SCHEDULE 14A
                                  United States
                       Securities and Exchange Commission
                             Washington, D.C. 20549
           Proxy Statement Pursuant to Section 14(a) of the Securities
                   Exchange Act of 1934 (Amendment No. _____)

Filed by the Registrant [X]

Filed by a Party other than the Registrant [_]

Check the appropriate box:



                                   
[_] Preliminary Proxy Statement       [_] Confidential, for Use of the Commission Only
[X] Definitive Proxy Statement               (as permitted by Rule 14a-6(e)(2))
[_] Definitive Additional Materials
[_] Soliciting Material Pursuant to Rule 14a-11(c) or Rule 14a-12


                   Harleysville Savings Financial Corporation
--------------------------------------------------------------------------------
                (Name of Registrant as Specified in Its Charter)


--------------------------------------------------------------------------------
    (Name of Person(s) Filing Proxy Statement, if other than the Registrant)

Payment of Filing Fee (Check the appropriate box):

[X]  No fee required.

[_]  Fee computed on table below per Exchange Act Rules 14a-6(i)(1) and 0-11.

     (1)  Title of each class of securities to which transaction applies:

          ----------------------------------------------------------------------
     (2)  Aggregate number of securities to which transaction applies:

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

     (3)  Per unit price or other underlying value of transaction computed
          pursuant to Exchange Act Rule 0-11 (set forth the amount on which the
          filing fee is calculated and state how it was determined):

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

     (4)  Proposed maximum aggregate value of transaction:

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

     (5)  Total fee paid:

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

[_]  Fee paid previously with preliminary materials.

[_]  Check box if any part of the fee is offset as provided by Exchange Act Rule
     0-11(a)(2) and identify the filing for which the offsetting fee was paid
     previously. Identify the previous filing by registration statement number,
     or the form or schedule and the date of its filing.

     (1)  Amount previously paid:

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

     (2)  Form, schedule or Registration Statement No.:

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

     (3)  Filing party:

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

     (4)  Date filed:

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




             [Harleysville Savings Financial Corporation Letterhead]



                                                               December 16, 2005


Dear Stockholder:

      You are cordially  invited to attend the annual meeting of stockholders of
Harleysville Savings Financial Corporation, the holding company for Harleysville
Savings  Bank.  The  meeting  will be held at the Indian  Valley  Country  Club,
located at 650 Bergey Road, Telford,  Pennsylvania 18969, on Wednesday,  January
25, 2006 at 9:30 a.m.,  local time. The matters to be considered by stockholders
at the annual meeting are described in the accompanying materials.

      It is very  important  that  your  shares be voted at the  annual  meeting
regardless  of the number you own or whether  you are able to attend the meeting
in person.  We urge you to mark, sign, and date your proxy card today and return
it in the envelope provided, even if you plan to attend the annual meeting. This
will not prevent  you from  voting in person,  but will ensure that your vote is
counted if you are unable to attend.

      Your continued  support of and interest in Harleysville  Savings Financial
Corporation is sincerely appreciated.

                                                     Sincerely,

                                                     /s/ Edward J. Molnar

                                                     Edward J. Molnar
                                                     Chairman and Chief
                                                     Executive Officer



                   HARLEYSVILLE SAVINGS FINANCIAL CORPORATION
                                 271 Main Street
                        Harleysville, Pennsylvania 19438
                                 (215) 256-8828

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

                    NOTICE OF ANNUAL MEETING OF STOCKHOLDERS
                         TO BE HELD ON JANUARY 25, 2006

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


      NOTICE  IS  HEREBY  GIVEN  that the  Annual  Meeting  of  Stockholders  of
Harleysville  Savings Financial  Corporation (the "Company") will be held at the
Indian Valley Country Club,  located at 650 Bergey Road,  Telford,  Pennsylvania
18969,  on  Wednesday,  January  25,  2006 at 9:30 a. m.,  local  time,  for the
following  purposes,  all  of  which  are  more  completely  set  forth  in  the
accompanying proxy statement:

      (1)   To elect three (3) directors for a three-year  term and in each case
            until their successors are elected and qualified;

      (2)   To  consider  and  approve  the   Harleysville   Savings   Financial
            Corporation 2005 Stock Option Plan;

      (3)   To ratify the  appointment of Deloitte & Touche LLP as the Company's
            independent  registered  public  accounting firm for the year ending
            September 30, 2006; and

      (4)   To  transact  such other  business as may  properly  come before the
            meeting or any adjournment  thereof.  Management is not aware of any
            other such business.

      The board of  directors  has fixed  December 2, 2005 as the voting  record
date for the determination of stockholders  entitled to notice of and to vote at
the annual meeting and at any adjournment  thereof.  Only those  stockholders of
record as of the close of  business on that date will be entitled to vote at the
annual meeting or at any such adjournment.

                                           By Order of the Board of Directors

                                           /s/ Marian Bickerstaff

                                           Marian Bickerstaff
                                           Senior Vice President and Secretary

Harleysville, Pennsylvania
December 16, 2005

--------------------------------------------------------------------------------
YOU ARE CORDIALLY  INVITED TO ATTEND THE ANNUAL  MEETING.  IT IS IMPORTANT  THAT
YOUR SHARES BE REPRESENTED REGARDLESS OF THE NUMBER YOU OWN. EVEN IF YOU PLAN TO
BE PRESENT, YOU ARE URGED TO COMPLETE,  SIGN, DATE AND RETURN THE ENCLOSED PROXY
PROMPTLY  IN THE  ENVELOPE  PROVIDED.  IF YOU ATTEND THE  MEETING,  YOU MAY VOTE
EITHER IN PERSON OR BY PROXY.  ANY PROXY  GIVEN MAY BE REVOKED BY YOU IN WRITING
OR IN PERSON AT ANY TIME PRIOR TO THE EXERCISE THEREOF.
--------------------------------------------------------------------------------

                                       1


                   HARLEYSVILLE SAVINGS FINANCIAL CORPORATION

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

                                 PROXY STATEMENT

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

                         ANNUAL MEETING OF STOCKHOLDERS

                                JANUARY 25, 2006

General

      This Proxy  Statement is furnished  to holders of common  stock,  $.01 par
value per share, of Harleysville Savings Financial  Corporation (the "Company"),
the bank holding company for Harleysville Savings Bank (the "Bank"). Proxies are
being solicited on behalf of the board of directors of the Company to be used at
the annual meeting of stockholders to be held at the Indian Valley Country Club,
located at 650 Bergey Road, Telford,  Pennsylvania 18969, on Wednesday,  January
25,  2006 at 9:30 a.m.,  local  time,  and at any  adjournment  thereof  for the
purposes set forth in the Notice of Annual Meeting of  Stockholders.  This proxy
statement is first being mailed to stockholders on or about December 16, 2005.

Voting Rights

      Only  stockholders  of record at the close of business on December 2, 2005
will be entitled to notice of and to vote at the annual  meeting.  At such date,
there were  3,897,881  shares of common  stock  issued and  outstanding  and the
Company had no other class of equity securities outstanding.

      Each share of common  stock is entitled to one vote at the annual  meeting
on all matters properly  presented at the meeting.  The presence in person or by
proxy of at least a  majority  of the issued  and  outstanding  shares of common
stock  entitled  to vote is  necessary  to  constitute  a quorum  at the  annual
meeting.  Directors  are elected by a plurality  of the votes cast with a quorum
present.  The  affirmative  vote of a  majority  of the total  votes cast at the
annual  meeting is  required  for  approval  of the  proposals  to  approve  the
Company's 2005 Stock Option Plan ("Option  Plan") and to ratify the  appointment
of the Company's independent registered public accounting firm.

      Under rules  applicable to  broker-dealers,  the election of directors and
the proposal to ratify the auditors are  considered  "discretionary"  items upon
which brokerage firms may vote in their  discretion on behalf of their client if
such clients have not furnished voting instructions. The proposal to approve the
Option Plan is a "non-discretionary" item for which brokerage firms may not vote
without  instructions from clients and, thus, there may be broker "non-votes" at
the meeting.  Abstentions and broker "non-votes" will be counted for purposes of
determining the presence of a quorum at the annual meeting.  However, because of
the required votes,  abstentions and broker  "non-votes"  will have no effect on
the voting for the election of directors or the  proposals to approve the Option
Plan and to ratify  the  appointment  of the  Company's  independent  registered
public accounting firm.

Proxies

      The proxy solicited hereby, if properly signed and returned to the Company
and not  revoked  prior  to its  use,  will be  voted  in  accordance  with  the
instructions  contained  therein.  If no contrary  instructions are given,  each
proxy received will be voted (i) FOR the nominees for director described herein;
(ii) FOR  approval  of the Option  Plan;  (iii) FOR  ratification  of Deloitte &
Touche LLP as the Company's  independent  registered  public accounting firm for
the year ending  September 30, 2006; and (iv) upon the transaction of such other
business as may properly come before the meeting,  in  accordance  with the best
judgment of the persons appointed as proxies. Any stockholder giving a proxy has
the power to revoke it at any time before it is exercised by (i) filing with the
secretary of the Company written notice thereof (Marian Bickerstaff, Senior Vice
President and Secretary,  Harleysville Savings Financial  Corporation,  271 Main
Street, Harleysville, Pennsylvania 19438); (ii) submitting a duly-executed proxy
bearing a later date;  or (iii)  appearing at the annual  meeting and giving the
secretary  notice of his or her intention to vote in person.  Proxies  solicited
hereby may be exercised only at the annual meeting and any  adjournment  thereof
and will not be used for any other meeting.

                                       2


          INFORMATION WITH RESPECT TO NOMINEES FOR DIRECTOR, DIRECTORS
                   WHOSE TERMS CONTINUE AND EXECUTIVE OFFICERS

Election of Directors

      The  articles of  incorporation  of the Company  provide that the board of
directors of the Company  shall be divided into three classes which are as equal
in number as possible,  and that the members of each class are to be elected for
a term of three years and until their successors are elected and qualified.  One
class of directors is to be elected  annually and stockholders are not permitted
to cumulate  their votes for the election of directors.  No nominee for director
is related to any other  director or executive  officer of the Company by blood,
marriage or adoption.

      Unless  otherwise  directed,   each  proxy  executed  and  returned  by  a
stockholder  will be voted for the election of the nominees for director  listed
below. If any person named as nominee should be unable or unwilling to stand for
election at the time of the annual  meeting,  the proxies will nominate and vote
for any replacement  nominee or nominees  recommended by the board of directors.
At this time, the board of directors  knows of no reason why any of the nominees
listed below may not be able to serve as a director if elected.

      The  following  tables  present  information  concerning  the nominees for
director and each director whose term continues,  including his or her tenure as
a director of the Company.




                Nominees for Director for a Three-Year Term Expiring in 2009

                                         Principal Occupation During             Director
       Name             Age                  the Past Five Years                 Since(1)
--------------------  -------  ------------------------------------------------  --------

                                                                          
David J. Friesen         62     Mr.  Friesen is a certified  public  accountant    1987
                                and  Director  of   Development  at  Penn  View
                                Christian    School   located   in   Souderton,
                                Pennsylvania.

George W. Meschter       53     Mr.  Meschter  is  the  President  of  Meschter    1981
                                Insurance   Group,   an   insurance
                                agency  located  in   Collegeville,
                                Pennsylvania.

