8                                                                                           |                                                                            |                  | 237,400 |                  |  
|Advance payments from borrowers for taxes                                                                                        |                                                                            |                  | 2,850   |                  |  
|Accrued interest payable                                                                                                         |                                                                            |                  | 1,064   |                  |  
|Other liabilitiesNote 9                                                                                                         |                                                                            |                  | 8,220   |                  |  
|                                                                                                                                 |                                                                            |                  |         |                  |  
|Total liabilities                                                                                                                |                                                                            |                  | 852,212 |                  |  
|                                                                                                                                 |                                                                            |                  |         |                  |  
|Commitments and contingenciesNote 11                                                                                            |                                                                            |                  |         |                  |  
|Stockholders' equity:                                                                                                            |                                                                            |                  |         |                  |  
|Common stock, $0.01 par value; (40,000,000 authorized; 11,457,602 and 11,426,064 issued at June 30, 2005 and 2004, respectively) |                                                                            |                  | 115     |                  |  
|Additional paid-in capital                                                                                                       |                                                                            |                  | 86,086  |                  |  
|Retained earningssubstantially restricted                                                                                       |                                                                            |                  | 56,046  |                  |  
|Accumulated other comprehensive loss                                                                                             |                                                                            |                  | (1,353  | )                |  
|Obligation of deferred compensation plan                                                                                         |                                                                            |                  | 1,076   |                  |  
|Treasury stock at cost, 1,730,101 and 1,541,262 shares at June 30, 2005 and June 30, 2004, respectively                          |                                                                            |                  | (28,072 | )                |  
|Unallocated common stock held by                                                                                                 |                                                                            |                  |         |                  |  
|                                                                                                                                 | Employee Stock Ownership Plan (ESOP)                                       |                  |         | (5,035           | )
|                                                                                                                                 | Recognition and Retention Plan Trust (RRP)                                 |                  |         | (1,820           | )
|                                                                                                                                 |                                                                            |                  |         |                  |  
|Total stockholders' equity                                                                                                       |                                                                            |                  | 107,043 |                  |  
|                                                                                                                                 |                                                                            |                  |         |                  |  
|Total liabilities and stockholders' equity                                                                                       |                                                                            | $                | 959,255 |                  | $
|                                                                                                                                 |                                                                            |                  |         |                  |  

See accompanying Notes to Consolidated Financial Statements

57

---





Willow Grove Bancorp, Inc.  Consolidated Statements of Income

|                                                    |                                                    | For the year ended June 30,              |       
|--------------------------------------------------- | -------------------------------------------------- | ---------------------------------------- | ------
|
|
|Interest and dividend income:                       |                                                    |                                          |       
|                                                    | Loans                                              |                                          | $     
|                                                    | Securities, primarily taxable                      |                                          |       
|                                                    |                                                    |                                          |       
|Total interest income                               |                                                    |                                          | 49,679
|                                                    |                                                    |                                          |       
|Interest expense:                                   |                                                    |                                          |       
|                                                    | Deposits                                           |                                          |       
|                                                    | Borrowings                                         |                                          |       
|                                                    | Advance payments from borrowers for taxes          |                                          |       
|                                                    |                                                    |                                          |       
|Total interest expense                              |                                                    |                                          | 18,749
|                                                    |                                                    |                                          |       
|Net interest income                                 |                                                    |                                          | 30,930
|                                                    |                                                    |                                          |       
|Provision for loan losses                           |                                                    |                                          | 1,232 
|                                                    |                                                    |                                          |       
|Net interest income after provision for loan losses |                                                    |                                          | 29,698
|                                                    |                                                    |                                          |       
|Non-interest income:                                |                                                    |                                          |       
|                                                    | Service charges and fees                           |                                          |       
|                                                    | Realized gain on sale of:                          |                                          |       
|                                                    |                                                    | Loans held for sale                      |       
|                                                    |                                                    | Investment securities available for sale |       
|                                                    | Increase in cash surrender value of life insurance |                                          |       
|                                                    | Loss on disposition of borrowings                  |                                          |       
|                                                    | Loan servicing income (expense), net               |                                          |       
|                                                    |                                                    |                                          |       
|Total non-interest income                           |                                                    |                                          | 3,477 
|                                                    |                                                    |                                          |       
|Non-interest expense:                               |                                                    |                                          |       
|                                                    | Compensation and employee benefits                 |                                          |       
|                                                    | Occupancy                                          |                                          |       
|                                                    | Furniture and equipment                            |                                          |       
|                                                    | Federal insurance premium                          |                                          |       
|                                                    | Amortization of intangible assets                  |                                          |       
|                                                    | Data processing                                    |                                          |       
|                                                    | Advertising                                        |                                          |       
|                                                    | Community enrichment                               |                                          |       
|                                                    | Deposit account services                           |                                          |       
|                                                    | Professional fees                                  |                                          |       
|                                                    | Consulting fees                                    |                                          |       
|                                                    | Litigation settlement charges                      |                                          |       
|                                                    | Other expense                                      |                                          |       
|                                                    |                                                    |                                          |       
|Total non-interest expense                          |                                                    |                                          | 23,397
|                                                    |                                                    |                                          |       
|Income before income taxes                          |                                                    |                                          | 9,778 
|Income tax expenseNote 9                           |                                                    |                                          | 3,052 
|                                                    |                                                    |                                          |       
|Net Income                                          |                                                    | $                                        | 6,726 
|                                                    |                                                    |                                          |       
|Earnings per share:                                 |                                                    |                                          |       
|                                                    | Basic                                              |                                          | $     
|                                                    | Diluted                                            |                                          | $     

See accompanying Notes to Consolidated Financial Statements

58

---





Willow Grove Bancorp, Inc.  Consolidated Statements of Changes in Stockholders' Equity and Comprehensive Income

|(Dollars in thousands, except per share data)       |  | Common stock |     | Additional paid in capital |   | Retained earnings |   | Accumulated other comprehensive income (loss) |        | Obligation of deferred compensation plan |   | Treasury stock |   | Common stock acquired by benefit plans |       |  |  
|--------------------------------------------------- |  | ------------ | --- | -------------------------- | - | ----------------- | - | --------------------------------------------- | ------ | ---------------------------------------- | - | -------------- | - | -------------------------------------- | ----- |  | -
|BalanceJune 30, 2002                               |  | $            | 113 |                            | $ | 82,522            |   | $                                             | 46,707 |                                          | $ | 1,881          |   |                                        |      |  |  
|                                                    |  |              |     |                            |   |                   |   |                                               |        |                                          |   |                |   |                                        |       |  |  
|Net income                                          |  |              |    |                            |   |                  |   |                                               | 7,489  |                                          |   |               |   |                                        |      |  |  
|Other comprehensive loss                            |  |              |    |                            |   |                  |   |                                               |       |                                          |   | (26            | ) |                                        |      |  |  
|Exercise of Stock Options                           |  |              | 1   |                            |   | 335               |   |                                               |       |                                          |   |               |   |                                        |      |  |  
|ESOP shares committed to be released                |  |              |    |                            |   | 361               |   |                                               |       |                                          |   |               |   |                                        |      |  |  
|Common stock (256,565 shares) acquired by RRP       |  |              |    |                            |   |                  |   |                                               |       |                                          |   |               |   |                                        |      |  |  
|Amortization of RRP shares                          |  |              |    |                            |   | (13               | ) |                                               |       |                                          |   |               |   |                                        |      |  |  
|Treasury stock acquired (656,700 shares at cost)    |  |              |    |                            |   |                  |   |                                               |       |                                          |   |               |   |                                        |      |  |  
|Tax benefit related to employee stock benefit plans |  |              |    |                            |   | 337               |   |                                               |       |                                          |   |               |   |                                        |      |  |  
|Cash dividends paid($0.30 per share)               |  |              |    |                            |   |                  |   |                                               | (3,147 | )                                        |   |               |   |                                        |      |  |  
|                                                    |  |              |     |                            |   |                   |   |                                               |        |                                          |   |                |   |                                        |       |  |  
|BalanceJune 30, 2003                               |  | $            | 114 |                            | $ | 83,542            |   | $                                             | 51,049 |                                          | $ | 1,855          |   |                                        |      |  | $
|                                                    |  |              |     |                            |   |                   |   |                                               |        |                                          |   |                |   |                                        |       |  |  
|Net income                                          |  |              |    |                            |   |                  |   |                                               | 6,111  |                                          |   |               |   |                                        |      |  |  
|Other comprehensive loss                            |  |              |    |                            |   |                  |   |                                               |       |                                          |   | (4,318         | ) |                                        |      |  |  
|Payment of Deferred Acquisition Costs               |  |              |    |                            |   | (36               | ) |                                               |       |                                          |   |               |   |                                        |      |  |  
|Exercise of Stock Options                           |  |              |    |                            |   | 392               |   |                                               |       |                                          |   |               |   |                                        |      |  |  
|ESOP shares committed to be released                |  |              |    |                            |   | 576               |   |                                               |       |                                          |   |               |   |                                        |      |  |  
|Obligation of deferred compensation plan            |  |              |    |                            |   |                  |   |                                               |       |                                          |   |               |   |                                        | 525   |  |  
|Amortization of RRP shares                          |  |              |    |                            |   | 34                |   |                                               |       |                                          |   |               |   |                                        |      |  |  
|Treasury stock acquired (853,166 shares at cost)    |  |              |    |                            |   |                  |   |                                               |       |                                          |   |               |   |                                        |      |  |  
|Tax benefit related to employee stock benefit plans |  |              |    |                            |   | 407               |   |                                               |       |                                          |   |               |   |                                        |      |  |  
|Cash dividends paid($0.38 per share)               |  |              |    |                            |   |                  |   |                                               | (3,644 | )                                        |   |               |   |                                        |      |  |  
|                                                    |  |              |     |                            |   |                   |   |                                               |        |                                          |   |                |   |                                        |       |  |  
|BalanceJune 30, 2004                               |  | $            | 114 |                            | $ | 84,915            |   | $                                             | 53,516 |                                          | $ | (2,463         | ) | $                                      | 525   |  | $
|                                                    |  |              |     |                            |   |                   |   |                                               |        |                                          |   |                |   |                                        |       |  |  
|Net income                                          |  |              |    |                            |   |                  |   |                                               | 6,726  |                                          |   |               |   |                                        |      |  |  
|Other comprehensive income                          |  |              |    |                            |   |                  |   |                                               |       |                                          |   | 1,110          |   |                                        |      |  |  
|Exercise of Stock Options                           |  |              | 1   |                            |   | 284               |   |                                               |       |                                          |   |               |   |                                        |      |  |  
|ESOP shares committed to be released                |  |              |    |                            |   | 566               |   |                                               |       |                                          |   |               |   |                                        |      |  |  
|Obligation of deferred compensation plan            |  |              |    |                            |   |                  |   |                                               |       |                                          |   |               |   |                                        | 551   |  |  
|Amortization of RRP shares                          |  |              |    |                            |   | 9                 |   |                                               |       |                                          |   |               |   |                                        |      |  |  
|Treasury stock acquired (155,577 shares at cost)    |  |              |    |                            |   |                  |   |                                               |       |                                          |   |               |   |                                        |      |  |  
|Tax benefit related to employee stock benefit plans |  |              |    |                            |   | 312               |   |                                               |       |                                          |   |               |   |                                        |      |  |  
|Cash dividends paid($0.46 per share)               |  |              |    |                            |   |                  |   |                                               | (4,196 | )                                        |   |               |   |                                        |      |  |  
|                                                    |  |              |     |                            |   |                   |   |                                               |        |                                          |   |                |   |                                        |       |  |  
|BalanceJune 30, 2005                               |  | $            | 115 |                            | $ | 86,086            |   | $                                             | 56,046 |                                          | $ | (1,353         | ) | $                                      | 1,076 |  | $
|                                                    |  |              |     |                            |   |                   |   |                                               |        |                                          |   |                |   |                                        |       |  |  

|                                                                                                     |  | For the year ended June 30, |      
|---------------------------------------------------------------------------------------------------- |  | --------------------------- | -----
|
|Net unrealized gains (losses) on securities available for sale arising during the period, net of tax |  | $                           | 1,061
|Reclassification adjustments for gains included in net income, net of tax                            |  |                             | 49   
|                                                                                                     |  |                             |      
|Other comprehensive income (loss)                                                                    |  |                             | 1,110
|Net income                                                                                           |  |                             | 6,726
|                                                                                                     |  |                             |      
|Comprehensive income                                                                                 |  | $                           | 7,836
|                                                                                                     |  |                             |      

See accompanying Notes to Consolidated Financial Statements.

59

---





Willow Grove Bancorp, Inc.  Consolidated Statements of Cash Flows

|                                                                                                                                                   |                                                                            | For the year ended June 30, |        
|-------------------------------------------------------------------------------------------------------------------------------------------------- | -------------------------------------------------------------------------- | --------------------------- | -------
|
|
|Net cash flows from operating activities:                                                                                                          |                                                                            |                             |        
|Net income                                                                                                                                         |                                                                            | $                           | 6,726  
|Adjustments to reconcile net income to net cash provided by operating activities:                                                                  |                                                                            |                             |        
|                                                                                                                                                   | Depreciation                                                               |                             |        
|                                                                                                                                                   | Amortization of premium and accretion of discount, net                     |                             |        
|                                                                                                                                                   | Amortization of intangible assets                                          |                             |        
|                                                                                                                                                   | Provision for loan losses                                                  |                             |        
|                                                                                                                                                   | Gain on sale of loans available for sale                                   |                             |        
|                                                                                                                                                   | Gain on sale of securities available for sale                              |                             |        
|                                                                                                                                                   | Purchase of trading securities                                             |                             |        
|                                                                                                                                                   | Change in deferred loan fees                                               |                             |        
|                                                                                                                                                   | Change in accrued income receivable                                        |                             |        
|                                                                                                                                                   | Change in other assets                                                     |                             |        
|                                                                                                                                                   | Change in accrued interest payable                                         |                             |        
|                                                                                                                                                   | Change in other liabilities                                                |                             |        
|                                                                                                                                                   | Expense of ESOP and RRP                                                    |                             |        
|                                                                                                                                                   | Loss on disposition of borrowings                                          |                             |        
|                                                                                                                                                   | Originations and purchases of loans held for sale                          |                             |        
|                                                                                                                                                   | Proceeds from sale of loans held for sale                                  |                             |        
|                                                                                                                                                   |                                                                            |                             |        
|Net cash provided by operating activities                                                                                                          |                                                                            |                             | 12,237 
|                                                                                                                                                   |                                                                            |                             |        
|Cash flows from investing activities:                                                                                                              |                                                                            |                             |        
|                                                                                                                                                   | Net (increase) decrease in loans                                           |                             |        
|                                                                                                                                                   | Purchase of securities available for sale                                  |                             |        
|                                                                                                                                                   | Purchase of securities held to maturity                                    |                             |        
|                                                                                                                                                   | Proceeds from sales, calls and maturities of securities available for sale |                             |        
|                                                                                                                                                   | Proceeds from calls and maturities of securities held to maturity          |                             |        
|                                                                                                                                                   | Principal repayments of securities available for sale                      |                             |        
|                                                                                                                                                   | Principal repayments of securities held to maturity                        |                             |        
|                                                                                                                                                   | Proceeds from sale of other real estate owned                              |                             |        
|                                                                                                                                                   | Purchase of property and equipment                                         |                             |        
|                                                                                                                                                   |                                                                            |                             |        
|Net cash used in investing activities                                                                                                              |                                                                            |                             | (54,798
|                                                                                                                                                   |                                                                            |                             |        
|Cash flows from financing activities:                                                                                                              |                                                                            |                             |        
|                                                                                                                                                   | Net (decrease) increase in deposits                                        |                             | $      
|                                                                                                                                                   | Borrowing of FHLB advances with original maturity less than 90 days        |                             |        
|                                                                                                                                                   | Borrowing of FHLB advances with original maturity greater than 90 days     |                             |        
|                                                                                                                                                   | Repayment of FHLB advances with original maturity greater than 90 days     |                             |        
|                                                                                                                                                   | Net decrease in advance payments from borrowers for taxes                  |                             |        
|                                                                                                                                                   | Dividends paid                                                             |                             |        
|                                                                                                                                                   | Acquisition of stock for Recognition and Retention Plan                    |                             |        
|                                                                                                                                                   | Proceeds from stock issuance                                               |                             |        
|                                                                                                                                                   | Repayment of stock subscription expenses                                   |                             |        
|                                                                                                                                                   | Purchase of stock for treasury                                             |                             |        
|                                                                                                                                                   |                                                                            |                             |        
|Net cash provided by financing activities                                                                                                          |                                                                            |                             | 23,725 
|                                                                                                                                                   |                                                                            |                             |        
|Net (decrease) increase in cash and cash equivalents                                                                                               |                                                                            |                             | (18,836
|Cash and cash equivalents:                                                                                                                         |                                                                            |                             |        
|Beginning of year                                                                                                                                  |                                                                            |                             | 39,445 
|                                                                                                                                                   |                                                                            |                             |        
|End of year                                                                                                                                        |                                                                            | $                           | 20,609 
|                                                                                                                                                   |                                                                            |                             |        
|Supplemental disclosures of cash and cash flow information                                                                                         |                                                                            |                             |        
|Interest paid                                                                                                                                      |                                                                            | $                           | 18,671 
|Income taxes paid                                                                                                                                  |                                                                            |                             | 2,941  
|Noncash items:                                                                                                                                     |                                                                            |                             |        
|Change in unrealized gain (loss) on securities available for sale (net of taxes of $712, $(2,647), and $(16) in 2005, 2004 and 2003, respectively) |                                                                            |                             | 1,110  
|Loans transferred to other real estate owned                                                                                                       |                                                                            |                             | 532    

See accompanying Notes to Consolidated Financial Statements.

60

---



(1)   Summary of Significant Accounting Policies

Description of Business

Willow Grove Bancorp, Inc. (the "Company") is a Pennsylvania corporation and unitary thrift hold company that provides a full range of banking services
through its wholly-owned subsidiary, Willow Grove Bank (the "Bank" or "Willow Grove") which has 14 branches in Dresher, Willow Grove, Maple Glen, Warminster (2), Hatboro, Huntington Valley,
Roslyn, Philadelphia (3Somerton, Rhawnhurst and Bustleton), North Wales, Southampton and Holland, Pennsylvania. All of the branches are full-service and offer commercial and
retail banking products and services. These products include checking accounts (interest and non-interest bearing), savings accounts, certificates of deposit, business loans, real estate
loans, and home equity loans. The Company is subject to competition from other financial institutions and other companies that provide financial services. The Company is subject to the regulations of
certain federal agencies and undergoes periodic examinations by those regulatory authorities.

In
September 2000, Willow Grove Investment Corporation ("WGIC"), a Delaware corporation was formed as a wholly owned subsidiary of the Bank to conduct certain investment
activities of the Bank. In May 2003, Willow Grove Insurance Agency, LLC (the "Agency"), a Pennsylvania limited liability company was formed by the Bank to sell fixed rate annuity products on a
retail basis for the Bank.

Basis of Financial Statement Presentation

The accompanying consolidated financial statements include the accounts of the Company and its wholly owned subsidiary, Willow Grove Bank. The accounts of the
Bank include its wholly owned subsidiaries, Willow Grove Investment Corporation and Willow Grove Insurance Agency, LLC. All material intercompany balances and transactions have been eliminated in
consolidation. Certain amounts in prior years are reclassified for comparability to the current year's presentation. Such reclassifications, when applicable, have no effect on net income.

The
Company follows accounting and reporting practices, which are in accordance with U.S. generally accepted accounting principles. In preparing the consolidated financial statements,
the Company is required to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the statement of financial condition and revenue and expense for
the period. Actual results could differ significantly from those estimates. Material estimates that are particularly susceptible to significant change in the near-term include the
determination of the allowance for loan losses and income taxes. Management believes that the allowance for loan losses and the balances in income tax accounts are adequate. Various regulatory
agencies, as an integral part of their examination process, periodically review the Bank's allowance for loan losses and valuations of real estate owned. Such agencies may require the Bank to
recognize additions to the allowance or adjustments to the valuations based on their judgments about information available to them at the time of their examination.

Risks and Uncertainties

In the normal course of its business, the Company encounters two significant types of risk: economic and regulatory. There are three main components of economic
risk: interest rate risk, credit risk and market risk. The Company is subject to interest rate risk to the degree that its interest-bearing liabilities mature or re-price at different
speeds, or on a different basis, from its interest-earning assets. The Company's primary credit risk is the risk of default on the Company's loan portfolio that results from the borrower's inability
to make contractually required payments. The Company's lending activities are concentrated in Pennsylvania. The largest concentration of the Company's loan portfolio is located in southeastern
Pennsylvania. The ability of the Company's borrowers to repay amounts owed is dependent on several factors, including the economic conditions in the borrower's geographic region

61

---



and
the borrower's financial condition. Market risk reflects changes in the value of collateral underlying loans, the valuation of real estate held by the Company, the valuation of loans held for
sale, securities available for sale and mortgage servicing assets. The Company is subject to certain regulations as further described herein and in note 12. Compliance with regulations causes
the Company to incur significant costs. In addition, the possibility of future changes to such regulations presents the risk that future additional costs will be incurred that may impact the Company.

Cash and Cash Equivalents

For purposes of the statements of cash flows, cash and cash equivalents include cash and interest-bearing deposits with original maturities of three months or
less.

The
Company is required to maintain certain daily balances in accordance with Federal Reserve Board requirements. The reserve balances maintained in accordance with such requirements at
June 30, 2005 and 2004 were $565 thousand and $9.4 million, respectively. Such reserve requirements are satisfied through a combination of vault cash balances and sterile reserve
deposits held at the Federal Home Loan Bank of Pittsburgh.

Loans Held for Sale

Mortgage loans originated and intended for sale in the secondary market are carried at the lower of cost or market calculated on an aggregate basis, with any
unrealized losses reflected in the statement of income. Loans transferred from loans held for sale to loans receivable are transferred at the lower of cost or market value at the date of transfer.
Gains are recognized upon delivery to the purchaser of said loans.