James L. Rittenhouse     44     Mr.   Rittenhouse   is   a   certified   public    2005
                                accountant   and  a  shareholder  in  the  firm
                                Detweiler,  Hershey & Associates, P.C., located
                                in Souderton, Pennsylvania



            The Board of Directors Recommends a Vote FOR Election of
                           the Nominees for Director.

                                       3




                   Members of the Board of Directors Continuing in Office

                          Directors With Terms Expiring in 2007

                                         Principal Occupation During             Director
       Name             Age                  the Past Five Years                 Since(1)
--------------------  -------  ------------------------------------------------  --------
                                                                         

Sanford L. Alderfer     53      Mr.   Alderfer  is   President   of  Alderfer      2001
                                Auction   Company,   located   in   Hatfield,
                                Pennsylvania.

Mark R. Cummins         49      Mr.  Cummins  is  Executive  Vice  President,
                                Chief  Investment  Officer and  Treasurer  of      1995
                                Harleysville  Insurance  Companies located in
                                Harleysville, Pennsylvania.

Ronald B. Geib          51      Mr.  Geib has  served  as the  President  and      2001
                                Chief  Operating  Officer of the  Company and
                                the  Bank  since   November  2002.  Mr.  Geib
                                previously served as the Company's  Executive
                                Vice  President and Chief  Operating  Officer
                                from 1999 to November  2002 and as the Bank's
                                Executive Vice President and Chief  Operating
                                Officer  from   September  1999  to  November
                                2002.  Mr. Geib  served as the Bank's  Senior
                                Vice   President,    Treasurer,   and   Chief
                                Financial  Officer  from  1980 to  1999.  Mr.
                                Geib joined the Bank in 1976.


                           Directors With Terms Expiring in 2008

                                         Principal Occupation During             Director
       Name             Age                  the Past Five Years                 Since(1)
--------------------  -------  ------------------------------------------------  --------
                                                                         

Philip A. Clemens        56    Mr.  Clemens is Chairman and Chief  Executive       1987
                               Officer of the Clemens Family Corporation,  a
                               meat processing  company located in Hatfield,
                               Pennsylvania.

Edward J. Molnar         65    Mr.   Molnar  has  served  as  the  Company's       1968
                               Chairman and Chief  Executive  Officer  since
                               February  2000 and  President  from  February
                               2000  until  November  2002.  Mr.  Molnar has
                               also  served as the  Bank's  Chief  Executive
                               Officer  since 1967 and the Bank's  President
                               from  1976  to  November   2002.  Mr.  Molnar
                               joined the Bank in 1967.

Charlotte A. Hunsberger  37    Ms.  Hunsberger  is a partner in the law firm       2005
                               of  Bricker,   Landis  &   Hunsberger,   LLP,
                               located in Souderton, Pennsylvania.


---------------
      (1) Includes service as a director of the Bank.

                                       4


Stockholder Nominations

      Article III, Section 3.12 of the Company's bylaws governs  nominations for
election to the board and requires all such  nominations,  other than those made
by the board, to be made at a meeting of stockholders called for the election of
directors, and only by a stockholder who has complied with the notice provisions
in that section.  Stockholder nominations must be made pursuant to timely notice
in writing to the secretary of the Company. To be timely, a stockholder's notice
must be delivered to, or mailed and received at, the principal executive offices
of the Company  not later than (i) with  respect to an election to be held at an
annual meeting of  stockholders,  90 days prior to the  anniversary  date of the
mailing of proxy materials by the Company for the immediately  preceding  annual
meeting, and (ii) with respect to an election to be held at a special meeting of
stockholders  for the election of directors,  the close of business on the tenth
day  following  the date on  which  notice  of such  meeting  is first  given to
stockholders.

      Each written notice of a stockholder  nomination  shall set forth: (a) the
name and address of the  stockholder  who intends to make the  nomination and of
the person or persons to be nominated; (b) a representation that the stockholder
is a holder of record of stock of the Company  entitled to vote at such  meeting
and  intends  to appear in person or by proxy at the  meeting  to  nominate  the
person or persons specified in the notice; (c) a description of all arrangements
or understandings  between the stockholder and each nominee and any other person
or persons  (naming such person or persons)  pursuant to which the nomination or
nominations  are to be made  by the  stockholder;  (d)  such  other  information
regarding each nominee  proposed by such  stockholder as would be required to be
included  in a  proxy  statement  filed  pursuant  to  the  proxy  rules  of the
Securities and Exchange Commission; and (e) the consent of each nominee to serve
as a director of the Company if so elected. The presiding officer of the meeting
may refuse to  acknowledge  the  nomination of any person not made in compliance
with the foregoing procedures.  The Company did not receive any nominations from
stockholders for the annual meeting.

The Board of Directors and Its Committees

      Regular meetings of the board of directors of the Company and the Bank are
typically held on a monthly basis and special meetings of the board of directors
are held from  time-to-time  as needed.  There were 13  meetings of the board of
directors of the Company held during  fiscal 2005.  No director  attended  fewer
than 75% of the  aggregate  of the  total  number  of  meetings  of the board of
directors  and the total number of meetings of  committees of the board on which
the director served during the year.

      The board of directors of the Company has established  various committees,
including  Audit,  Human  Resources  and  Corporate  Governance  and  Nominating
Committees.

      The Human  Resources  Committee,  which met four times during fiscal 2005,
reviews the Company's  compensation  programs and recommends salary and benefits
for the Company's employees.  The members of the committee are currently Messrs.
Alderfer, Clemens and Meschter.

      The Corporate Governance and Nominating  Committee,  which met three times
during  fiscal 2005 with respect to  nominations  for  directors  for the annual
meeting, advises the board of directors with respect to nominations of directors
and  recommends  candidates  to the board of directors as nominees for election,
reviews  existing  corporate  governance  documents  and  establishes  corporate
governance  principles  for  the  Company,   reviews  nominations  for  director
submitted by  stockholders  pursuant to the Company's  bylaws and identifies and
recommends  to the board the  selection  of  qualified  individuals  to serve as
officers of the Company.  The members of the Corporate Governance and Nominating
Committee are Messrs. Friesen,  Meschter and Rittenhouse.  Each of these persons
is independent  within the meaning of the rules of the Nasdaq Stock Market.  The
Corporate  Governance and Nominating  Committee  operates  pursuant to a written
charter.

      The Nominating and Corporate Governance Committee considers candidates for
director suggested by its members and other directors, as well as management and
stockholders. The Corporate Governance and Nominating Committee also may solicit
prospective  nominees identified by it. A stockholder who desires to recommend a
prospective  nominee  for the  board  should  submit  in  writing  the  name and
qualifications,  including place of principal residence and place of employment,
of such persons to the Corporate  Governance and  Nominating  Committee no later
than  July  31st of any year.  Submissions  shall be made sent to the  Corporate
Governance and Nominating Committee, Harleysville Savings Financial Corporation,
Corporate  Secretary,  271 Main Street,  Harleysville,  Pennsylvania  19438.

                                       5


The Corporate  Governance  and Nominating  Committee  also considers  whether to
nominate  any  person  nominated  pursuant  to the  provision  of the  Company's
articles  of  incorporation  relating  to  stockholder  nominations,   which  is
described above under "-Stockholder  Nominations." The Corporate  Governance and
Nominating  Committee  has the  authority and ability to retain a search firm to
identify or evaluate potential nominees if it so desires.

      The charter of the Corporate  Governance  and  Nominating  Committee  sets
forth certain criteria the committee may consider when recommending  individuals
for nomination as director including:  (a) ensuring that the board of directors,
as a whole,  is diverse and  consists of  individuals  with various and relevant
career experience, relevant technical skills, industry knowledge and experience,
financial  expertise  (including  expertise  that could  qualify a director as a
"financial  expert," as that term is defined by the rules of the SEC),  local or
community ties and (b) minimum individual qualifications,  including strength of
character,  mature  judgment,   familiarity  with  our  business  and  industry,
independence of thought and an ability to work  collegially.  The committee also
may consider the extent to which the candidate  would fill a present need on the
board of directors.

The charter of the Corporate  Governance and Nominating  Committee also provides
that a director should have:

      o     a solid understanding of general management best practices and their
            application;

      o     a history of making good business decisions;

      o     the ability to read a balance  sheet,  income  statement,  cash flow
            statement  and  understand  the use of  financial  ratios  and other
            indicators for evaluating Company performance;

      o     the  ability  and  the  time  to  perform  during  periods  of  both
            short-term and prolonged crises;

      o     an understanding of what it takes to attract,  motivate and energize
            a high-performance leadership team;

      o     an understanding of the importance of the strategic planning process
            in creating a competitive advantage through strategy;

      o     a good reputation for high ethical  standards and integrity in their
            personal and professional dealings;

      o     mature   confidence  and  value  board  and  team  performance  over
            individual performance;  respects others, is open to the opinions of
            others,  has good listening skills, is confident enough to ask tough
            questions, and can communicate persuasively;

      o     a history of high performance standards as reflected in the person's
            history of achievements;

      o     high  intelligence,  exhibit wisdom and will be expected to exercise
            prudence  and  care  in  carrying  out the  responsibilities  of the
            position; and

      o     no existing or potential conflict of interest situation.

In addition, a director must be:

      o     a citizen of the United  States of America and shall have his or her
            primary  residence and place of employment  within the Bank's market
            area;

      o     a person who has a reputation  for being  trusted with  confidential
            information; and

      o     a person  who  will  faithfully  attend  board  meetings,  committee
            meetings and the annual  meeting of the  shareholders  and takes the
            time to prepare for meaningful discussion.

      Once the Corporate  Governance and  Nominating  Committee has identified a
prospective nominee, the committee makes an initial  determination as to whether
to conduct a full  evaluation of the candidate.  This initial

                                       6


determination is based on whatever information is provided to the committee with
the recommendation of the prospective candidate,  as well as the committee's own
knowledge of the prospective  candidate,  which may be supplemented by inquiries
to the person making the recommendation or others.

      The Audit  Committee  reviews  the  records  and affairs of the Company to
determine its financial  condition,  reviews with  management  and the Company's
independent  registered  public accounting firm the systems of internal control,
monitors  the  Company's  adherence in  accounting  and  financial  reporting to
generally accepted accounting principles,  and performs such other duties deemed
appropriate  by the board of  directors.  The Audit  Committee  met six times in
fiscal 2005. Messrs.  Cummins and Friesen and Ms. Hunsberger served on the Audit
Committee in fiscal 2005.  The members the Audit  Committee are  independent  as
defined in the listing standards of the Nasdaq Stock Market.

      The board of directors has  determined  that Messrs.  Friesen and Cummins,
members of the Audit Committee,  meet the  requirements  recently adopted by the
Securities  and Exchange  Commission  for  qualification  as an audit  committee
financial expert. An audit committee financial expert is defined as a person who
has  the  following  attributes:  (i) an  understanding  of  generally  accepted
accounting principles and financial  statements;  (ii) the ability to assess the
general  application  of such  principles in connection  with the accounting for
estimates,   accruals  and  reserves;  (iii)  experience  preparing,   auditing,
analyzing or evaluating financial statements that present a breadth and level of
complexity or accounting issues that are generally comparable to the breadth and
complexity  of  issues  that can  reasonably  be  expected  to be  raised by the
registrant's  financial  statements,  or experience actively  supervising one or
more  persons  engaged in such  activities;  (iv) an  understanding  of internal
controls and procedures for financial  reporting;  and (v) an  understanding  of
audit committee functions.