Investment Securities

The Company divides its securities portfolio into three segments: (a) held to maturity, (b) available for sale and (c) trading. Securities in
the held to maturity category are carried at cost, adjusted for amortization of premiums and accretion of discounts, using the level yield method, based on the Company's intent and ability to hold the
securities until maturity. Marketable securities included in the available for sale category are carried at fair value, with unrealized gains or losses that are temporary in nature, net of taxes,
reflected as an adjustment to equity. Securities are evaluated periodically to determine whether a decline in their fair value is other than temporary. Management utilizes criteria such as the
magnitude and duration of the decline, in addition to the reasons underlying the decline, to determine whether the loss in value is other than temporary. The term "other than temporary" is not
intended to indicate that the decline is permanent, but indicates that the prospects for a near-term recovery of value is not necessarily favorable, or that there is a lack of evidence to
support realizable value equal to or greater than carrying value of the investment. Once a decline in fair value is determined to be other than temporary, the fair value of the security is reduced and
reflected in the statement of income. The fair value of marketable securities is determined from publicly quoted market prices. Securities available for sale that are not readily marketable, which
include Federal Home Loan Bank of Pittsburgh stock, are carried at cost, which approximates liquidation value. Premiums and discounts on securities are amortized/accreted using the level yield method.
Trading account securities are carried at fair value, with unrealized gains and losses reflected in the statement of income.

At
the time of purchase, the Company makes a determination of whether or not it will hold the securities to maturity, based upon an evaluation of the probability of future events. Those
securities that the Company believes may not be held to maturity, due to interest rate risk, liquidity needs, or other asset/liability decisions, are classified as available for sale. If securities
are sold, a gain or loss is determined by the specific identification method and is reflected in the operating results in the period

62

---



the
sale occurs. Trading account securities are limited to securities that are part of certain of the Company's benefit plans.

Allowance for Loan Losses

The allowance for loan losses is maintained at a level that management believes is adequate to cover known and inherent losses in the loan portfolio that are both
probable and reasonable to estimate at each reporting date. The determination of the adequacy of the allowance is based upon an evaluation of the portfolio, loss experience, current economic
conditions, volume, growth, composition of the portfolio, and other relevant factors. The Company uses historical loss factors for each loan type and, for loans that we consider higher risk for all
but single-family mortgage loans and guaranteed consumer loans, a component for qualitative factors that may not be included in the historical loss calculation is added. This component establishes a
range for factors such as, but not limited to, delinquency trends, asset classification trends and current economic conditions. Management then assesses these conditions and establishes, to the best
of its ability, the allowance for loan losses from within the range calculated, based upon the facts known at that time. The methodology does not imply that any portion of the allowance for loan loss
is restricted, but the allowance for loan loss applies to the entire loan portfolio.

Mortgage Servicing Rights

The Company recognizes mortgage-servicing rights as assets, regardless of how such assets were acquired. Impairment of mortgage servicing rights is assessed based
upon a fair market valuation of those rights on a disaggregated basis. Impairment, if any, is recognized in the statement of income. There was no impairment in the mortgage servicing rights for the
years ended June 30, 2005, 2004 or 2003 (see note 5).

Loans, Loan Origination Fees, and Uncollected Interest

Loans are recorded at cost, net of unearned discounts, deferred fees, and allowances. Discounts or premiums on purchased loans are amortized using the level yield
method over the remaining contractual life of the portfolio, adjusted for actual prepayments. Loan origination fees and certain direct origination costs are deferred and amortized over the contractual
life of the related loans using the level yield method.

Interest
receivable on loans is accrued to income as earned. Non-accrual loans are loans on which the accrual of interest has ceased because the collection of principal or
interest payments is determined to be doubtful by management. It is the policy of the Company to discontinue the accrual of interest and reverse any accrued interest when principal or interest
payments are delinquent more than 90 days (unless the loan principal and interest are determined by management to be fully secured and in the process of collection), or earlier if the financial
condition of the borrower raises significant concern with regard to the ability of the borrower to service the debt in accordance with the terms of the loan. Interest income on such loans is not
accrued until the financial condition and payment record of the borrower demonstrates the ability to service the debt.

Property and Equipment

Property and equipment are stated at cost, less accumulated depreciation and amortization. The Company computes depreciation and amortization using the
straight-line method over the estimated useful lives of the assets, which range from three to 40 years. Significant renovations and additions are capitalized. Leasehold improvements
are depreciated over the shorter of the useful lives of the assets or the related lease term. When assets are retired or otherwise disposed of, the cost and related

63

---



accumulated
depreciation are removed from the accounts and any resulting gain or loss is reflected in income for the period. The cost of maintenance and repairs is charged to expense as incurred.

Intangible Assets

Intangible assets include a core deposit intangible and an unidentified intangible asset, which represents the excess cost over fair value of assets acquired over
liabilities assumed in a branch acquisition, which occurred in 1994. The core deposit intangible is being amortized to expense over a
twelve-year life using a method that approximates a level yield method. The amortization expense of the core deposit intangible for the fiscal year ended June 30, 2005 was $57,000.
The unidentifiable intangible asset has an indefinite useful life and is not subject to amortization. The unidentifiable intangible asset is subject to impairment tests at least annually and
impairment losses are recognized if the carrying value of the unidentifiable intangible exceeds its fair value. The carrying amount of intangible assets at June 30, 2005 and 2004 is net of
accumulated amortization of $3.2 million and $3.2 million, respectively.

Income Taxes

Deferred tax assets and liabilities are recognized for future tax consequences attributable to differences between the financial statement carrying amounts of
existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those
temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the
enactment date.

Earnings Per Share

Earnings per share ("EPS") consists of two separate components, basic EPS and diluted EPS. Basic EPS is computed by dividing net income by the weighted average
number of common shares outstanding for each period presented, see Note 2 (Earnings Per Share). Diluted EPS is calculated by dividing net income by the weighted average number of common shares
outstanding plus dilutive common stock equivalents ("CSEs"). CSEs consist of dilutive stock options granted through the Company's stock option plan and unvested common stock awards. Common stock
equivalents, which are considered anti-dilutive are not included for the purposes of this calculation. At June 30, 2005 there were 5,000 anti-dilutive shares and none at
June 30, 2004.

Stock Based Compensation

Statement of Financial Accounting Standards No. 123 ("SFAS No 123"), "Accounting for Stock-based Compensation," as amended by SFAS No 148,
"Accounting for Stock-based CompensationTransition and Disclosure," and as further amended by SFAS No. 123(r), requires the adoption of fair-value accounting for
stock-based compensation to employees. SFAS No. 123(r) is effective for the Company beginning on July 1, 2005. However, through June 30, 2005, it permitted entities to continue to
measure compensation cost for those plans using the intrinsic value based method of accounting prescribed by Accounting Principles Board ("APB") Opinion No 25, "Accounting for Stock Issued to
Employees," whereby compensation cost is the excess, if any, of the quoted market price of the stock at the grant date or other measurement date over the amount an employee must pay to acquire the
stock. At June 30, 2005, the Company, as permitted, has elected to continue to apply APB Opinion No 25 and, as a result, has provided pro forma disclosures of compensation expense for stock
option plans, net of related tax effects, net income and earnings per share and other disclosures, as if the fair value based method of accounting had been applied. Had the Company determined
compensation cost based on the fair value method, our compensation expense for stock option plans, net of related tax effects,

64

---



net
income and earnings per share would have been reduced to the pro forma amounts indicated below:

|                                                                                     |  | For the year ended June 30, |      
|------------------------------------------------------------------------------------ |  | --------------------------- | -----
|
|
|Compensation expense for stock based compensation plans, net of related tax effects: |  |                             |      
|As reported                                                                          |  | $                           | 597  
|Pro-forma                                                                            |  |                             | 828  
|Net income:                                                                          |  |                             |      
|As reported                                                                          |  | $                           | 6,726
|Pro-forma                                                                            |  |                             | 6,494
|Basic earnings per share:                                                            |  |                             |      
|As reported                                                                          |  | $                           | 0.74 
|Pro-forma                                                                            |  | $                           | 0.71 
|Diluted earnings per share:                                                          |  |                             |      
|As reported                                                                          |  | $                           | 0.71 
|Pro-forma                                                                            |  | $                           | 0.67 
|Dividend yield                                                                       |  |                             | n/a  
|Volatility                                                                           |  |                             | n/a  
|Expected term                                                                        |  |                             | n/a  
|Risk-free interest rate                                                              |  |                             | n/a  

Recent Accounting Pronouncements

The Meaning of Other-Than-Temporary Impairment and its Application to Certain Investments("EITF 03-1")

In
December 2003, the Emerging Issues Task Force ("EITF") issued EITF 03-1, "The Meaning of Other-Than-Temporary Impairment and Its
Application to Certain Investments." This statement from the EITF addresses disclosure requirements regarding information about temporarily impaired investments. The requirements are effective for
fiscal years ending after December 15, 2003 for all entities that have debt or marketable equity securities with market values below carrying values. The requirements apply to investments in
debt and marketable equity securities that are accounted for under SFAS No. 115, "Accounting for Certain Investments in Debt and Equity Securities."

On
September 30, 2004, the FASB voted unanimously to defer the implementation of the provisions of EITF 03-1 that relate to measurement and recognition of
other-than-temporary impairments. The delay applies to both debt and equity securities and specifically applies to impairments caused by interest rate and sector spreads. In
addition, the delay relates to the requirements that a company declare its intent to hold the security to recovery and designate a recovery period in order to avoid recognizing an
other-than-temporary impairment charge through earnings. The disclosure requirements of EITF 03-1 continue to apply and the Company has made all required
disclosures of EITF 03-1 in the accompanying annual financial statements.

Accounting for Certain Loans or Debt Securities Acquired in a Transfer(Statement of Position 03-3)

In
December 2003, the AICPA's Accounting Standards Executive Committee (AcSEC) issued SOP 03-3, "Accounting for Certain Loans or Debt Securities Acquired in a
Transfer." SOP 03-3 is effective for loans acquired in fiscal years beginning after December 15, 2004, with early adoption

65

---



encouraged.
A certain transition provision applies for certain aspects of loans currently within the Practice Bulletin 6 on Amortization of Discounts on Certain Acquired Loans.
SOP 03-3 addresses accounting for differences between contractual cash flows and cash flows expected to be collected from an investor's initial investment in loans or debt
securities (loans) acquired in a transfer if those differences are attributable, at least in part, to credit quality. It includes loans acquired in business combinations and applies to all
nongovernmental entities, including not-for-profit organizations. SOP 03-3 does not apply to loans originated by the entity and therefore did not impact the
Company as of June 30, 2005. The Company will however be required to apply the provisions of SOP 03-3 to the Merger with Chester Valley.

FASB Statement No. 123 (revised 2004), Share-based Payments

In December 2004, the FASB issued SFAS No. 123 (Revised), "Share Based Payment," (SFAS No. 123R). This Statement establishes the standards
for accounting for share-based payment transactions in which an enterprise receives employee services in exchange for equity instruments of the enterprise or liabilities that are based on the fair
value of the enterprise's equity instruments or that may be settled by the issuance of such equity instruments. SFAS No. 123R requires an entity to recognize the grant-date
fair-value of stock options and other equity-based compensation issued to employees in the statement of operations. The revised Statement generally requires that an entity account for
those transactions using the fair-value based method and eliminates an entity's ability to account for share-based compensation transactions using the intrinsic value method of accounting
provided in APB Opinion No. 25, "Accounting for Stock Issued to Employees," which was permitted under Statement No. 123, as originally issued. SFAS No. 123R is effective for the
Company beginning on July 1, 2005. The potential impact of SFAS No. 123R on the Company's statement of income is detailed above.

(2)   Earnings Per Share

For
the years ended June 30, 2005, 2004 and 2003 earnings per share, basic and diluted, were $0.74 and $0.71, $0.66 and $0.62, and $0.75 and $0.71, respectively.

The
following is a reconciliation of the numerators and denominators of the basic and diluted earnings per share calculations.

|                                                                        |  | Year Ended June 30, |          
|----------------------------------------------------------------------- |  | ------------------- | ---------
|
|
|
|Net income                                                              |  | $                   | 6,726    
|Dividends on unvested stock awards                                      |  |                     | (99      
|                                                                        |  |                     |          
|Income available to common stock holders                                |  | $                   | 6,627    
|                                                                        |  |                     |          
|Weighted average shares outstanding                                     |  |                     | 8,961,090
|Effect of dilutive securities:                                          |  |                     |          
|Options                                                                 |  |                     |         
|Unvested stock awards                                                   |  |                     |         
|                                                                        |  |                     |          
|Adjusted weighted average shares used in earnings per share calculation |  |                     | 8,961,090
|                                                                        |  |                     |          
|Earnings per share                                                      |  | $                   | 0.74     
|                                                                        |  |                     |          

66

---



(3)   Investment securities

Investment
securities at June 30, 2005 and 2004 consisted of the following:

|                         |                                 | June 30, 2005
|------------------------ | ------------------------------- | -------------
|
|
|Held to maturity:        |                                 |              
|                         | Municipal bonds                 |              
|                         | US government agency securities |              
|                         | Mortgage-backed securities:     |              
|                         |                                 | FNMA         
|                         |                                 | FHLMC        
|                         |                                 | CMOs         
|                         |                                 |              
|Total held to maturity   |                                 |              
|                         |                                 |              
|Available for sale:      |                                 |              
|                         | US government agency securities |              
|                         | Interest earning time deposits  |              
|                         | Mortgage-backed securities:     |              
|                         |                                 | FNMA         
|                         |                                 | FHLMC        
|                         |                                 | GNMA         
|                         |                                 | CMOs         
|                         | FHLB stock                      |              
|                         | Equities                        |              
|                         |                                 |              
|Total available for sale |                                 |              
|                         |                                 |              
|                         | Trading equity securities       |              
|                         |                                 |              
|Total securities         |                                 | $            
|                         |                                 |              

|                         |                                 | June 30, 2004
|------------------------ | ------------------------------- | -------------
|
|
|Held to maturity:        |                                 |              
|                         | Municipal bonds                 |              
|                         | US government agency securities |              
|                         | Mortgage-backed securities      |              
|                         |                                 | FNMA         
|                         |                                 | CMOs         
|                         |                                 |              
|Total held to maturity   |                                 |              
|                         |                                 |              
|Available for sale:      |                                 |              
|                         | US government agency securities |              
|                         | Mortgage-backed securities      |              
|                         |                                 | FNMA         
|                         |                                 | FHLMC        
|                         |                                 | GNMA         
|                         | FHLB stock                      |              
|                         | Equity securities               |              
|                         |                                 |              
|Total available for sale |                                 |              
|                         |                                 |              
|Total securities         |                                 | $            
|                         |                                 |              

67

---



Proceeds
from the sales of securities available for sale for the years ended June 30, 2005, 2004, and 2003 were $51.3 million, $72.7 million and
$66.0 million, respectively. Gross gains of $415 thousand, $948 thousand and $1.8 million were realized in fiscal 2005, 2004 and 2003, respectively. There were gross losses
of $342,000, $152,000 and zero in fiscal 2005, 2004 and 2003, respectively. Additionally, there were no recognized losses in fiscal 2005 or fiscal 2004 compared to recognized losses of
$48 thousand in fiscal 2003, resulting from other than temporary declines in values of certain equity securities.

Accrued
interest receivable on securities amounted to $1.8 million and $1.7 million at June 30, 2005 and 2004, respectively.

Of
the U.S. government and agency securities in our portfolio, $17.7 million were being held at the Federal Reserve Bank at June 30, 2005, as collateral for certain
municipal accounts and treasury, tax and loan payments.

The
amortized cost and estimated fair value of investment securities held to maturity, investment securities available for sale and trading securities at June 30, 2005, by
contractual maturity, are shown below.

|                                   |  | 1 year
or less |       | After 1 year
but less than
5 years |   | After 5 years
but less than
10 years |  | After 10 years
or with
no stated
maturity |        | Total
|---------------------------------- |  | -------------- | ----- | ---------------------------------- | - | ------------------------------------ |  | ----------------------------------------- | ------ | -----
|
|US government agency securities    |  | $              | 4,490 |                                    | $ | 50,334                               |  | $                                         | 4,861  |      
|Mortgage-backed securities         |  |                |      |                                    |   | 11,790                               |  |                                           | 43,804 |      
|Municipal bonds                    |  |                |      |                                    |   | 255                                  |  |                                           | 3,147  |      
|Interest earning time deposits     |  |                |      |                                    |   | 98                                   |  |                                           |       |      
|Equity securities                  |  |                |      |                                    |   |                                     |  |                                           |       |      
|                                   |  |                |       |                                    |   |                                      |  |                                           |        |      
|Total securities at fair value     |  |                | 4,490 |                                    |   | 62,477                               |  |                                           | 51,812 |      
|                                   |  |                |       |                                    |   |                                      |  |                                           |        |      
|Total securities at amortized cost |  | $              | 4,490 |                                    | $ | 63,503                               |  | $                                         | 52,509 |      
|                                   |  |                |       |                                    |   |                                      |  |                                           |        |      

The
Company must maintain ownership of specified amounts of stock as a member of the Federal Home Loan Bank of Pittsburgh ("FHLB"). The Company's ownership of FHLB stock was
$14.3 million and $12.2 million as of June 30, 2005 and 2004, respectively.

For
mortgage-backed securities, expected maturities will differ from contractual maturities because borrowers may have the right to prepay the obligation. Of the Company's
$59.7 million U.S. Government and Government agency securities at June 30, 2005, $47.3 million are callable within one year.

As
described in note 8, certain investment securities available for sale are maintained to collateralize advances from the FHLB.

Provided
below is a summary of investment securities available-for-sale which were in an unrealized loss position at June 30, 2005. Approximately
$1.5 million or 67.4% of the unrealized loss was comprised of securities in a continuous loss position for twelve months or more, which consisted of mortgage-backed, debt and equity securities.
The Company has the ability and intent to hold these securities until such time as the value recovers or the securities mature. Further, the Company believes

68

---



the
deterioration in value is attributable to changes in market interest rates and not credit quality of the issuer.

|                                |       | June 30, 2005 |       
|------------------------------- | ----- | ------------- | ------
|
|
|
|US government agency securities |       | $             | 22,774
|Mortgage-backed securities      |       |               |       
|                                | FNMA  |               |       
|                                | FHLMC |               |       
|                                | GNMA  |               |       
|Equity securities               |       |               | 3,135 
|                                |       |               |       
|Total available for sale        |       | $             | 72,124
|                                |       |               |       

Management
does not believe any individual unrealized loss as of June 30, 2005 represents an other-than-temporary impairment. The temporary impairment is
directly related to changes in market interest rates. In general, as interest rates rise, the fair value of fixed-rate securities will decrease and, as interest rates fall, the fair value
of fixed-rate securities will increase. The severity of the impairment as a percent of the total investment position is nominal and the duration of the impairment to date is short. The
impairments are deemed temporary based on the direct relationship of the decline in fair value to movements in interest rates, as well as the relatively short duration of the investments and their
high credit quality. Additionally, the Company has the ability and intent to hold these securities until such time as the value recovers or the securities mature.

(4)   Loans

Loans
receivable as of June 30, 2005 and 2004 consisted of the following:

June 30, 2005

June 30, 2004(Dollars in thousands)Mortgage loans:Single-family

$
202,942

$
181,049Multi-family & commercial real estate


174,920


180,881Construction


86,658


57,014Home equity


100,805


91,848Total mortgage loans


565,325


510,792Consumer loans


2,106


1,678Commercial business loans


23,492


17,686Total loans receivable


590,923


530,156Allowance for loan losses


(6,113
)

(5,220
)Deferred loan fees, net


(623
)

(747
)Loans receivable, net

$
584,187

$
524,189


Included
in loans receivable are loans on non-accrual status in the amounts of $666 thousand, $1.4 million and $1.7 million at June 30, 2005, 2004
and 2003, respectively. Interest income that would have been recognized on such non-accrual loans during the years ended June 30, 2005, 2004 and 2003, had they been current in
accordance with their original terms was $34 thousand, $84 thousand, and $127 thousand, respectively.

69

---



As
of June 30, 2005, 2004 and 2003, the Company had impaired loans with a total recorded investment of $121 thousand, $2.1 million and $1.9 million,
respectively, and an average recorded investment for the years ended June 30, 2005, 2004 and 2003 of $414 thousand, $1.2 million and $476 thousand, respectively.
Cash of $77 thousand, $51 thousand and $124 thousand was collected on these impaired loans during the years ended June 30, 2005, 2004 and 2003, respectively. Interest
income of zero, zero and $9 thousand was recognized on such loans during the years ended June 30, 2005, 2004 and 2003, respectively. As of June 30, 2005, 2004 and 2003, there were
no recorded investments in impaired loans for which there was a related specific allowance for credit losses.

The
following is a summary of the activity in the allowance for loan losses for the years ended June 30, 2005, 2004 and 2003:

For the year ended June 30,2005

2004

2003(Dollars in thousands)Balance, beginning of the period

$
5,220

$
5,312

$
4,626Provisions for loan losses


1,232


426


1,034Charge-offs


(345
)

(727
)

(391
)Recoveries


6


209


43Balance, end of the period

$
6,113

$
5,220

$
5,312


(5)   Mortgage Servicing Activity

Included
in other assets are capitalized mortgage servicing rights. A summary of mortgage servicing rights activity follows:

For the year ended June 30,2005

2004

2003(Dollars in thousands)Balance, beginning of the period

$
189

$
220

$
221Originated servicing rights


226


89


179Amortization


(104
)

(120
)

(180
)Balance, end of the period

$
311

$
189

$
220


At
June 30, 2005, 2004 and 2003, the Company serviced loans for others of $64.6 million, $47.7 million, and $68.1 million, respectively. Loans serviced by
others for the Company as of June 30, 2005, 2004 and 2003 were $89.9 million, $33.9 million, and $29.4 million, respectively.

70

---



(6)   Property and Equipment

Amounts
charged to operating expense for depreciation for the years ended June 30, 2005, 2004 and 2003 amounted to $955,000, $996,000 and $959,000, respectively.