      The identification of a person as an audit committee financial expert does
not impose on such person any duties,  obligations or liability that are greater
than those that are  imposed on such  person as a member of the Audit  Committee
and the board of directors in the absence of such identification.  Moreover, the
identification  of a person as an audit committee  financial expert for purposes
of the regulations of the Securities and Exchange Commission does not affect the
duties,  obligations or liability of any other member of the Audit  Committee or
the board of  directors.  Finally,  a person  who is  determined  to be an audit
committee  financial  expert  will not be deemed an  "expert"  for  purposes  of
Section 11 of the Securities Act of 1933.

Relationship with Independent Registered Public Accounting Firm

      The Audit Committee of the board of directors  appointed Deloitte & Touche
LLP as the independent  registered public accounting firm to audit the Company's
consolidated  financial  statements for the year ending  September 30, 2006. The
Audit Committee  considered the compatibility of the non-audit services provided
to the Company by Deloitte & Touche LLP in fiscal  2005  described  below on the
independence of Deloitte & Touche LLP from the Company in evaluating  whether to
appoint Deloitte & Touche LLP to perform the audit of the Company's consolidated
financial statements for the year ending September 30, 2006.

      The following table sets forth the aggregate fees paid by us to Deloitte &
Touche  LLP for  professional  services  rendered  by  Deloitte  & Touche LLP in
connection with the audit of the Company's consolidated financial statements for
fiscal  2005 and 2004,  as well as the fees paid by us to  Deloitte & Touche LLP
for  audit-related  services,  tax services and all other  services  rendered by
Deloitte & Touche LLP to us during fiscal 2005 and 2004.

                                                 Fiscal Year Ended September 30,
                                                 -------------------------------
                                                      2005             2004
                                                 --------------   --------------
Audit fees (1) ................................     $165,000         $125,000
Audit-related fees ............................        2,400               --
Tax fees (2) ..................................           --           19,775
All other fees ................................           --               --
                                                    --------         --------

    Total .....................................     $167,400         $144,775
                                                    ========         ========

---------------
(1)   Audit fees consist of fees  incurred in  connection  with the audit of our
      annual financial statements, reporting on management's assertion regarding
      the  effectiveness  of internal  controls in  accordance  with FDICIA when
      required,  the review of the interim financial  statements included in our
      quarterly  reports  filed with the SEC and the  issuance of  consents  and
      assistance with, and review of, documents filed with the SEC.
(2)   Tax fees consist of fees  incurred in connection  with tax  planning,  tax
      compliance and tax consulting services.

                                       7


      The Audit Committee  selects the Company's  independent  registered public
accounting  firm and  pre-approves  all audit  services  to be  provided  by the
independent  registered  public  accounting  firm  to  the  Company.  The  Audit
Committee also reviews and  pre-approves  all  audit-related,  tax and all other
services  rendered  by our  independent  registered  public  accounting  firm in
accordance  with the audit  committee's  charter and policy on  pre-approval  of
audit-related,  tax and other  services.  In its  review of these  services  and
related fees and terms, the audit committee  considers,  among other things, the
possible effect of the  performance of such services on the  independence of our
independent registered public accounting firm. Pursuant to its policy, the Audit
Committee  pre-approves certain audit-related  services and certain tax services
which are  specifically  described by the Audit Committee on an annual basis and
separately approves other individual engagements as necessary.  The pre-approval
requirements  do not apply to certain  services if: (i) the aggregate  amount of
such services provided to the Company  constitutes not more than five percent of
the total amount of revenues paid by the Company to its  independent  registered
public accounting firm during the year in which the services are provided;  (ii)
such services were not  recognized by the Company at the time of the  engagement
to be other  services;  and (iii)  such  services  are  promptly  brought to the
attention  of the  committee  and  approved by the  committee  or by one or more
members of the  committee  to whom  authority to grant such  approvals  has been
delegated by the committee  prior to the completion of the audit.  The committee
may delegate to one or more designated members of the committee the authority to
grant required  pre-approvals.  The decisions of any member to whom authority is
delegated to pre-approve an activity shall be presented to the full committee at
its next scheduled meeting.

      During the year ended  September 30, 2005, each new engagement of Deloitte
& Touche LLP was approved in advance by the Audit  Committee,  and none of those
engagements  made use of the de minimis  exception to pre-approval  contained in
the SEC's rules for auditor independence.

Report of the Audit Committee

      The Audit  Committee  has reviewed  and  discussed  the audited  financial
statements  with  management.   The  Audit  Committee  has  discussed  with  the
independent  registered  public  accounting  firm  the  matters  required  to be
discussed by Statement on Auditing  Standards No. 61  "Communication  with Audit
Committees".  The Audit  Committee has received the written  disclosures and the
letter  from the  independent  registered  public  accounting  firm  required by
Independence  Standards  Board  Standard  No.  1,  and has  discussed  with  the
independent registered public accounting firm, the independent registered public
accounting firm's independence.  Based on the review and discussions referred to
above in this report, the Audit Committee  recommended to the board of directors
that the audited financial statements be included in the Company's Annual Report
on Form  10-K  for the  year  ended  September  30,  2005  for  filing  with the
Securities and Exchange Commission.

                                                   Mark R. Cummins
                                                   David J. Friesen
                                                   Charlotte A. Hunsberger

                                       8


                    Executive Officers Who Are Not Directors

      The  following  table sets forth certain  information  with respect to the
executive  officers  of the  Company  and the  Bank  who are  not  directors  or
nominees.



                                      Position(s) with the Company and Principal Occupation
       Name             Age                      During the Past Five Years
------------------   ---------   ----------------------------------------------------------
                           
Marian Bickerstaff      55       Mrs.  Bickerstaff  has served as the  Company's  Secretary
                                 since January 2001,  the Company's  Senior Vice  President
                                 since  February  2000,  the Bank's  Senior Vice  President
                                 since  September  1999  and as the  Bank's  Chief  Lending
                                 Officer since 1985.  Mrs.  Bickerstaff  was Vice President
                                 of the Bank from  1985 to 1999.  Mrs.  Bickerstaff  joined
                                 the Bank in 1975.

Brendan J. McGill       37       Mr.  McGill  has  served  as  the  Company's  Senior  Vice
                                 President,  Treasurer  and Chief  Financial  Officer since
                                 February  2000 and  joined the Bank in  September  1999 as
                                 Senior  Vice  President,   Chief  Financial   Officer  and
                                 Treasurer.  Prior thereto,  Mr. McGill was an auditor with
                                 the accounting firm of Deloitte & Touche,  specializing in
                                 financial institutions.


Section 16(a) Beneficial Ownership Reporting Compliance

      Section 16(a) of the Securities Exchange Act of 1934, as amended, requires
the Company's  executive  officers and directors,  and persons who own more than
10% of the Common Stock to file  reports of  ownership  and changes in ownership
with the  Securities  and  Exchange  Commission  and the  Nasdaq  Stock  Market.
Officers, directors and greater than 10% stockholders are required by regulation
to furnish the Company  with  copies of all Section  16(a) forms they file.  The
Company  knows of no  person  who owns 10% or more of the  common  stock.  Based
solely on review of the  copies of such  forms  furnished  to the  Company,  the
Company  believes  that during the year ended  September  30, 2005,  all Section
16(a) filing  requirements  applicable to its  executive  officers and directors
were met.

                                       9


                      BENEFICIAL OWNERSHIP OF COMMON STOCK
                   BY CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

         The following  table sets forth the beneficial  ownership of the common
stock as of the record date, and certain other  information  with respect to (i)
the only  persons or  entities,  including  any  "group" as that term is used in
Section  13(d)(3) of the Exchange  Act, who or which was known to the Company to
be the  beneficial  owner of more than 5% of the issued and  outstanding  common
stock on the record  date,  (ii) each  director  and nominee for director of the
Company,  (iii) certain named  executive  officers of the Company,  and (iv) all
directors,  nominees  for director  and  executive  officers of the Company as a
group.

                                         Amount and Nature
     Name of Beneficial                    of Beneficial
     Owner or Number of                   Ownership as of          Percent of
      Persons in Group                 December 2, 2005(1)(2)     Common Stock
      ----------------                 ----------------------     ------------

Harleysville Savings Financial              348,623 (3)                8.9%
  Corporation Employee Stock
  Ownership Pension Plan
  271 Main Street
  Harleysville, Pennsylvania 19438

First Manhattan Company                     252,188 (4)                6.5
  437 Madison Avenue
  New York, New York 10022

Directors:
  Sanford L. Alderfer                        12,517 (5)(6)               *
  Philip A. Clemens                          41,133 (6)(7)             1.1
  Mark R. Cummins                           129,164 (8)                3.3
  David J. Friesen                           60,609 (9)                1.6
  Ronald B. Geib                            111,887 (10)               2.9
  Charlotte A. Hunsberger                     1,404                      *
  George W. Meschter                         54,438 (6)(11)            1.4
  Edward J. Molnar                          192,151 (12)               4.9
  James L. Rittenhouse                        1,410 (13)                 *

Named Executive Officers:
  Marian Bickerstaff                        129,579 (14)               3.3
  Brendan J. McGill                          32,282 (15)                 *

All directors and executive                 766,584 (16)              19.3
  officers as a group (11 persons)

----------------
*Less than 1% of the outstanding common stock.

(1)   Based upon  filings  made  pursuant to the  Exchange  Act and  information
      furnished by the respective  individuals.  Under  regulations  promulgated
      pursuant  to the  Exchange  Act,  shares of common  stock are deemed to be
      beneficially  owned by a person if he or she directly or indirectly has or
      shares (i) voting power, which includes the power to vote or to direct the
      voting of the shares, or (ii) investment  power,  which includes the power
      to dispose or to direct the  disposition of the shares.  Unless  otherwise
      indicated,  the named  beneficial  owner has sole  voting and  dispositive
      power with respect to the shares.

(2)   Under  applicable  regulations,  a person  is  deemed  to have  beneficial
      ownership  of any shares of common  stock which may be acquired  within 60
      days of the record date  pursuant to the  exercise  of  outstanding  stock
      options.  Shares of common  stock which are  subject to stock  options are
      deemed to be outstanding for the purpose of

                                       10


      computing the percentage of outstanding  common stock owned by such person
      or group but not  deemed  outstanding  for the  purpose of  computing  the
      percentage of common stock owned by any other person or group.

(3)   Includes  343,619 shares held in the Company's  Employee  Stock  Ownership
      Pension  Plan  ("ESOP")  for the account of  employees  who may direct the
      voting  of  such  shares,  and  5,004  shares  which  are  unallocated  to
      participants in the plan.

(4)   Pursuant to filings under the Exchange Act,  includes 245,521 shares which
      First Manhattan  Company has sole voting and  dispositive  power and 6,666
      shares which it has shared dispositive and voting power.

(5)   Includes  2,658 shares held jointly with Mr.  Alderfer's  wife,  and 7,776
      shares held in the Sanford Alderfer  Auction Company,  Inc. Profit Sharing
      Plan,  which Mr.  Alderfer is a trustee.  Also includes 2,083 shares which
      may be acquired within 60 days of the record date pursuant to vested stock
      options.