For the year ended June 30,Depreciable life

2005

2004(Dollars in thousands)Land



$
1,424

$
1,424Buildings

15 to 40 years


5,341


5,897Furniture, fixtures and equipment

3 to 7 years


2,501


6,108Total




9,266


13,429Accumulated depreciated




(3,607
)

(7,454
)Property and equipment, net



$
5,659

$
5,975


(7)   Deposits

Deposit
balances by type consisted of the following at June 30, 2005, and 2004:

|                                                        |  | June 30, 2005 |         | June 30, 2004 |      
|------------------------------------------------------- |  | ------------- | ------- | ------------- | -----
|
|
|Savings accounts (passbooks, statements, clubs)         |  | $             | 84,164  |               | 14.0 
|Money market accounts                                   |  |               | 133,883 |               | 22.2 
|Certificates of deposit less than $100,000              |  |               | 189,357 |               | 31.4 
|Certificates of deposit greater or equal to $100,000(1) |  |               | 51,579  |               | 8.6  
|Interest-bearing checking accounts                      |  |               | 60,933  |               | 10.1 
|Non-interest-bearing checking accounts                  |  |               | 82,762  |               | 13.7 
|                                                        |  |               |         |               |      
|Total                                                   |  | $             | 602,678 |               | 100.0
|                                                        |  |               |         |               |      

---

While
certificates of deposit are frequently renewed at maturity rather than paid out, a summary of certificates of deposit by contractual maturity and rate at June 30, 2005 is as
follows:

|               |  | Maturity Date
|-------------- |  | -------------
|
|
|0.00%  2.99%  |  | $            
|3.00%  3.99%  |  |              
|4.00%  4.99%  |  |              
|5.00%  5.99%  |  |              
|6.00% and over |  |              
|               |  |              
|Total          |  | $            
|               |  |              

71

---



As
of June 30, 2005 certificates of deposit contractual maturities are:

Year ending

(Dollars in thousands)June 30, 2006

$
176,798June 30, 2007


40,829June 30, 2008


15,062June 30, 2009


2,875June 30, 2010


3,557Thereafter


1,815$
240,936


Interest
expense on deposits for the years ended June 30, 2005, 2004 and 2003 consisted of the following:

For the year ended June 30,2005

2004

2003(Dollars in thousands)Savings accounts

$
411

$
571

$
923Checking accounts


2,687


1,284


1,317Certificates of deposit


6,833


7,422


10,569Total

$
9,931

$
9,277

$
12,809


(8)   Federal Home Loan Bank Advances

Under
terms of its collateral agreement with the FHLB, the Company maintains otherwise unencumbered qualifying assets (principally qualifying 1-4 family residential mortgage
loans and U.S. government agency, and mortgage-backed securities) in the amount of at least as much as its advances from the FHLB. The Company's FHLB stock is also pledged to secure these advances.

At
June 30, 2005, the Company's FHLB advances have contractual maturities as follows:

Amount
outstanding

Weighted
average rate(dollars in thousands)Due by:June 30, 2006

$
84,264

3.35
%June 30, 2007


31,615

3.67June 30, 2008


5,949

3.48June 30, 2009


10,655

3.30June 30, 2010


5,242

5.05Thereafter


99,675

4.23Total

$
237,400

3.80
%


At
June 30, 2005, $114.5 million of the above advances were callable at the direction of the FHLB within certain parameters, of which $58.5 million could be called
within one year.

Additionally,
at June 30, 2005, the Bank has $28.0 million available to it under lines of credit from other financial institutions.

72

---



(9)   Income Taxes

The
Small Business Job Protection Act of 1996, enacted on August 20, 1996, provides for the repeal of the tax bad debt deduction computed under the percentage of taxable income
method. Upon repeal, the Company is required to recapture into income, over a six-year period, the portion of its tax bad debt reserves that exceeds its base year reserves (i.e., tax
reserves for tax years beginning before 1988). The base year tax reserves, which may be subject to recapture if the Company ceases to qualify as a bank for federal income tax purposes, are restricted
with respect to certain distributions. The Company's total tax bad debt reserves at June 30, 2005 are approximately $6.2 million, of which $6.2 million represents the base year
amount.

Income
tax expense (benefit) for the years ended June 30, 2005, 2004 and 2003 consisted of the following:

Current

Deferred

Total(Dollars in thousands)For the year ended June 30, 2005

Federal

$
3,049

$
3

$
3,052State








Total

$
3,049

$
3

$
3,052For the year ended June 30, 2004

Federal

$
2,851

$
(269
)
$
2,582State


28





28Total

$
2,879

$
(269
)
$
2,610For the year ended June 30, 2003

Federal

$
3,925

$
(417
)
$
3,508State


102





102Total

$
4,027

$
(417
)
$
3,610


The
expense (benefit) for income taxes differed from that computed at the statutory federal corporate rate for the years ended June 30, 2005, 2004 and 2003 as follows:

|                                      |  | For the year ended June 30, |      
|------------------------------------- |  | --------------------------- | -----
|
|
|
|At statutory rate                     |  | $                           | 3,324
|State tax, net of federal tax Benefit |  |                             |     
|Low income housing credits            |  |                             | (29  
|Tax-exempt interest                   |  |                             | (280 
|Meals and entertainment               |  |                             | 6    
|BOLI                                  |  |                             | (65  
|Dividends on ESOP shares              |  |                             | (108 
|Non-deductible expenses               |  |                             | 1    
|ESOP compensation expense             |  |                             | 196  
|Other                                 |  |                             | 7    
|                                      |  |                             |      
|Income tax per statement of Income    |  | $                           | 3,052
|                                      |  |                             |      

73

---



Significant
deferred tax assets and liabilities included in other assets and liabilities of the Company as of June 30, 2005 and 2004 are as follows:

|                                                 |  | June 30, |      
|------------------------------------------------ |  | -------- | -----
|
|
|Impairment reserves                              |  | $        | 52   
|Deferred loan fees                               |  |          | 212  
|Retirement plan reserves                         |  |          | 569  
|Employee benefits                                |  |          | 380  
|Intangible asset amortization                    |  |          | 65   
|Uncollected interest                             |  |          | 23   
|Book bad debt reserves                           |  |          | 2,078
|Unrealized loss on available for sale securities |  |          | 766  
|Other, net                                       |  |          | 69   
|                                                 |  |          |      
|Gross deferred tax assets                        |  |          | 4,214
|                                                 |  |          |      
|Prepaid expenses                                 |  |          | (14  
|Originated mortgage servicing rights             |  |          | (106 
|Gain on transfer of AFS securities               |  |          | (5   
|Depreciation                                     |  |          | (145 
|                                                 |  |          |      
|Gross deferred tax liabilities                   |  |          | (270 
|                                                 |  |          |      
|Net tax deferred asset                           |  | $        | 3,944
|                                                 |  |          |      

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

(10) Benefit Plans

Money Purchase Pension Plan

The Company maintained a money purchase pension plan ("Plan") to which the Company contributed for all eligible employees. During the first six months of the
fiscal year ended June 30, 2004, this contribution was 4.125% of their base salary. On December 31, 2003, Willow Grove Bank merged the Plan into the Willow Grove 401(k)/Employee Stock
Ownership Plan by ("401(k)/ESOP") transferring $2,594,049 in net assets. Upon termination of the Plan, all of its participants were immediately fully
vested in the benefits provided pursuant to the Plan. The expense of the Plan was $78,000, and $229,000 for the years ended June 30, 2004 and 2003, respectively.

401(k) Plan

The 401(k)/ESOP covers all eligible employees and permits them to make certain contributions to their 401(k) accounts in the plan on a pretax basis. Employees are
permitted to contribute up to 15% of their salary to this plan. The Company matches fifty cents for every dollar contributed up to 6% of salary. The expense related to the 401(k) portion of this plan
was $70,000, $167,000 and $170,000 for the years ended June 30, 2005, 2004 and 2003, respectively.

74

---



ESOP

In December 23, 1998, the Company adopted an Employee Stock Ownership Plan ("ESOP"). The ESOP borrowed $1.8 million from the Company and used the
funds to purchase 408,769 shares (179,270 shares pre-exchange) of the Company's common stock. The loan has an interest rate of 7.75% and has an amortization schedule of 15 years. In
April 2002, an additional ESOP loan was made of $5.1 million to purchase an additional 513,130 shares of the Company's common stock issued.in its "second step" reorganization. This loan
has an interest rate of 4.75% and an amortization schedule of 15 years. Shares purchased are held in a suspense account for allocation among the participants as the loans are repaid. Effective
January 31, 2000, the Company merged the 401(k) Plan and ESOP. Contributions to the ESOP portion of the 401(k)/ESOP and shares released from the loan collateral will be in an amount
proportional to repayment of the original ESOP loans. Shares are allocated to participants based on compensation as described in the 401(k)/ESOP, in the year of allocation. At June 30, 2005,
there were 226,894 ESOP shares allocated to participants, representing a fair value of $3.3 million, in addition, there were 30,730 shares committed to be released. The Company recorded
compensation expense of $1.0 million, $1.0 million, and $824,000 for the ESOP for the years ended June 30, 2005, 2004 and 2003, respectively.

Supplemental Retirement Plans

Effective June 30, 1998, the Company adopted non-qualified supplemental retirement plans for the Company's Board of Directors (the "Directors'
Plan") and for the Company's president (the "President's Plan"). The Directors' Plan provides for fixed annual payments to qualified directors
for a period of ten years from retirement. Benefits to be paid accrued at the rate of 20% per year on completion of six full years of service, with full benefit accrual at ten years of service. At the
time these plans were adopted credit was given for past service. The President's Plan provides for payments for a period of ten years beginning at retirement based on a percentage of annual
compensation not to exceed an established cap. Full benefits become accrued at age 68 with partial vesting prior thereto. Both plans provide for full payments in the event of a change in
control of the Company. The costs of each of the Directors' Plan and President's Plan were $142 thousand and $99 thousand, $163 thousand and $35 thousand,
$150 thousand and $60 thousand for fiscal years ended 2005, 2004 and 2003, respectively. The Directors' Plan and President's Plan are intended to be, and are, unfunded. The accrued
liability of the Directors' Plan and the President's Plan were $983 thousand and $735 thousand and $824 thousand and $666 thousand at June 30, 2005 and 2004,
respectively.

RRP

Pursuant to the 1999 Recognition and Retention Plan and Trust Agreement (the "1999 RRP"), the Company acquired 204,384 shares (89,635 shares
pre-exchange) at a cost of $929,000. Pursuant to the terms of the agreement, all 204,384 shares have been awarded to directors and management from the 1999 RRP Trust, however 4,272 shares
were forfeited during fiscal year 2004. As of June 30, 2005, 191,569 granted shares were vested pursuant to the terms of the 1999 Plan. In fiscal 2004, the Company adopted the 2002 Recognition
and Retention Plan and Trust Agreement (the "2002 RRP"), and acquired 256,565 shares at a cost of $2.2 million. Pursuant to the terms of the 2002 RRP, 222,468 shares have been awarded to
directors and management, however 9,600 shares were forfeited during fiscal year 2005. As of June 30, 2005, 88,980 granted shares were vested pursuant to the terms of the 2002 RRP.

At
June 30, 2005, the deferred cost of unearned 1999 and 2002 RRP shares totaled $588 thousand and is recorded as a charge against stockholders' equity. Compensation
expense on 1999 and 2002 RRP shares granted is recognized ratably over the five year vesting period in an amount which totals the market price of the Company's stock at the date of grant. The Company
recorded compensation expense of $597,000, $741,000 and $500,000 related to both these plans for the years ended June 30, 2005, 2004 and 2003, respectively.