(6)   Does not include the shares held in the ESOP as to which Messrs. Alderfer,
      Clemens and Meschter serve as trustees and disclaim beneficial ownership.

(7)   Includes  8,414 shares held by Mr.  Clemens' wife and 8,394 shares held by
      Mr. Clemens' daughters.

(8)   Includes  3,333  shares held jointly  with Mr.  Cummins'  wife and 123,748
      shares owned by the Harleysville  Insurance Companies of which Mr. Cummins
      is the Executive Vice President,  Chief Investment  Officer and Treasurer,
      and as  such,  Mr.  Cummins  has  the  power  to  direct  the  voting  and
      disposition of these shares. Mr. Cummins disclaims beneficial ownership of
      these 123,748  shares.  Also  includes  2,083 shares which may be acquired
      within 60 days of the record date pursuant to vested stock options.

(9)   Includes 25,615 shares held jointly with Mr.  Friesen's wife, 6,940 shares
      held solely by Mr.  Friesen's  wife and 3,748 shares which may be acquired
      within 60 days of the record date pursuant to vested stock options.

(10)  Includes 67,407 shares held by Mr. Geib under the ESOP,  1,783 shares held
      by Mr. Geib's  children and 20,499 shares which may be acquired  within 60
      days of the record date pursuant to vested stock options.

(11)  Includes  11,922  shares  owned by Meschter  Insurance  Group of which Mr.
      Meschter is President,  7,640 shares held in a trust which Mr. Meschter is
      trustee,  1,382 shares held by Mr.  Meschter's  son and 2,915 shares which
      may be acquired within 60 days of the record date pursuant to vested stock
      options.

(12)  Includes  105,143  shares held by Mr.  Molnar under the ESOP,  79,675 held
      jointly  with Mr.  Molnar's  wife and 7,333  shares  which may be acquired
      within 60 days of the record date pursuant to vested stock options.

(13)  Includes 391 shares held by Mr. Rittenhouse's children.

(14)  Includes  56,700 shares held by Mrs.  Bickerstaff  under the ESOP,  23,585
      shares held jointly with Mrs.  Bickerstaff's husband, 6,117 shares held by
      Mrs.  Bickerstaff's husband and 15,833 shares which may be acquired within
      60 days of the record date pursuant to vested stock options.

(15)  Includes  1,032 shares held by Mr. McGill under the ESOP,  917 shares held
      by Mr.  McGill's  wife and 27,083  shares which may be acquired  within 60
      days of the record date pursuant to vested stock options.

(16)  Includes  81,577  shares  subject to  outstanding  stock options which are
      exercisable  within 60 days of the record date and 230,282  shares held in
      the ESOP for the account of all  executive  officers  and  directors  as a
      group.

                                       11


                             MANAGEMENT COMPENSATION

Summary Compensation Table

      The following table sets forth a summary of certain information concerning
the  compensation  awarded to or paid by the Company  and the Bank for  services
rendered in all  capacities  during the past three years to the Chief  Executive
Officer  and  the  only  other  executive   officers  of  the  Company  and  its
subsidiaries whose total  compensation  during the year ended September 30, 2005
exceeded $100,000.



                                                                      Long Term
                                            Annual Compensation      Compensation
                                           ---------------------   ----------------
          Name and                                                 Stock                All Other
    Principal Position            Year      Salary      Bonus(1)   Grants   Options  Compensation(2)
----------------------------      ----     --------     --------   ------   -------  ---------------
                                                                       
Edward J. Molnar                  2005     $230,450     $44,482     $ --     7,333       $31,029
  Chairman and Chief              2004      224,500      46,440       --     7,333        29,939
  Executive Officer               2003      210,454      44,409       --     7,333        28,803


Ronald B. Geib                    2005      167,500      32,331       --     5,333        26,975
  President and Chief             2004      160,395      33,179       --     5,333        24,520
  Operating Officer               2003      145,837      30,773       --     5,000        22,938


Marian Bickerstaff                2005      121,650      23,481       --     4,000        10,704
  Senior Vice President           2004      118,489      24,510       --     4,000         9,907
  and Corporate Secretary         2003      111,061      23,435       --     4,000         9,757


Brendan J. McGill                 2005      120,525      23,264       --     4,000        10,401
  Senior Vice President           2004      112,852      23,344       --     4,000         9,052
  and Chief Financial Officer     2003      101,542      21,427       --     3,667         8,712



---------------
(1)   Bonus is determined  pursuant to the Company's  Profit  Sharing  Incentive
      Plan.
(2)   In fiscal 2005, represents $12,300,  $9,600, $7,056 and $6,786 contributed
      by the Company pursuant to the ESOP to the accounts of Messrs.  Molnar and
      Geib,  Mrs.  Bickerstaff  and Mr. McGill,  respectively,  $6,379,  $5,025,
      $3,648  and  $3,615  contributed  by the  Company  under the  Harleysville
      Savings' 401(k) Plan pursuant to the company match of contributions to the
      accounts of Messrs.  Molnar and Geib,  Mrs.  Bickerstaff  and Mr.  McGill,
      respectively, and the payment of $12,350 and $12,350 in directors' fees to
      Messrs. Molnar and Geib, respectively.

Director's Fees

      Directors of the Bank received a fee of $325 per month, plus $650 for each
regular board meeting  attended during fiscal 2005.  Directors of the Bank, with
the exception of Chief  Executive  Officer Molnar and President  Geib,  received
$290 and the chairman of each committee received $580 for each committee meeting
attended  during fiscal 2005. In addition,  the chairman of the Audit  Committee
received  $870 and each  member of the Audit  Committee  received  $580 for each
meeting attended in fiscal 2005.

                                       12


Stock Options

      The following table sets forth certain information  concerning  individual
grants of stock  options  pursuant to the  Company's  stock  option plans to the
named executive officers during the year ended September 30, 2005.



                                Individual Grants
--------------------------------------------------------------------------
                                                                             Potential Realizable
                                                                                  Value at
                                                                             Assumed Annual Rates
                                                                               of Stock Price
                                   % of Total                                   Appreciation
                                    Options                                  for Option Term(4)
                      Options     Granted to     Exercise                    --------------------
      Name           Granted(1)   Employees(2)   Price(3)  Expiration Date      5%          10%
-------------------  ----------   ------------   --------  ---------------   -------     --------
                                                                       
Edward J. Molnar       7,333         19.8%        $17.79   January 1, 2015   $82,056     $207,890

Ronald B. Geib         5,333         14.4          17.79   January 1, 2015    59,676      151,190

Marian Bickerstaff     4,000         10.8          17.79   January 1, 2015    44,760      113,400

Brendan J. McGill      4,000         10.8          17.79   January 1, 2015    44,760      113,400



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

(1)   The  options  vest and  become  exercisable  in one year  from the date of
      grant.
(2)   Percentage  of options to purchase  common stock  granted to all employees
      during fiscal 2005
(3)   The  exercise  price was based on the market  price of the common stock on
      the date of grant.
(4)   Assumes  compounded  rates of return for the remaining life of the options
      and future stock prices of $28.98 and $46.14 at compounded rates of return
      of 5% and 10%, respectively.

      The following table sets forth certain information concerning exercises of
stock options by the named  executive  officers  during the year ended September
30, 2005 and stock options held at September 30, 2005.



                 AGGREGATED OPTION EXERCISES IN LAST FISCAL YEAR AND YEAR END OPTION VALUES

                                                                                            Value of
                                                             Number of                     Unexercised
                                                            Unexercised                     Options at
                            Shares                      Options at Year End                 Year End(1)
                         Acquired on      Value     ----------------------------    ----------------------------
        Name               Exercise     Realized    Exercisable    Unexercisable    Exercisable    Unexercisable
---------------------    -----------    --------    -----------    -------------    -----------    -------------
                                                                                      
Edward J. Molnar            30,199      $281,516            0          7,333          $      0          $0
Ronald B. Geib               8,853       117,733       15,166          5,333            56,212           0
Marian Bickerstaff           5,872        71,611       11,833          4,000           111,302           0
Brendan J. McGill               --            --       28,083          4,000           135,393           0



---------------------
(1)   Based on an assumed  market  price of $17.15 per share of common  stock at
      September 30, 2005.

Equity Compensation Plan Information

      The  following  table  sets  forth  certain  information  for  all  equity
compensation  plans  and  individual  compensation  arrangements  (whether  with
employees or  non-employees,  such as directors),  in effect as of September 30,
2005.



                                 Number of Shares to be
                                issued upon the Exercise   Weighted-Average      Number of Shares Remaining Available
                                 of Outstanding Options,   Exercise Price of    for Future Issuance (Excluding Shares
       Plan Category             Warrants and Rights(1)   Outstanding Options     Reflected in the First Column)(2)
-----------------------------    ----------------------   -------------------   -------------------------------------
                                                                                      
Equity compensation plans
   approved by security holders         169,033                 $13.23                         54,859
Equity compensation plans not
   approved by security holders             --                      --                            --
                                        -------                 ------                        ------
     Total                              169,033                 $13.23                        54,859
                                        =======                 ======                        ======


-----------
(1)   Does not take into account  purchase  rights  accruing under the Company's
      1995 Employee Stock Purchase Plan,  which was approved by stockholders and
      provides for up to 87,281  shares to be issued.  Under the Employee  Stock
      Purchase Plan, each eligible  employee may purchase shares of common stock
      at semi-annual  intervals each year at a purchase price  determined by the
      committee  of the board of directors  which  administers  the plan,  which
      shall not be less than the lesser of (i) 85% of the fair market value of a
      share  of  common  stock  on the  first  business  day  of the  applicable
      semi-annual  offering  period  or (ii) 85% of the fair  market  value of a
      share of common stock on the last business day of such offering period. In
      no event may the amount of common stock  purchased by a participant in the
      Employee Stock Purchase Plan in a calendar year exceed  $25,000,  measured
      as of the time an option under the plan is granted.
(2)   Includes  shares  available for future  issuance  under the Employee Stock
      Purchase  Plan. As of September 30, 2005, an aggregate of 53,583 shares of
      common stock were available for issuance under this plan.

                                       13


Human Resource Committee

      The  Human  Resource  Committee  of  the  board  of  directors  determines
executive  compensation.  During fiscal 2005,  the members of the committee were
Messrs. Clemens,  Alderfer and Meschter. No member of the committee is a current
or former  officer or  employee  of the  Company or the Bank.  The report of the
committee with respect to compensation  for the Chief Executive  Officer and all
other executive officers is set forth below.

Report of the Human Resource Committee

      The Human Resource Committee reviews and approves the annual  compensation
of the  Company's  executive  officers and other key  management  personnel.  In
addition,  the Human Resource Committee  establishes policies and guidelines for
other benefit plans including the award of stock options.

      The members of the Human  Resource  Committee  recognize  that the Company
must  attract,  retain and  motivate  the best  people to achieve  its  business
objectives. To do so, it must compensate its executives fairly and competitively
in the market in which it competes.  The  competitive  market for  executives is
primarily financial institutions of a similar asset size. The principal resource
used for peer group  comparisons  is the 2005  Compensation  Survey  compiled by
America's Community Bankers.

      The Human Resource  Committee has established three primary components for
determining overall executive  compensation:  base salary  compensation,  annual
incentive  compensation,  and long-term incentive  compensation.  Components are
measured by both individual performance evaluations and group performance.