75

---



Stock Option Plan

The stockholders of the Company approved a stock option plan in fiscal 2000 (the "1999 Plan") for officers, directors and certain employees of the Company and its
subsidiaries. Pursuant to the terms of the 1999 Plan, the number of common shares reserved for issuance was a total of 510,963 (224,087 shares pre-exchange) of which 35,365 options remain
unawarded. The number and exercise price of options granted under the 1999 Plan prior to the 2002 Reorganization were adjusted for the exchange ratio. Additionally the stockholders of the Company
approved a stock option plan in fiscal 2003 (the "2002 Plan") for officers, directors and certain employees of the Company and its subsidiaries. Pursuant to the terms of the 2002 Plan, the number of
common shares reserved for issuance was 641,412 of which 122,242 were available for future grants at June 30, 2005. All options were granted with an exercise price equal to fair market value at
the date of grant and expire in 10 years from the date of grant. All stock options granted vest over a five-year period commencing on the first anniversary of the date of grant.

A
summary of the status of the Company's stock options under both the 1999 and 2002 Plans as of June 30, 2005 and changes during the year is presented below:

|                                 |  | Year ended June 30, 2005 |   | Year ended June 30, 2004 |       | Year ended June 30, 2003
|-------------------------------- |  | ------------------------ | - | ------------------------ | ----- | ------------------------
|
|Outstanding at beginning of year |  | 855,449                  |   | $                        | 10.27 |                         
|Granted                          |  |                         |   |                          |      |                         
|Exercised                        |  | (31,948                  | ) | $                        | 9.02  |                         
|Forfeited                        |  | (29,186                  | ) | $                        | 12.25 |                         
|                                 |  |                          |   |                          |       |                         
|Outstanding at end of year       |  | 794,315                  |   | $                        | 10.25 |                         
|                                 |  |                          |   |                          |       |                         
|Exercisable at end of year       |  | 431,327                  |   | $                        | 8.69  |                         

The
following table summarizes all stock options outstanding under the 1999 and 2002 Plans as of June 30, 2005, segmented by range of exercise prices:

|                |       | Options Outstanding |         | Options Exercisable
|--------------- | ----- | ------------------- | ------- | -------------------
|
|$3.18 - $4.76   |       | 162,866             |         | $                  
|$7.94 - $9.53   |       | 139,907             |         | $                  
|$12.70 - $14.29 |       | 486,542             |         | $                  
|$14.29 - $15.88 |       | 5,000               |         | $                  
|                |       |                     |         |                    
|                | Total |                     | 794,315 |                    
|                |       |                     |         |                    

76

---



At
June 30, 2005 and 2004, the Company was committed to fund loans as follows:

June 30,2005

2004(Dollars in thousands)Loans with fixed interest rates

$
17,655

$
21,071Loans with variable interest rates


2,484


33,763Total commitments to fund loans

$
20,139

$
54,834


Financial Instruments With Off-Balance Sheet Risk

The Company is a party to financial instruments with off-balance-sheet risk in the normal course of business to meet the financing needs of its
customers. These financial instruments include commitments to extend credit and standby letters of credit. Those instruments involve, to varying degrees, elements of credit risk in excess of the
amount recognized in the balance sheet. The Company's exposure to credit loss in the event of non-performance by the other party to the financial instrument for commitments to extend
credit and standby letters of credit is represented by the contractual notional amount of those instruments. The Company uses the same credit policies in making commitments and conditional obligations
as it does for on-balance-sheet instruments (see Note 1 above). At June 30, 2005 and June 30, 2004, respectively, the Company was committed to the funding of first
mortgage loans of approximately $15.7 million and $13.7 million, respectively, construction loans of approximately $1.0 million and $33.0 million, respectively, and
commercial real estate loans of $2.7 million and $8.1 million, respectively, lines of credit of $38.2 million and $33.2 million, respectively, standby letters of credit of
$2.4 million and $2.8 million, respectively, and undisbursed funds on previous disbursed loans of $48.6 million and $51.5 million, respectively.

Guaranties

In the normal course of business, the Company sells loans in the secondary mortgage market. As is customary in such sales, the Company provides indemnification to
the buyer under certain circumstances. This indemnification may include the repurchase of loans by the Company. In most cases repurchases and losses are rare, and no provision is made for loss at the
time of the sale. When repurchases and losses are probable and reasonably estimable, a provision is made in the financial statements for such estimated losses. At June 30, 2005, there was no
provision for such losses in the financial statements.

Since
May 12, 2003, the Company entered into two sales and servicing master agreements with the FHLB. The agreements allow the Company to sell loans to the FHLB while retaining
servicing and providing for credit enhancement. Under the terms of the agreements, the Company receives a ten basis point annual fee in exchange for assuming the credit risk on losses in excess of its
contractual obligation up to a maximum of $605,000 in the aggregate. At June 30, 2005, the Company had sold $16.6 million in loans under these agreements, and had a maximum credit risk
exposure of $521,000 under such agreements.

Concentration of Credit Risk

The Company offers residential and construction real estate loans as well as commercial and consumer loans. The Company's lending activities are concentrated in
Pennsylvania. The largest concentration of the Company's loan portfolio is located in eastern Pennsylvania. The ability of the Company's borrowers to repay amounts owed is dependent on several
factors, including the economic conditions in the borrower's geographic region and the borrower's financial condition.

77

---



Legal Proceedings

Irvine Construction Co. v. Sklaroff, et al.,(Court of Common Pleas of Montgomery County, Pennsylvania). On
September 5, 2003, a complaint was filed against Willow Grove Bank and eight additional defendants by Irvine Construction Co., Inc., alleging thirteen causes of action related to an
agreement for the construction of an office building. Eleven of such causes include the Bank as a defendant and are: breach of contract (two counts), unjust enrichment/equitable restitution (in the
alternative), fraud, civil conspiracy (two counts), fraudulent transfer and aiding and abetting fraudulent transfers, constructive trust, abuse of process, and tortuous interference with existing
contractual relations (two counts). Four counts against the Bank seek damages in excess of $1.0 million, five counts seek damages in excess of $50,000, punitive damages and other relief, and
two counts seek constructive relief. On May 12, 2004, the Court struck the claim for unjust enrichment and all claims for attorney's fees. The remaining claims continue to be litigated and
discovery is ongoing. Plaintiff and all defendants have propounded and responded to interrogatories and document requests. Plaintiff has produced in excess of 11,000 document pages to the Bank, and
the Bank is pursuing additional discovery in the form of more complete interrogatory responses and requests to admit. The Bank anticipates filing additional motions to compel and partially dispositive
motions. Presently, Plaintiff and five of the defendants are engaged in motions practice regarding the lis pendens Plaintiff filed on the property at issue, although the Bank is not involved in these
proceedings. No depositions are presently scheduled. The Bank is vigorously defending the claims and believes that they are without merit.

As
previously described in the Company's prospectus/joint proxy statement dated April 27, 2005 and included in its registration statement on Form S-4 filed in
connection with the Merger, FFB previously received a subpoena from the Regional Municipal Securities Counsel in the Philadelphia Office of the Securities and Exchange Commission (the "SEC"). The
subpoena arises out of a non-public SEC investigation titled "Hummelstown General Authority," which Authority issued non-rated revenue bonds now in default, underwritten by the
firm of a former director of Chester Valley and FFB. The SEC subpoena requested the production of certain documents concerning FFB's involvement with non-rated municipal securities,
including those issued to finance the Whitetail Golf Course by the Dauphin County General Authority and the Hummelstown General Authority, through the former director's firm, and related matters. The
Company is fully cooperating with the SEC in its investigation. FFB previously produced documents to the SEC and certain officers of FFB provided testimony to the SEC in response to the SEC's
voluntary request for assistance in this matter.

On
August 30, 2005, a writ of summons was filed by the Boyertown Area School District in the Court of Common Pleas, Montgomery County, Pennsylvania commencing a civil action
against FFB. The Company is unable to assess the nature or scope of this action as the filing merely commenced an action against FFB and no specific claims or allegations were made by the plaintiff,
which we understand may have purchased from the underwriter some of the revenue bonds which are the subject of the SEC investigation.

In
the normal course of business, the Company is involved in various legal proceedings. Management of the Company, based on discussions with legal counsel, believes that such proceedings
will not have a material adverse effect on the financial condition or operations of the Company. There can be no assurance that any of the outstanding legal proceedings to which the Company is a party
will not be decided adversely to the Company's interests and have a material adverse effect on the financial condition and operations of the Company.

Other Commitments

In connection with the operation of fourteen of its banking offices and an operations center, the Company leases certain office space. The leases are classified
as operating leases, with rent expense of

78

---



$837,000,
$767,000 and $692,000 for the years ended June 30, 2005, 2004 and 2003, respectively. Minimum payments over the remainder of the lease are summarized as follows:

Minimum lease payments(Dollars in thousands)Year ended:June 30, 2006

$
810June 30, 2007


779June 30, 2008


670June 30, 2009


552Thereafter


302Total

$
3,113


The
Bank is subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory,
and possibly additional discretionary actions by regulators that if undertaken, could have a direct material effect on the Company's financial statements. Under capital adequacy guidelines and the
regulatory framework for prompt corrective action, the Bank must meet specific capital guidelines that involve quantitative measures of the Bank's assets, liabilities, and certain
off-balance sheet items as calculated under accounting practices. The Bank's capital amounts and classifications are also subject to qualitative judgments by the regulators about
components, risk weightings, and other factors.

Quantitative
measures established by regulation to ensure capital adequacy require the Bank to maintain certain minimum amounts and ratios (set forth in the table below).

As
of June 30, 2005 the most recent notification from the Office of Thrift Supervision ("OTS") categorized the Bank as well capitalized under the regulatory framework for prompt
corrective action. To be categorized as well capitalized the Bank must maintain minimum ratios as set forth in the following table. There are no conditions or events since that notification that
management believes have changed the institution's category.

79

---



The
Bank's actual capital amounts and ratios are presented in the following table.

|                     |                             | Actual capital |   | Required for capital
adequacy purposes |  | Required to be
well capitalized
under prompt
corrective action
provision |  
|-------------------- | --------------------------- | -------------- | - | -------------------------------------- |  | ------------------------------------------------------------------------ | -
|
|
|As of June 30, 2005: |                             |                |   |                                        |  |                                                                          |  
|Tangible capital     |                             |                |   |                                        |  |                                                                          |  
|                     | To tangible assets          |                | $ | 94,375                                 |  | 9.9                                                                      | %
|Core capital         |                             |                |   |                                        |  |                                                                          |  
|                     | To adjusted tangible assets |                |   | 94,375                                 |  | 9.9                                                                      |  
|Tier 1 capital       |                             |                |   |                                        |  |                                                                          |  
|                     | To risk-weighted assets     |                |   | 94,375                                 |  | 16.6                                                                     |  
|Risk-based capital   |                             |                |   |                                        |  |                                                                          |  
|                     | To risk-weighted assets     |                |   | 100,488                                |  | 17.7                                                                     |  
|As of June 30, 2004: |                             |                |   |                                        |  |                                                                          |  
|Tangible capital     |                             |                |   |                                        |  |                                                                          |  
|                     | To tangible assets          |                | $ | 88,018                                 |  | 9.5                                                                      | %
|Core capital         |                             |                |   |                                        |  |                                                                          |  
|                     | To adjusted tangible assets |                |   | 88,018                                 |  | 9.5                                                                      |  
|Tier 1 capital       |                             |                |   |                                        |  |                                                                          |  
|                     | To risk-weighted assets     |                |   | 88,018                                 |  | 16.7                                                                     |  
|Risk-based capital   |                             |                |   |                                        |  |                                                                          |  
|                     | To risk-weighted assets     |                |   | 93,238                                 |  | 17.7                                                                     |  

In
its letter approving the merger of Willow Grove Bank and First Financial Bank, the Office of Thrift Supervision, as one of its conditions for approval, indicated that, for the periods
ending December 31, 2005, 2006 and 2007, Willow Grove Bank must have tier one core capital ratios at least equal to 6.50%, 6.75%, and 7.25%, respectively, and total risk-based
capital ratios at least equal to 11.97%, 12.02% and 12.40%, respectively. Willow Grove Bank also must submit to the Office of Thrift Supervision, quarterly status reports detailing its compliance with
the conditions on regulatory capital outlined in its approval letter. The Office of Thrift Supervision's conditions for approval of the Bank Merger also indicated that, for the periods ending
December 31, 2005, 2006 and 2007, Willow Grove Bancorp must have consolidated tangible capital ratios at least equal to 5.14%, 5.59% and 6.12%, respectively. Willow Grove Bancorp also must
submit to the Office of Thrift Supervision quarterly status reports. We expect to fully comply with these regulatory capital ratios.