Base Salary Compensation

      The Human Resources Committee  establishes base salaries for executives of
Harleysville Savings by determining that job levels are properly established for
comparable job  responsibilities.  The principal  resource used for establishing
appropriate job levels within the Company's Salary Administration Program is the
2005 Compensation  Survey compiled by America's  Community  Bankers,  a national
banking  trade  organization,  which  represents  almost two thousand  financial
institutions  throughout  the  United  States.   Subjective  annual  performance
evaluations  are used to determine  the  appropriate  base salary level for each
executive  officer.  An independent Human Resource  Committee is responsible for
the performance evaluation of the Chief Executive Officer.

      The base  salary paid to the Chief  Executive  Officer in fiscal year 2005
was  $230,450  compared to $224,500 in fiscal year 2004.  Annual base salary for
the other  three  executive  officers of the Company are shown under the Summary
Compensation  Table.  The  increase  in base  salary  is  commensurate  with the
Company's  compensation   objectives  and  the  salary  structure  of  executive
compensation  is within  the  competitive  range  for the  industry  based  upon
comparison with financial institutions of similar size.

Annual Incentive Compensation

      The incentive portion of the executive compensation program is designed to
align itself with the interests of the  stockholders.  Prior to the beginning of
each fiscal year, the board of directors establishes formal objectives through a
Salary  Incentive  Bonus Plan.  The plan is designed to provide  cash  incentive
payments to the Bank's  officers and  employees  when the Bank  exceeds  certain
performance  criteria  including return on equity goals and meeting certain risk
management tests.

      The  average  bonus  earned  under  the  plan in  fiscal  2005 by the four
executive  officers at year-end,  including  the Chief  Executive  Officer,  was
19.30% of their base salaries. For the four executive officers,  payments ranged
from $23,264 to $44,482.

                                       14


Long-Term Incentives

      The Company maintains an incentive plan under which executive officers and
other  employees may receive grants of stock options to purchase common stock of
the Company.  The Human Resources  Committee  believes that stock ownership is a
significant  incentive  toward  building  stockholder  value  and  aligning  the
interests of employees with shareholders.  The exercise price of options granted
is the market value of the common stock on the date of grant.  The value of this
component  of  compensation  increases  as  the  common  stock  of  the  Company
appreciates in value.  The specific grants for certain named executive  officers
are reflected in the stock options table under Management Compensation.


                                                      Philip A. Clemens
                                                      Sanford L. Alderfer
                                                      George W. Meschter


                                       15


Performance Graph

      The following  graph  compares the yearly  cumulative  total return on the
Company's  common stock over the past five years with (i) the yearly  cumulative
total  return on the stocks  included in the Nasdaq  Stock Market Index and (ii)
the yearly  cumulative  total return on the stocks  included in the Nasdaq Banks
Index (all banks listed on the Nasdaq Stock Market).  The cumulative returns are
computed  assuming the  reinvestment  of dividends at the  frequency  with which
dividends were paid during the applicable years.

               Harleysville Savings Comparative Performance Graph

                                [GRAPH OMITTED]

Table of Cumulative Values

                                   2001      2002      2003      2004      2005
                                   ----      ----      ----      ----      ----
Harleysville Savings             $100.00   $145.28   $186.41   $205.22   $209.97
Nasdaq Market Index               100.00    105.18    176.31    187.30    213.75
Nasdaq Banks Index                100.00    240.39    299.48    353.54    388.62
Book Value Per Share                9.19     10.05     10.81     11.56     11.56
Market Value Per Share             10.14     12.07     15.83     17.25     17.15


                                       16


Employment Agreements

      The Bank has entered into  five-year  employment  agreements  with Messrs.
Edward J. Molnar and Ronald B. Geib and Mrs. Marian Bickerstaff.  The agreements
are  extended  automatically  each year to continue  for a five-year  term.  The
agreements  with  Messrs.  Molnar and Geib and Mrs.  Bickerstaff  provide  for a
current salary of $239,450, $167,500 and $121,650, respectively.

      The agreements are terminable by the Bank for "just cause" as defined,  at
any time or in certain events specified by federal  regulations.  The agreements
also provide for severance payments and other benefits, respectively: (i) in the
event of involuntary termination of employment in connection with any "change in
control"  of the  Bank,  as  defined,  or (ii) in  connection  with a  voluntary
termination  of  employment  where,  subsequent  to an  acquisition  of control,
officers  are  assigned  duties  inconsistent  with  their  positions,   duties,
responsibilities and status immediately prior to such change in control.

      "Just cause" is defined as termination  for personal  dishonesty,  willful
misconduct,  breach of fiduciary duty involving personal profit, conviction of a
felony,  willful  violation  of any law or  regulation  to be enforced by or the
FDIC,  or  the  Department  of  Banking  of  the  Commonwealth  of  Pennsylvania
("Department"),  willful violation of a final cease-and/or-desist order, willful
or  intentional  breach or  neglect by an  employee  of his  duties,  persistent
negligence or misconduct in the  performance of his duties or material breach of
any  provision  of  the  Agreement,  as  determined  by  a  court  of  competent
jurisdiction or a federal or state regulatory  agency having  jurisdiction  over
the Bank. No act, or failure to act, on an  employee's  part shall be considered
"willful"  unless  done,  or  omitted  to be done,  by him not in good faith and
without  reasonable  belief that his action or omission was in the best interest
of the Bank; provided that any act or omission to act on an employee's behalf in
reliance upon an opinion of counsel to the Bank or counsel to the employee shall
not be deemed to be  willful.  A "change in control" of the Bank is defined as a
change in  control of a nature  that  would be  required  to be  reported  under
federal  securities laws;  provided that, without  limitation,  such a change in
control shall be deemed to have occurred if (A) any "person," as defined,  other
than the Bank or any  "person"  who on the date in  question  is a  director  or
officer of the Bank, is or becomes the "beneficial owner," as defined,  directly
or  indirectly,  of  securities  of the  Bank  representing  25% or  more of the
combined voting power of the Bank's then outstanding  securities,  or (B) during
any  period  of  two  consecutive  years  during  the  term  of  the  agreement,
individuals  who at the  beginning  of  such  period  constitute  the  board  of
directors  of the Bank  cease for any reason to  constitute  at least a majority
thereof,  unless the  election  of each  director  who was not a director at the
beginning of such period has been approved in advance by directors  representing
at least  two-thirds of the directors  then in office who were  directors at the
beginning of the period.

      In the event of a  voluntary  or  involuntary  termination  pursuant  to a
change of control  of the Bank,  such  severance  payments  would  amount to the
aggregate of the product of an employee's average base salary over the five-year
taxable  period  preceding  the  taxable  year in which the date of  termination
occurs (or such lesser  amount of time if the employee has not been  employed by
the Bank for five years at the time of  termination)  multiplied  by 2.99.  Such
severance  payment  would  be made in a lump  sum on or  before  the  fifth  day
following  the  date of  termination,  provided,  however,  that if the lump sum
severance  payment  either alone or together with the other  payments  which the
employee has the right to receive would constitute an "excess parachute payment"
as defined in Section 280G of the Internal Revenue Code of 1986, as amended (the
"Code"),  such lump sum  severance  payment  is  required  to be  reduced to the
largest  amount as will result in no portion of the lump sum  severance  payment
being an "excess  parachute  payment."  If the  employment  of Edward J. Molnar,
Ronald B. Geib and Marian  Bickerstaff had been terminated on September 30, 2005
pursuant to a change in control of the Bank, as defined, Messrs. Molnar and Geib
and Mrs.  Bickerstaff  would have been  entitled to receive  severance  payments
amounting to approximately $691,580, $438,314 and $333,433, respectively.

      The  agreements  also provide that an employee  may  terminate  his or her
employment  following a change in control  for good  reason,  as defined,  which
includes  a failure by the Bank to comply  with any  material  provision  of the
agreement or the assignment of the employee subsequent to a change in control of
the Bank to duties  inconsistent  with his or her duties  prior to the change in
control.  In such case, the Bank is required to pay as severance to the employee
an  amount  equal  to the  product  of his or her  current  annual  base  salary
multiplied  by the  greater  of the  number  of years  remaining  in the term of
employment  or the number  2.99.  The  agreements  do not contain any  provision
restricting  the  right  to  compete  against  the  Bank  upon   termination  of
employment.  The board of directors  may, from time to time,  extend  employment
agreements to other senior executive officers.

                                       17


Profit Sharing Incentive Plan

      The Company  maintains a Profit Sharing  Incentive  Plan ("Profit  Sharing
Plan") which is designed to provide  cash  incentive  payments to the  Company's
officers and employees when the Company  exceeds certain  performance  criteria.
All of the Company's  employees  participate  in the Profit  Sharing  Plan.  The
Profit  Sharing Plan provides that the Company will make  allocations to a bonus
pool provided three performance criteria are satisfied: (1) the Company's return
on total  stockholders'  equity shall exceed an annualized rate of 10.75 percent
(the "Target  Return"),  (2) the Company's one year gap position under the asset
liability  management  policy may not exceed the  guidelines  established by the
board of directors,  and (3) the percentage of the Company's  loans which are 60
days or more  overdue may not exceed 1.5 percent of its total  assets.  If these
criteria are  satisfied,  a percentage of the Company's  profit in excess of the
Target  Return is allocated to a bonus pool.  The  percentage  of the  Company's
profit in excess of the  Target  Return  which is  allocated  to the bonus  pool
ranges from 90 percent of the first  fifteen basis points by which the Company's
profit exceeds the Target Return to five percent of any profit greater than 1.35
percent in excess of the Target Return.  Awards from the bonus pool are based on
each  participant's  base earnings as a percentage of the total base earnings of
all  participants,  and a weighing  factor which  recognizes  that the Company's
senior management,  middle management and other employees have varying levels of
responsibility  for the Company's  overall  performance.  Incentive  payments to
Messrs.  Molnar,  Geib and  McGill  and  Mrs.  Bickerstaff,  for the year  ended
September 30, 2005 were $44,482, $32,331, $23,264 and $23,481, respectively, and
are  reflected  in the Summary  Compensation  Table  above.  The total amount of
incentive  payments made to all employees of the Bank employees (100 people) who
received  payments  pursuant  to the  Profit  Sharing  Plan for the  year  ended
September 30, 2005, including payments to the Company's four executive officers,
was $269,136.

Employee Stock Ownership Pension Plan

      The board of directors of the Company and its stockholders have adopted an
Employee Stock  Ownership  Pension Plan  ("ESOP").  The trustees of the ESOP are
Messrs.  Clemens,  Meschter  and  Alderfer.  The  trustees  also  serve  as  the
administrators  of the  ESOP.  The  trustees  hold,  invest,  reinvest,  manage,
administer and  distribute  the assets of the ESOP for the exclusive  benefit of
participants,  retired  participants and their  beneficiaries in accordance with
the  terms  of the  ESOP  and  the  Employee  Stock  Ownership  Trust  ("Trust")
established  pursuant to the ESOP. All of the assets of the ESOP are held in the
Trust,  which  is  managed  by  the  trustees.   The  ESOP  is  subject  to  the
participation, vesting, fiduciary responsibility,  reporting, and disclosure and
claims  procedure  requirements  of ERISA.  All  officers  and  employees of the
Company who work 1,000 hours or more in a plan year,  who have  attained the age
of 21 and have completed 12 months of service may participate in the ESOP.