The
Company's methods for determining the fair value of its financial instruments as well as significant assumptions and limitations are set forth below.

Limitations

Estimates of fair value are made at a specific point in time, based upon, where available, relevant market prices and information about the financial instrument.
Such estimates do not include any premium or discount that could result from offering for sale at one time the Company's entire holdings of a particular financial instrument. For a substantial portion
of the Company's financial instruments, no quoted market price exists. Therefore, estimates of fair value are necessarily based on a number of significant assumptions (many of which involve events
outside the control of management). Such assumptions include assessments of current economic condition, perceived risks associated with these

80

---



financial
instruments and their counterparties, future expected loss experience, and other factors. Given the uncertainties surrounding these assumptions, the reported fair values represent estimates
only and, therefore, cannot be compared to the historical accounting model. Use of different assumptions or methodologies is likely to result in significantly different fair value estimates.

The
estimated fair values presented neither include nor give effect to the values associated with the Company's banking or other businesses, existing customer relationships, branch
banking network, property, equipment, goodwill, or certain tax implications related to the realization of unrealized gains or losses. The fair value of non-interest-bearing demand
deposits, savings and NOW
accounts, and money market deposit accounts is equal to the carrying amount because these deposits have no stated maturity. This approach to estimating fair value excludes the significant benefit that
results from the low-cost funding provided by such deposit liabilities, as compared to alternative sources of funding. As a consequence, this presentation may distort the actual fair value
of a banking organization that is a going concern.

The
following methods and assumptions were used to estimate the fair value of each major classification of financial instruments at June 30, 2005 and 2004:

Cash and Cash Equivalents, Accrued Interest Receivable, Deposits with No Stated Maturity, and Accrued Interest Payable

These financial instruments have carrying values that approximate fair value.

Securities Available for Sale, Trading and Held to Maturity

Current quoted market prices were used to determine fair value.

Loans

Fair values were estimated for portfolios of loans with similar financial characteristics. Loans were segregated by type and each loan category was further
segmented by fixed and adjustable-rate interest terms. The estimated fair value of the segregated portfolios was calculated by discounting cash flows based on estimated maturity and
prepayment speeds using estimated market discounted rates that reflected credit and interest risk inherent in the loans. The estimate of the maturities and prepayment speeds was based on the Company's
historical experience. Cash flows were discounted using market rates adjusted for portfolio differences.

Loans Available for Sale

The fair value of mortgage loans originated and intended for sale in the secondary market is based on contractual cash flows using current market rates,
calculated on an aggregate basis.

Certificates of Deposit

Fair value was estimated by discounting the contractual cash flows using current market rates offered in the Company's market area for deposits with comparable
terms and maturities.

FHLB Advances

Fair value was estimated using discounted cash flow analysis based on the Company's current incremental borrowing rate for similar types of borrowing
arrangements.

81

---



Commitments to Extend Credit

The majority of the Company's commitments to extend credit carry current interest rates if converted to loans. Because commitments to extend credit are generally
unassignable by the borrower, they only have value to the Company and the borrower. The estimated fair value approximates the recorded deferred fee amounts.

The
carrying amounts and estimated fair values of the Company's financial instruments, including off-balance sheet financial instruments, at June 30, 2005 and 2004,
are as follows:

|             |                                    | June 30, 2005 |   | June 30, 2004
|------------ | ---------------------------------- | ------------- | - | -------------
|
|
|Assets:      |                                    |               |   |              
|             | Cash and cash equivalents          |               | $ | 20,609       
|             | Trading securities                 |               |   | 53           
|             | Securities available for sale      |               |   | 162,773      
|             | Securities held to maturity        |               |   | 164,451      
|             | Loans available for sale           |               |   | 1,795        
|             | Loans, net                         |               |   | 584,187      
|             | Accrued interest receivable        |               |   | 4,094        
|Liabilities: |                                    |               |   |              
|             | Deposits with no stated maturities |               |   | 361,742      
|             | Certificates of deposits           |               |   | 240,936      
|             | FHLB Advances                      |               |   | 237,400      
|             | Accrued interest payable           |               |   | 1,064        

|                                         |  | Contract
Amount |        | Fair
Value |   | Contract
Amount |  | Fair
Value
|---------------------------------------- |  | --------------- | ------ | ---------- | - | --------------- |  | ----------
|Off balance sheet financial instruments: |  |                 |        |            |   |                 |  |           
|Commitments to extend credit             |  | $               | 20,139 |            | $ |                |  | $         
|Standby letters of credit                |  | $               | 2,400  |            | $ |                |  | $         

82

---



The
tax effects allocated to each component of "Other comprehensive income" are as follows:

|                                                            |                                                              | Year ended June 30, 2005
|----------------------------------------------------------- | ------------------------------------------------------------ | ------------------------
|
|
|Unrealized (losses) gains on securities available for sale: |                                                              |                         
|                                                            | Unrealized holding gains during the period                   |                         
|                                                            | Reclassification adjustment for gains included in net income |                         
|                                                            |                                                              |                         
|Total other comprehensive income                            |                                                              | $                       
|                                                            |                                                              |                         

|                                                            |                                                              | Year ended June 30, 2004 |       
|----------------------------------------------------------- | ------------------------------------------------------------ | ------------------------ | ------
|
|
|Unrealized (losses) gains on securities available for sale: |                                                              |                          |       
|                                                            | Unrealized holding (losses) during the period                |                          | $     
|                                                            | Reclassification adjustment for gains included in net income |                          |       
|                                                            |                                                              |                          |       
|Total other comprehensive loss                              |                                                              | $                        | (6,965
|                                                            |                                                              |                          |       

|                                                            |                                                              | Year ended June 30, 2003 |    
|----------------------------------------------------------- | ------------------------------------------------------------ | ------------------------ | ---
|
|
|Unrealized gains (losses) on securities available for sale: |                                                              |                          |    
|                                                            | Unrealized holding (losses) during the period                |                          | $  
|                                                            | Reclassification adjustment for gains included in net income |                          |    
|                                                            |                                                              |                          |    
|Total other comprehensive loss                              |                                                              | $                        | (42
|                                                            |                                                              |                          |    

The
Company's ability to pay dividends is dependent, in part, upon its ability to obtain dividends from the Bank. The future dividend policy of the Company is subject to the discretion
of the Board of Directors and will depend upon a number of factors, including future earnings, financial conditions, cash needs, and general business conditions. Holders of common stock will be
entitled to receive dividends as and when declared by the Board of Directors of the Company out of funds legally available for that purpose. Such payment, however, will be subject to the regulatory
restrictions set forth by the OTS. In addition, OTS regulations provides that, as a general rule, a financial institution may not make a capital distribution if it would be undercapitalized after
making the capital distribution.

83

---



Condensed Statement of Financial Condition

|                                           |                                                              | At
June 30, 2005 |         | At
June 30, 2004
|------------------------------------------ | ------------------------------------------------------------ | ---------------- | ------- | ----------------
|
|Assets:                                    |                                                              |                  |         |                 
|                                           | Cash on deposit with subsidiary                              |                  | $       | 127             
|                                           | Note receivable from subsidiary                              |                  |         | 5,565           
|                                           | Investment in subsidiary                                     |                  |         | 94,174          
|                                           | Securities (amortized cost of $5,403 and $314, respectively) |                  |         | 5,356           
|                                           | Other assets                                                 |                  |         | 2,171           
|                                           |                                                              |                  |         |                 
|Total assets                               |                                                              | $                | 107,393 |                 
|                                           |                                                              |                  |         |                 
|Liabilities and stockholders' equity:      |                                                              |                  |         |                 
|                                           | Other liabilities                                            |                  | $       | 350             
|                                           |                                                              |                  |         |                 
|Total liabilities                          |                                                              |                  | 350     |                 
|Total stockholders' equity                 |                                                              |                  | 107,043 |                 
|                                           |                                                              |                  |         |                 
|Total liabilities and stockholders' equity |                                                              | $                | 107,393 |                 
|                                           |                                                              |                  |         |                 

Condensed Statement of Income

|                                    |                                     | For the year ended June 30, |      
|----------------------------------- | ----------------------------------- | --------------------------- | -----
|
|
|Interest income:                    |                                     |                             |      
|                                    | Interest and dividend income        |                             | $    
|                                    |                                     |                             |      
|Total interest and dividend income: |                                     |                             | 182  
|Non-interest income:                |                                     |                             |      
|                                    | Realized gain (loss) on investments |                             |      
|                                    |                                     |                             |      
|Total non-interest income           |                                     |                             | (57  
|                                    | Equity in income of subsidiary      |                             |      
|                                    |                                     |                             |      
|Total income                        |                                     |                             | 7,801
|                                    |                                     |                             |      
|Expense:                            |                                     |                             |      
|                                    | Professional fees                   |                             |      
|                                    | Stationery and printing             |                             |      
|                                    | Consulting services                 |                             |      
|                                    | Investor relations                  |                             |      
|                                    | Other                               |                             |      
|                                    |                                     |                             |      
|Total expense                       |                                     |                             | 1,566
|                                    |                                     |                             |      
|Income before taxes                 |                                     |                             | 6,235
|Income tax (benefit) expense        |                                     |                             | (491 
|                                    |                                     |                             |      
|Net income                          |                                     | $                           | 6,726
|                                    |                                     |                             |      