      In general,  the ESOP  requires the Company to  contribute to the Trust in
cash each year an amount  which is not less than the amount  required  to enable
the Trust to discharge its current obligations.  The Company may make additional
contributions in cash, shares of the common stock or other property, which shall
be valued at its fair market  value,  as the  Company's  board of directors  may
determine.

      Contributions  of the Company in cash and other cash received by the Trust
will be applied to pay any current  obligations  of the Trust  incurred  for the
purchase of common  stock,  or may be applied to purchase  additional  shares of
common  stock from current  stockholders  or from the  Company.  The  investment
policy  of the ESOP is to  invest  primarily  in  common  stock of the  Company;
however, the ESOP permits the investment of contributions to the ESOP into other
assets,  including  certificates  of deposit and  securities  issued by the U.S.
government or its agencies.

      The ESOP requires the Company to pay all costs of  administering  the ESOP
and any similar expenses of the trustees,  excluding  normal  brokerage  charges
which are included in the costs of stock  purchased.  All shares of common stock
which  are  allocated  to  participants'  stock  accounts  shall be voted by the
trustees in accordance with instructions from the participants.  All unallocated
shares of common stock held by the Trust or in a suspense account shall be voted
by the trustees.

      Participation in the ESOP terminates as of the anniversary date coinciding
with or next following a  participant's  death,  disability or retirement.  Upon
termination  of a  participant's  employment  for any reason  other than  death,
disability or retirement, or upon a break in service, the participant shall have
vested  rights in a portion of his or her stock and  investment  accounts  based
upon  the  participant's  years  of  credited  service  at his or  her  date  of
termination.  A participant is fully vested in his stock and investment accounts
after three years of plan participation.

                                       18


      Vested  benefits  under the ESOP will normally be  distributed in a single
distribution  as soon as possible  following  a  participant's  separation  from
service.  Distribution  of  benefits  under the ESOP may be made in cash or in a
combination of shares of common stock and cash.

      The Company's  contributions  to the ESOP are deductible by the Company to
the  extent  provided  by the Code and the ESOP will not be  subject  to federal
income  tax on its  income  and  gain.  A  participant  will  not  be  taxed  on
contributions  made by the Company or earnings  on such  contributions  until he
receives a distribution under the ESOP.

      During fiscal 2005,  the Company  contributed  $174,812 to the Trust which
was allocated to participants'  accounts according to the terms of the plan. The
amounts  allocated  to  executive  officers  under the ESOP in  fiscal  2005 are
included in the Summary Compensation Table above.

401(k) Plan

      The Company  maintains the  Harleysville  Savings  401(k) Plan, a deferred
salary savings plan. All officers and employees working 1,000 hours or more in a
plan  year,  who have  attained  the age of 21 and have  completed  12 months of
service,  may  participate  in the 401(k) Plan on an optional  basis.  Under the
plan, participants may defer a portion of their salary by payroll deduction. The
Company or its subsidiaries make a matching  contribution of 50% of the first 6%
of the  participant's  contribution.  All  contributions are invested via a plan
trust. The Company's matching contributions are vested at 100% after three years
of service.  All contributions are invested via a plan trust at the direction of
the participant among several options, including several different mutual funds.
Benefit   payments   normally  are  made  in  connection  with  a  participant's
retirement.  Under current  Internal  Revenue  Service  regulations,  the amount
contributed to the plan and the earnings on those  contributions are not subject
to Federal  income tax until they are withdrawn from the plan. The amount of the
matching  contributions  by the Company  under the 401(k) Plan to the  executive
officers in fiscal 2005 are included in the Summary Compensation Table above.

Employee Stock Purchase Plan

      The board of  directors of the Company and its  stockholders  have adopted
the 1995 Employee Stock Purchase Plan (the "Purchase  Plan"),  which is intended
as an incentive to  encourage  all eligible  employees of the Company to acquire
stock ownership in the Company through payroll deductions so that they may share
in its performance. The Company's stockholders approved adoption of the Purchase
Plan  at the  annual  meeting  held  in  January  1996.  The  Purchase  Plan  is
administered  and interpreted by the Human  Resources  Committee of the board of
directors.

      Pursuant to the Purchase  Plan,  shares of the Company's  common stock are
offered to employees of the Company in up to two offering  periods  during which
payroll  deductions  will be  accumulated  under the  Purchase  Plan  during any
calendar  year.  Any  employee  of the  Company  or any  parent  or  subsidiary,
including  officers  whether or not  directors  of the  Company,  is eligible to
enroll in the Purchase Plan by completing a payroll  deduction  form provided by
the Company.  Upon enrollment,  an employee shall elect to make contributions to
the Purchase Plan by payroll  deductions in an aggregate amount not less than 2%
nor more than 10% of such employee's total compensation.

      On the first business day of each offering  period,  the Company grants to
each eligible  employee who is then a participant in the Purchase Plan an option
to purchase on the last  business day of such period  shares of the common stock
at an option price  determined  by the  committee,  which shall not be less than
eighty-five  percent  (85%) of the  lesser of (a) the fair  market  value of the
shares on the first business day in an offering  period,  or (b) the fair market
value of the shares on the last business day of such offering period.

      The Company suspended participation in the Purchase Plan in March 2005 and
the plan is not currently active.

                                       19


Indebtedness of Management

      The Bank offers  certain loans to its  directors,  executive  officers and
employees.  It is the belief of management  that these loans do not involve more
than the normal risk of  collectibility.  These loans are made on  substantially
the same terms as those prevailing at the time for comparable  transactions with
nonaffiliated persons.  Directors,  executive officers and employees of the Bank
receive no discount from the market interest rate for loans made by the Bank. As
of September 30, 2005, three of the Company's  directors and executive  officers
had loans outstanding with a balance in excess of $60,000.

                  PROPOSAL TO ADOPT THE 2005 STOCK OPTION PLAN

General

      The board of  directors  has adopted  the 2005 Stock  Option Plan which is
designed to attract and retain  qualified  personnel in key  positions,  provide
officers  and key  employees  with a  proprietary  interest in the Company as an
incentive to  contribute  to the success of the Company and reward key employees
for  outstanding  performance.  The Option Plan is also  designed to attract and
retain  qualified  directors  for the Company.  The Option Plan provides for the
grant of incentive  stock options  intended to comply with the  requirements  of
Section  422 of the Code  ("incentive  stock  options"),  and  non-incentive  or
compensatory stock options (collectively "awards"). Awards will be available for
grant  to  officers,  key  employees  and  directors  of  the  Company  and  any
subsidiaries,  except that  non-employee  directors  will be eligible to receive
only awards of non-incentive stock options under the plan.

Description of the Option Plan

      The following description of the Option Plan is a summary of its terms and
is qualified in its entirety by reference to the Option Plan, a copy of which is
attached hereto as Appendix A.

      Administration.  The Option Plan will be administered and interpreted by a
committee  of the board of  directors  that is  comprised  solely of two or more
non-employee  directors.  The members of the committee will initially consist of
Messrs. Clemens, Alderfer and Meschter.

      Stock  Options.  Under the  Option  Plan,  the board of  directors  or the
committee  will  determine  which  officers,   key  employees  and  non-employee
directors  will be granted  options,  whether  such options will be incentive or
compensatory  options (in the case of options granted to employees),  the number
of shares  subject to each option,  the exercise  price of each option,  whether
such  options may be exercised  by  delivering  other shares of common stock and
when such options  become  exercisable.  The per share exercise price of a stock
option  shall be at least  equal to the fair  market  value of a share of common
stock on the date the option is granted.

      All options  granted to  participants  under the Option Plan shall  become
vested  and  exercisable  at the  rate,  and  subject  to such  limitations,  as
specified  by the  board of  directors  or the  committee  at the time of grant.
Notwithstanding   the   foregoing,   no  vesting  shall  occur  on  or  after  a
participant's  employment  or service  with the  Company is  terminated  for any
reason other than his death,  disability or retirement.  Unless the committee or
board of directors shall  specifically  state otherwise at the time an option is
granted, all options granted to participants shall become vested and exercisable
in full on the date an optionee  terminates  his  employment or service with the
Company or a subsidiary company because of his death,  disability or retirement.
In addition, all stock options will become vested and exercisable in full upon a
change in control of the Company, as defined in the Option Plan.

      Each stock option or portion  thereof shall be  exercisable at any time on
or after it vests and is  exercisable  until the  earlier of ten years after its
date of grant or three months after the date on which the employee's  employment
or  service  as a  non-employee  director  terminates,  unless  extended  by the
committee  or the  board of  directors  at the time of grant to a period  not to
exceed five years from such termination.  Unless stated otherwise at the time an
option is granted (i) if an employee  terminates his employment with the Company
as a result of  disability  or  retirement  without  having fully  exercised his
options,  the optionee  shall have one year  following  his  termination  due to
disability  or  retirement  to exercise  such  options,  and (ii) if an optionee
terminates  his  employment  or service  with the Company  following a change in
control of the Company without having fully exercised his options,  the optionee
shall  have the right to  exercise  such  options  during the  remainder  of the
original  ten year term of the option.  However,  failure to exercise  incentive
stock

                                       20


options  within three months after the date on which the  optionee's  employment
terminates  may  result in  adverse  tax  consequences  to the  optionee.  If an
optionee  dies while  serving  as an  employee  or a  non-employee  director  or
terminates  employment or service as a result of  disability  or retirement  and
dies without  having fully  exercised  his options,  the  optionee's  executors,
administrators,  legatees or  distributees of his estate shall have the right to
exercise such options during the one year period  following his death,  provided
no option will be exercisable more than ten years from the date it was granted.

      Stock options are  non-transferable  except by will or the laws of descent
and  distribution.   Notwithstanding  the  foregoing,   an  optionee  who  holds
non-qualified  options may transfer  such  options to his or her spouse,  lineal
ascendants,  lineal descendants,  or to a duly established trust for the benefit
or one or more of these  individuals.  Options so transferred  may thereafter be
transferred  only to the  optionee  who  originally  received the grant or to an
individual or trust to whom the optionee  could have initially  transferred  the
option.  Options which are so transferred shall be exercisable by the transferee
according to the same terms and conditions as applied to the optionee.

      Payment  for shares  purchased  upon the  exercise  of options may be made
either  in cash,  by  certified  or  cashier's  check or,  if  permitted  by the
committee or the board, by delivering  shares of common stock (including  shares
acquired  pursuant to the  exercise of an option) with a fair market value equal
to the total option  price,  by  withholding  some of the shares of common stock
which are being purchased upon exercise of an option,  or any combination of the
foregoing.  To the extent an optionee  already owns shares of common stock prior
to the exercise of his or her option, such shares could be used (if permitted by
committee or the board) as payment for the exercise price of the option.  If the
fair market  value of a share of common stock at the time of exercise is greater
than the exercise  price per share,  this  feature  would enable the optionee to
acquire a number of shares of common stock upon  exercise of the option which is
greater than the number of shares  delivered as payment for the exercise  price.
In addition,  an optionee can exercise his or her option in whole or in part and
then  deliver  the shares  acquired  upon such  exercise  (if  permitted  by the
committee or the board) as payment for the exercise  price of all or part of his
options.  Again, if the fair market value of a share of common stock at the time
of exercise is greater than the  exercise  price per share,  this feature  would
enable the optionee to either (1) reduce the amount of cash  required to receive
a fixed  number of shares  upon  exercise of the option or (2) receive a greater
number of shares  upon  exercise  of the option for the same amount of cash that
would have  otherwise been used.  Because  options may be exercised in part from
time to time,  the ability to deliver  common  stock as payment of the  exercise
price could enable the optionee to turn a relatively small number of shares into
a large number of shares.

      Number of Shares  Covered by the Option Plan. A total of 290,000 shares of
common stock, which is equal to approximately 7.4% of the issued and outstanding
common stock, has been reserved for future issuance pursuant to the Option Plan.
In the event of a stock split, reverse stock split, subdivision,  stock dividend
or any other capital adjustment,  the number of shares of common stock under the
Option  Plan,  the number of shares to which any award  relates and the exercise
price per share under any option shall be adjusted to reflect  such  increase or
decrease  in the total  number of shares  of common  stock  outstanding  or such
capital adjustment.

      Amendment and  Termination  of the Option Plan. The board of directors may
at any time  terminate  or amend the Option  Plan with  respect to any shares of
common stock as to which awards have not been  granted,  subject to any required
stockholder  approval or any stockholder approval which the board may deem to be
advisable.  The board of directors may not, without the consent of the holder of
an award,  alter or impair any award  previously  granted  or awarded  under the
Option Plan except as specifically authorized by the plan.

      Unless sooner  terminated,  the Option Plan shall continue in effect for a
period of ten years from  September 21, 2005,  the date that the Option Plan was
adopted by the board of  directors.  Termination  of the  Option  Plan shall not
affect any previously granted awards.

      Awards to be Granted. The Company has not made any determination as to the
timing or recipients of grants of awards under the Option Plan.

      Awards  Granted or Available  Under  Existing  Plans.  As of September 30,
2005,  options  to  purchase  169,033  shares of common  stock  were  issued and
outstanding  under the Company's  existing  stock option plans and 54,859 shares
remained available for grant under such plans.

                                       21


      Federal  Income  Tax  Consequences.  Set forth  below is a summary  of the
federal  income tax  consequences  under the Internal  Revenue Code  relating to
awards which may be granted under the Option Plan.

      No taxable income is recognized by the optionee upon the grant or exercise
of an incentive  stock option that meets the  requirements of Section 422 of the
Code.  However,  the  exercise  of an  incentive  stock  option  may  result  in
alternative minimum tax liability for the optionee.  If no disposition of shares
issued to an optionee  pursuant to the exercise of an incentive  stock option is
made by the optionee  within two years from the date of grant or within one year
after the date of exercise,  then upon sale of such shares,  any amount realized
in excess of the  exercise  price (the amount paid for the shares) will be taxed
to the  optionee as a long-term  capital gain and any loss  sustained  will be a
long-term  capital  loss,  and no  deduction  will be allowed to the Company for
federal income tax purposes.

      If shares of common stock acquired upon the exercise of an incentive stock
option are  disposed of prior to the  expiration  of the  two-year  and one-year
holding periods  described above (a "disqualifying  disposition"),  the optionee
generally will recognize ordinary income in the year of disposition in an amount
equal to the excess (if any) of the fair market  value of the shares on the date
of exercise  (or, if less,  the amount  realized on an arm's length sale of such
shares) over the exercise price of the underlying options,  and the Company will
be entitled to deduct such amount.  Any gain  realized from the shares in excess
of the amount  taxed as ordinary  income will be taxed as capital  gain and will
not be deductible by the Company.

      An  incentive  stock  option  will not be eligible  for the tax  treatment
described above if it is exercised more than three months following  termination
of  employment,  except in certain  cases where the  incentive  stock  option is
exercised after the death or permanent and total disability of the optionee.  If
an incentive stock option is exercised at a time when it no longer qualifies for
the tax treatment described above, the option is treated as a nonqualified stock
option.

      No taxable income is recognized by the optionee at the time a nonqualified
stock  option  is  granted  under the  Option  Plan.  Generally,  on the date of
exercise of a nonqualified  stock option,  ordinary  income is recognized by the
optionee in an amount equal to the difference between the exercise price and the
fair  market  value of the  shares  on the  date of  exercise,  and the  Company
receives a tax deduction  for the same amount.  Upon  disposition  of the shares
acquired,  an optionee generally  recognizes the appreciation or depreciation on
the shares after the date of exercise as either  short-term or long-term capital
gain or loss depending on how long the shares have been held. In general, common
stock issued upon  exercise of an option  granted  under the Option Plan will be
transferable and not subject to a risk of forfeiture at the time issued.

      Section 162(m) of the Internal Revenue Code generally limits the deduction
for  certain  compensation  in  excess  of  $1.0  million  per  year  paid  by a
publicly-held  corporation  to its chief  executive  officer  or any of the four
other most highly-compensated executive officers. Compensation that qualifies as
"qualified  performance-based"  compensation  is not subject to the $1.0 million
limit.  The Option Plan has been  structured  to permit awards and payments that
will  satisfy  the  requirements  applicable  to  "qualified  performance-based"
compensation.

      The above description of tax consequences  under federal income tax law is
necessarily  general in nature and does not  purport to be  complete.  Moreover,
statutory  provisions are subject to change, as are their  interpretations,  and
their   application  may  vary  in  individual   circumstances.   Finally,   the
consequences  under  applicable  state and local  income tax laws may not be the
same as under the federal income tax laws.

      Accounting Treatment.  Historically, option grants made to employees under
the  Company's  stock  compensation  plans  have not  resulted  in any charge to
earnings.  However,  the  Company  has  disclosed  in  footnotes  and  pro-forma
statements to its  consolidated  financial  statements  the impact those options
would have upon the Company's  reported earnings were the value of those options
at the time of grant treated as a compensation  expense.  However,  beginning in
the fiscal year ending  September 30, 2006,  the Company will be required  under
Statement of Financial Accounting Standards No. 123(R) "Share-Based  Payment" to
record as a charge to earnings the fair value of options  granted.  The level of
expense is  determined  based on a valuation  model that  requires  that we make
assumptions regarding, among other things, the life of the options,  forfeitures
and the volatility of our stock. Therefore,  the level of expense will depend on
assumptions at the time the options are granted to plan participants.

                                       22


      Stockholder  Approval.  No awards  will be granted  under the Option  Plan
unless the plan is approved by  stockholders.  Stockholder  ratification  of the
Option Plan will  satisfy  listing  requirements  of the Nasdaq Stock Market and
certain federal tax requirements applicable to incentive stock options under the
Code.

      The Board of Directors recommends that stockholders vote FOR adoption
                         of the 2005 Stock Option Plan.

                   RATIFICATION OF APPOINTMENT OF INDEPENDENT
                        REGISTERED PUBLIC ACCOUNTING FIRM

      The Audit Committee of the board of directors of the Company has appointed
Deloitte & Touche LLP independent  registered public accounting firm, to perform
the audit of the Company's  financial  statements for the year ending  September
30, 2006,  and further  directed  that the selection of  independent  registered
public  accounting firm be submitted for ratification by the stockholders at the
annual meeting.

      The Company has been  advised by Deloitte & Touche LLP that  neither  that
firm nor any of its  associates  has any  relationship  with the  Company or its
subsidiaries other than the usual  relationship that exists between  independent
registered public  accounting firm and clients.  Deloitte & Touche LLP will have
one or more  representatives  at the Annual meeting who will have an opportunity
to make a  statement,  if they so desire,  and will be  available  to respond to
appropriate questions.

      The board of directors  recommends  that you vote FOR the  ratification of
the  appointment  of  Deloitte & Touche  LLP as  independent  registered  public
accounting firm for fiscal 2006.

                      STOCKHOLDER PROPOSALS AND STOCKHOLDER
                   COMMUNICATIONS WITH THE BOARD OF DIRECTORS

      Any  proposal  which a  stockholder  wishes to have  included in the proxy
materials of the Company  relating to the next annual meeting of stockholders of
the Company,  which is scheduled to be held in January 2007, must be received at
the principal executive offices of the Company,  271 Main Street,  Harleysville,
Pennsylvania 19438,  Attention:  Marian  Bickerstaff,  Senior Vice President and
Secretary, no later than August 18, 2006. If such proposal is in compliance with
all of the  requirements  of Rule 14a-8 of the Exchange Act, it will be included
in the proxy statement and set forth on the form of proxy issued for such annual
meeting of  stockholders.  It is urged that any such proposals be sent certified
mail, return receipt requested.

      Stockholder  proposals  which  are  not  submitted  for  inclusion  in the
Company's  proxy  materials  pursuant to Rule 14a-8 of the  Exchange  Act may be
brought  before  an annual  meeting  pursuant  to the  Company's  Bylaws,  which
provides  that  business  must be (a) specified in the notice of meeting (or any
supplement  thereto) given by or at the direction of the board of directors,  or
(b) otherwise properly brought before the meeting by a stockholder. For business
to  be  properly  brought  before  an  annual  meeting  by  a  stockholder,  the
stockholder must have given timely notice thereof in writing to the Secretary of
the Company. To be timely a stockholder's  notice must be delivered to or mailed
and received at the  principal  executive  offices of the Company not later than
ninety days prior to the  anniversary  date of the mailing of proxy materials by
the Company in  connection  with the  immediately  preceding  annual  meeting of
stockholders. A stockholder's notice to the Secretary shall set forth as to each
matter the  stockholder  proposes to bring before the annual meeting (a) a brief
description of the business desired to be brought before the annual meeting, (b)
the name and address,  as they appear on the Company's books, of the stockholder
proposing such business, (c) the class and number of shares of the Company which
are beneficially owned by the stockholder,  and (d) any material interest of the
stockholder  in such  business.  To be timely  with  respect to the next  annual
meeting of stockholders of the Company,  a stockholders  notice must be received
by the Company no later than September 17, 2006.

      The board of  directors  of the  Company  has  adopted a process  by which
stockholders  may communicate  directly with members of the board.  Stockholders
who  wish  to  communicate   with  the  board  may  do  so  by  sending  written
communications  addressed  to the Board of  Directors,  c/o Marian  Bickerstaff,
Senior Vice President and Secretary, Harleysville Savings Financial Corporation,
271 Main Street, Harleysville, Pennsylvania 19438.

                                       23


                                 ANNUAL REPORTS

      A copy of the Company's  annual report to Stockholders  for the year ended
September 30, 2005 accompanies  this proxy statement.  Such annual report is not
part of the proxy solicitation materials.

      Upon  receipt  of a written  request,  the  Company  will  furnish  to any
stockholder  without  charge a copy of the Company's  Annual Report on Form 10-K
for the year ended  September 30, 2005 required to be filed with the  Securities
and Exchange  Commission under the Exchange Act. Such written requests should be
directed  to  Marian   Bickerstaff,   Senior  Vice   President  and   Secretary,
Harleysville  Savings  Financial  Corporation,  271 Main  Street,  Harleysville,
Pennsylvania  19438.  The  Form  10-K  is not  part  of the  proxy  solicitation
materials.


                                  OTHER MATTERS

      Management is not aware of any business to come before the annual  meeting
other than the matters described above in this proxy statement.  However, if any
other matters should  properly come before the meeting,  it is intended that the
proxies  solicited  hereby will be voted with respect to those other  matters in
accordance with the judgment of the persons voting the proxies.