84

---



Condensed Statement of Cash Flows

|                                                     |                                                     | For the year ended June 30, |       
|---------------------------------------------------- | --------------------------------------------------- | --------------------------- | ------
|
|
|Cash flow from operating activities:                 |                                                     |                             |       
|Net income:                                          |                                                     | $                           | 6,726 
|Less items not affecting cash flows                  |                                                     |                             |       
|                                                     | Equity in income of subsidiary                      |                             |       
|                                                     | Realized (gain) loss on investments                 |                             |       
|                                                     | (Increase) decrease in other assets                 |                             |       
|                                                     | Purchase of trading account securities              |                             |       
|                                                     | Increase (decrease) in other liabilities            |                             |       
|                                                     |                                                     |                             |       
|Net cash (used in) provided by operating activities  |                                                     |                             | (2,359
|                                                     |                                                     |                             |       
|Cash flows from investing activities:                |                                                     |                             |       
|                                                     | Capital investment in subsidiary bank               |                             |       
|                                                     | Purchase of securities available for sale           |                             |       
|                                                     | Proceeds from sale of securities available for sale |                             |       
|                                                     | Net repayment of notes receivable                   |                             |       
|                                                     |                                                     |                             |       
|Net cash provided by investing activities            |                                                     |                             | 8,619 
|                                                     |                                                     |                             |       
|Cash flows from financing activities:                |                                                     |                             |       
|                                                     | Proceeds from stock issuance                        |                             |       
|                                                     | Treasury stock purchases                            |                             |       
|                                                     | Dividends paid                                      |                             |       
|                                                     |                                                     |                             |       
|Net cash used in financing activities                |                                                     |                             | (6,506
|                                                     |                                                     |                             |       
|Net (decrease) increase in cash and cash equivalents |                                                     |                             | (246  
|Cash and cash equivalents at beginning of period     |                                                     |                             | 373   
|                                                     |                                                     |                             |       
|Cash and cash equivalents at end of period           |                                                     | $                           | 127   
|                                                     |                                                     |                             |       

Effective
after the close of business on August 31, 2005, the Company completed its acquisition of Chester Valley Bancorp Inc. ("CVAL") and its'
subsidiaries, First Financial Bank and Philadelphia Corporation for Investment Services. The acquisition was accounted using the purchase method of accounting. In order to complete the acquisition,
the Company paid approximately $51 million in cash and issued approximately 5.0 million shares of the Company's common stock in exchange for all of the
outstanding shares of CVAL and CVAL was merged with and into the Company. As of the date of this filing, the Company is in the process of finalizing all purchase accounting adjustments and the results
of CVAL will begin to be reflected in the Company's operating results beginning September 1, 2005.

The
Company believes that the acquisition of CVAL significantly enhances its franchise, which will now expand to Chester County, Pennsylvania. Additionally, customers will benefit from
expanded product offerings will and an increase in the loans to one borrower limitation.

85

---





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

None

Item 9A. Controls and Procedures

Management evaluated, with the participation of the Company's Chief Executive Officer and Chief Financial Officer, the effectiveness of its disclosure controls
and procedures (as defined in Rules 13a-15(e) or 15(d)-15(e) under the Securities Exchange Act of 1934, as amended) as of the end of the period covered by this report. Based on such evaluation,
the Chief Executive Officer and Chief Financial Officer have concluded that the Company's disclosure controls and procedures are designed to ensure that information required to be disclosed by the
Company in the reports that it files or submits under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in the SEC's rules and
regulations and are operating in an effective manner.

No
change in our internal control over financial reporting (as defined in Rules 13a-15(f) under the Exchange Act) occurred during the last fiscal quarter that has
materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

MANAGEMENT REPORT ON EFFECTIVENESS  OF INTERNAL CONTROL OVER FINANCIAL REPORTING

Management of the Company and the Bank is responsible for establishing and maintaining adequate internal control over financial reporting; as such term is defined
in the Exchange Act. Under the supervision and with the participation of management, including our Chief Executive Officer and Chief Financial Officer, we conducted an evaluation of the effectiveness
of our internal control over financial reporting based on the framework in Internal ControlIntegrated Framework issued by the Committee of Sponsoring Organizations of the Treadway
Commission.

Based
on our evaluation under the framework in Internal ControlIntegrated Framework, management concluded that our internal controls over financial reporting were effective
as of June 30, 2005. Management's assessment of the effectiveness of our internal controls over financial reporting as of June 30, 2005 has been audited by KPMG LLP, an independent
registered public accounting firms, as stated in their report which is included in Item 8 herein.

|                                                                           |  |                                            
|-------------------------------------------------------------------------- |  | -------------------------------------------
|/s/DONNA M. COUGHEYPresident and Chief Executive OfficerSeptember 12, 2005 |  | /s/JOSEPH T. CROWLEYChief Financial Officer

86

---



Item 9B. Other Information

Not applicable.

PART III

Item 10. Directors and Executive Officers of the Registrant

The information required herein is incorporated by reference from pages to of the Company's Definitive Proxy Statement for the Annual meeting of Stockholders to
be held on November 9, 2005, which will be filed with the SEC on or prior to October 28, 2005 ("Definitive Proxy Statement").

The
Company has adopted a code of ethics policy, which applies to its' principal executive officer, principal financial officer, principal accounting officer, as well as its' directors
and employees generally. The Company will provide a copy of its' code of ethics to any person, free of charge, upon request. Any requests for a copy should be made to our shareholder relation's
administrator, Willow Grove Bancorp, Inc., Welsh and Norristown Roads, Maple Glen, Pa 19002.

Item 11. Executive Compensation

The information required herein is incorporated by reference from the Company's Definitive Proxy Statement.

Item 12. Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters

The information required herein is incorporated by reference from the Definitive Proxy Statement.

Item 13. Certain Relationships and Related Transactions

The information required herein is incorporated by reference from the Definitive Proxy Statement.

Item 14. Principal Accounting Fees and Services

The information required herein is incorporated by reference from the Definitive Proxy Statement.

87

---





PART IV

Item 15. Exhibits and Financial Statement Schedules

Consolidated Statements of Financial ConditionConsolidated Statements of IncomeConsolidated Statements of Changes in Stockholders' Equity and Comprehensive IncomeConsolidated Statements of Cash FlowsNotes to Consolidated Financial Statements




|Exhibit Index |  | Description                                                                                                                                                           
|------------- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------
|3.1           |  | Articles of Incorporation of Willow Grove Bancorp, Inc.(1)                                                                                                            
|3.2           |  | Amended and Restated Bylaws of Willow Grove Bancorp, Inc. (through August 31, 2005)(2)                                                                                
|4.0           |  | Form of Stock Certificate of Willow Grove Bancorp, Inc.(1)                                                                                                            
|10.1          |  | Employment Agreement, dated July 15, 2005, by and among Willow Grove Bancorp, Inc., Willow Grove Bank and Donna M. Coughey(2)*                                        
|10.2          |  | Retirement and Severance Agreement by and among Willow Grove Bancorp, Inc., Willow Grove Bank and Frederick A. Marcell Jr.(3)*                                        
|10.3          |  | Employment Agreement, dated July 15, 2005, by among Willow Grove Bancorp, Inc., Willow Grove Bank and Joseph T. Crowley(2)*                                           
|10.4          |  | Employment Agreement, dated November 25, 2002, between First Financial Bank and Michael J. Sexton(4)*                                                                 
|10.5          |  | Form of Employment Agreement entered into between Willow Grove Bank and each of Christopher E. Bell, John T. Powers, Jerome P. Arrison and Ammon J. Baus(5)*          
|10.6          |  | Form of Employment Agreement entered into between Willow Grove Bank and each of G. Richard Bertolet, Matthew D. Kelly and Colin N. Maropis                            
|10.7          |  | Form of Change in Control Severance Agreement between Willow Grove Bank and each of Christopher M. Breslin, William Byrne, Margaret H. Leimkuhler and Thomas A. Varley
|10.8          |  | Supplemental Executive Retirement Agreement(6)*                                                                                                                       
|10.9          |  | Non-Employee Directors Retirement Plan(7)*                                                                                                                            
|10.10         |  | 1999 Stock Option Plan(8)*                                                                                                                                            
|10.11         |  | 1999 Recognition and Retention Plan and Trust Agreement(8)*                                                                                                           
|10.12         |  | Amended Directors and Officers Incentive Compensation Plan(9)*                                                                                                        
|10.13         |  | 2002 Stock Option Plan(10)*                                                                                                                                           
|10.14         |  | 2002 Recognition and Retention Plan and Trust Agreement(10)*                                                                                                          
|10.15         |  | Deferred Compensation Plan(11)*                                                                                                                                       
|10.16         |  | Chester Valley Bancorp Inc. 1993 Stock Option Plan, as amended(12)*                                                                                                   
|10.17         |  | Chester Valley Bancorp Inc. 1997 Stock Option Plan, as amended(13)*                                                                                                   
|              |  |                                                                                                                                                                       

88

---



|10.18 |  | Form of First Financial Bank Executive Survivor Income Agreement by and between First Financial Bank and each of Donna M. Coughey, G. Richard Bertolet, Matthew D. Kelly and Colin N. Maropis
|----- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|21.0  |  | Subsidiaries of the RegistrantReference is made to "Item 1. BusinessSubsidiaries" for the required information                                                                             
|23.0  |  | Consent of KPMG LLP                                                                                                                                                                          
|31.1  |  | Section 1350 Certification of the Chief Executive Officer                                                                                                                                    
|31.2  |  | Section 1350 Certification of the Chief Financial Officer                                                                                                                                    
|32.1  |  | Section 906 Certification of the Chief Executive Officer                                                                                                                                     
|32.2  |  | Section 906 Certification of the Chief Financial Officer                                                                                                                                     

---

89

---





90

---





SIGNATURES

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

| |  | Willow Grove Bancorp, Inc.
| |  | --------------------------
| |  | By:                       

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

|/s/DONNA M. COUGHEYDonna M. Coughey
President, Chief Executive Officer and Director |  | September 13, 2005  
|----------------------------------------------------------------------------------- |  | --------------------
|/s/JOSEPH T. CROWLEYJoseph T. Crowley
Chief Financial Officer                       |  | September 13, 2005  
|/s/MADELEINE WING ADLERMadeleine Wing Adler
Director                                |  | September 13, 2005  
|/s/JOHN J. CUNNINGHAM, IIIJohn J. Cunningham, III
Director                          |  | September 12, 2005  
|/s/GERARD F. GRIESSERGerard F. Griesser
Director                                    |  | September 12, 2005  
|/s/LEWIS W. HULLLewis W. Hull
Director                                              |  | September 13, 2005  
|Charles F. Kremp, 3rd
Director                                                      |  | September     , 2005
|/s/WILLIAM W. LANGANWilliam W. Langan
Director                                      |  | September 13, 2005  
|/s/ROSEMARY C. LORING, ESQ.Rosemary C. Loring, Esq.
Chair of the Board              |  | September 13, 2005  
|                                                                                    |  |                     

91

---



|Frederick A. Marcell Jr.
Director                        |  | September     , 2005
|-------------------------------------------------------- |  | --------------------
|/s/ROBERT J. MCCORMACKRobert J. McCormack
Director       |  | September 13, 2005  
|/s/JAMES E. MCERLANEJames E. McErlane
Director           |  | September 12, 2005  
|/s/A. BRENT O'BRIENA. Brent O'Brien
Director             |  | September 13, 2005  
|/s/SAMUEL H. RAMSEY, IIISamuel H. Ramsey, III
Director   |  | September 13, 2005  
|/s/THOMAS J. SUKAYThomas J. Sukay
Director               |  | September 13, 2005  
|/s/EMORY S. TODDEmory S. Todd
Director                   |  | September 12, 2005  
|/s/WILLIAM B. WEIHENMAYERWilliam B. Weihenmayer
Director |  | September 13, 2005  
|William M. Wright
Director                               |  | September    , 2005 

92

---



QuickLinks