      The cost of the solicitation of proxies will be borne by the Company.  The
Company  will  reimburse  brokerage  firms and other  custodians,  nominees  and
fiduciaries  for  reasonable  expenses  incurred  by them in  sending  the proxy
materials  to the  beneficial  owners  of  the  common  stock.  In  addition  to
solicitations  by mail,  directors,  officers  and  employees of the Company may
solicit proxies personally or by telephone without additional compensation.

                                       24


                                                                      APPENDIX A


                   HARLEYSVILLE SAVINGS FINANCIAL CORPORATION
                             2005 STOCK OPTION PLAN


                                    ARTICLE I
                            ESTABLISHMENT OF THE PLAN

      Harleysville  Savings  Financial  Corporation (the  "Corporation")  hereby
establishes  this  2005  Stock  Option  Plan  (the  "Plan")  upon the  terms and
conditions hereinafter stated.


                                   ARTICLE II
                               PURPOSE OF THE PLAN

      The purpose of this Plan is to improve the growth and profitability of the
Corporation and its Subsidiary Companies by providing Employees and Non-Employee
Directors  with a  proprietary  interest in the  Corporation  as an incentive to
contribute to the success of the Corporation and its Subsidiary  Companies,  and
rewarding  Employees for outstanding  performance and the attainment of targeted
goals. All Incentive Stock Options issued under this Plan are intended to comply
with  the  requirements  of  Section  422  of  the  Code,  and  the  regulations
thereunder,  and all provisions hereunder shall be read, interpreted and applied
with that purpose in mind.


                                   ARTICLE III
                                   DEFINITIONS

      3.01  "Award" means an Option granted pursuant to the terms of this Plan.

      3.02  "Bank" means Harleysville  Savings Bank, the wholly owned subsidiary
of the Corporation.

      3.03  "Board" means the Board of Directors of the Corporation.

      3.04  "Change  in  Control  of the Corporation" shall mean a change in the
ownership  of  the  Corporation,  a  change  in  the  effective  control  of the
Corporation or a change in the ownership of a substantial  portion of the assets
of the  Corporation  as provided under Section 409A of the Code, as amended from
time to time,  and any  Internal  Revenue  Service  guidance,  including  Notice
2005-1, and regulations issued in connection with Section 409A of the Code.

      3.05  "Code" means the Internal Revenue Code of 1986, as amended.

      3.06  "Committee" means a  committee of two or more directors appointed by
the Board  pursuant  to Article IV hereof  each of whom shall be a  Non-Employee
Director as defined in Rule  16b-3(b)(3)(i) of the Exchange Act or any successor
thereto and within the meaning of Section 162(m) of the Code and the regulations
promulgated thereunder.

      3.07  "Common Stock" means shares of the common stock,  $.10 par value per
share, of the Corporation.

      3.08  "Disability" shall mean that the holder of an Award (i) is unable to
engage  in  any  substantial   gainful  activity  by  reason  of  any  medically
determinable  physical or mental  impairment  which can be expected to result in
death or can be  expected  to last for a  continuous  period of not less than 12
months, or (ii) is, by reason of any medically  determinable  physical or mental
impairment  which can be  expected to result in death or can be expected to last
for a continuous period of not less than 12 months, receiving income replacement
benefits for a period of not less than three months under an accident and health
plan covering employees of the Corporation.

      3.09  "Effective  Date" means the day upon which the Board  approves  this
Plan.

                                      A-1


      3.10  "Employee" means any person  who is employed by the Corporation or a
Subsidiary Company, or is an Officer of the Corporation or a Subsidiary Company,
but not including  directors who are not also Officers of or otherwise  employed
by the Corporation or a Subsidiary Company.

      3.11  "Exchange  Act"  means  the  Securities  Exchange  Act of  1934,  as
amended.

      3.12  "Fair Market Value"  shall  be  equal to  the fair  market value per
share of the  Corporation's  Common  Stock on the date an Award is granted.  For
purposes  hereof,  the Fair Market Value of a share of Common Stock shall be the
closing  sale price of a share of Common  Stock on the date in question  (or, if
such day is not a trading  day in the U.S.  markets,  on the  nearest  preceding
trading day), as reported with respect to the principal market (or the composite
of the  markets,  if more than one) or national  quotation  system in which such
shares are then traded,  or if no such  closing  prices are  reported,  the mean
between the high bid and low asked  prices that day on the  principal  market or
national  quotation  system then in use, or if no such quotations are available,
then  the  Fair  Market  Value  shall  be  determined  in  accordance  with  the
regulations issued under Section 409A of the Code.

      3.13  "Incentive Stock Option"  means  any Option granted  under this Plan
which the Board  intends (at the time it is granted)  to be an  incentive  stock
option within the meaning of Section 422 of the Code or any successor thereto.

      3.14  "Non-Employee  Director"  means   a  member  of  the  Board  of  the
Corporation  or Board of Directors of the Bank who is not an Officer or Employee
of the Corporation or any Subsidiary Company.

      3.15  "Non-Qualified  Option"  means any  Option  granted  under this Plan
which is not an Incentive Stock Option.

      3.16  "Officer"  means an Employee  whose  position in the  Corporation or
Subsidiary Company is that of a corporate officer, as determined by the Board.

      3.17  "Option"  means a right granted  under this Plan to purchase  Common
Stock.

      3.18  "Optionee"  means an  Employee  or  Non-Employee  Director or former
Employee or Non-Employee Director to whom an Option is granted under the Plan.

      3.19  "Retirement"  means a termination of employment which  constitutes a
"retirement"  under any applicable  qualified pension benefit plan maintained by
the Corporation or a Subsidiary Corporation,  or, if no such plan is applicable,
which would  constitute  "retirement"  under the  Corporation's  pension benefit
plan, if such individual were a participant in that plan.

      3.20  "Subsidiary Companies" means those  subsidiaries of the Corporation,
including the Bank, which meet the definition of "subsidiary  corporations"  set
forth in Section  425(f) of the Code,  at the time of  granting of the Option in
question.


                                   ARTICLE IV
                           ADMINISTRATION OF THE PLAN

      4.01   Duties  of  the  Committee. The  Plan  shall  be  administered  and
interpreted  by the  Committee,  as  appointed  from  time to time by the  Board
pursuant to Section 4.02. The Committee shall have the authority to adopt, amend
and rescind such rules,  regulations  and procedures as, in its opinion,  may be
advisable in the  administration  of the Plan,  including,  without  limitation,
rules,  regulations  and  procedures  which  (i) deal  with  satisfaction  of an
Optionee's tax  withholding  obligation  pursuant to Section 12.02 hereof,  (ii)
include  arrangements  to facilitate the Optionee's  ability to borrow funds for
payment of the  exercise  or purchase  price of an Award,  if  applicable,  from
securities brokers and dealers, and (iii) include arrangements which provide for
the payment of some or all of such  exercise  or  purchase  price by delivery of
previously-owned  shares of Common Stock or other property and/or by withholding
some of the shares of Common Stock which are being acquired.  The interpretation
and construction by the Committee of any provisions of the

                                      A-2


Plan, any rule, regulation or procedure adopted by it pursuant thereto or of any
Award shall be final and binding in the absence of action by the Board.

      4.02  Appointment  and  Operation  of the  Committee.  The  members of the
Committee  shall be appointed  by, and will serve at the pleasure of, the Board.
The Board from time to time may remove  members  from,  or add  members  to, the
Committee,  provided  the  Committee  shall  continue  to consist of two or more
members of the Board, each of whom shall be a Non-Employee  Director, as defined
in  Rule  16b-3(b)(3)(i)  of  the  Exchange  Act or any  successor  thereto.  In
addition, each member of the Committee shall be an "outside director" within the
meaning of Section 162(m) of the Code and  regulations  thereunder at such times
as is  required  under  such  regulations.  The  Committee  shall act by vote or
written consent of a majority of its members.  Subject to the express provisions
and limitations of the Plan, the Committee may adopt such rules, regulations and
procedures  as it deems  appropriate  for the  conduct  of its  affairs.  It may
appoint  one of its  members to be  chairman  and any  person,  whether or not a
member, to be its secretary or agent. The Committee shall report its actions and
decisions to the Board at  appropriate  times but in no event less than one time
per calendar year.

      4.03  Revocation  for  Misconduct.  The  Board  or  the  Committee  may by
resolution  immediately  revoke,  rescind and terminate  any Option,  or portion
thereof,  to the  extent  not  yet  vested  to the  extent  not  yet  exercised,
previously  granted or awarded  under this Plan to an Employee who is discharged
from the employ of the Corporation or a Subsidiary Company for cause, which, for
purposes  hereof,  shall mean  termination  because of the  Employee's  personal
dishonesty, incompetence, willful misconduct, breach of fiduciary duty involving
personal profit, intentional failure to perform stated duties, willful violation
of any law,  rule,  or  regulation  (other than  traffic  violations  or similar
offenses) or final  cease-and-desist  order.  Options  granted to a Non-Employee
Director  who is removed  for cause  pursuant to the  Corporation's  Articles of
Incorporation  and Bylaws or the Bank's Charter and Bylaws shall terminate as of
the effective date of such removal.

      4.04  Limitation  on  Liability.  Neither the members of the Board nor any
member of the Committee shall be liable for any action or determination  made in
good faith with respect to the Plan, any rule,  regulation or procedure  adopted
by it pursuant  thereto or any Awards granted under it. If a member of the Board
or  the  Committee  is a  party  or is  threatened  to be  made a  party  to any
threatened,  pending or completed  action,  suit or  proceeding,  whether civil,
criminal,  administrative  or  investigative,  by reason of anything done or not
done by him in such capacity under or with respect to the Plan, the  Corporation
shall, subject to the requirements of applicable laws and regulations, indemnify
such member against all liabilities and expenses  (including  attorneys'  fees),
judgments, fines and amounts paid in settlement actually and reasonably incurred
by him in  connection  with such action,  suit or proceeding if he acted in good
faith and in a manner he reasonably  believed to be in the best interests of the
Corporation  and its  Subsidiary  Companies  and,  with  respect to any criminal
action or  proceeding,  had no  reasonable  cause to  believe  his  conduct  was
unlawful.

      4.05  Compliance  with Law and Regulations.  All Awards granted  hereunder
shall be subject to all applicable federal and state laws, rules and regulations
and to such approvals by any government or regulatory agency as may be required.
The Corporation  shall not be required to issue or deliver any  certificates for
shares  of  Common  Stock  prior  to  the  completion  of  any  registration  or
qualification  of or  obtaining  of consents or  approvals  with respect to such
shares  under  any  federal  or  state  law or any  rule  or  regulation  of any
government body, which the Corporation shall, in its sole discretion,  determine
to be  necessary  or  advisable.  Moreover,  no Option may be  exercised if such
exercise would be contrary to applicable laws and regulations.

      4.06  Restrictions  on Transfer. The  Corporation  may place a legend upon
any  certificate  representing  shares  acquired  pursuant  to an Award  granted
hereunder  noting  that  the  transfer  of  such  shares  may be  restricted  by
applicable laws and regulations.


                                    ARTICLE V
                                   ELIGIBILITY

      Awards may be granted to such Employees and Non-Employee  Directors of the
Corporation and its Subsidiary  Companies as may be designated from time to time
by the Board or the Committee. Awards may not be granted to

                                      A-3


individuals  who are not  Employees  or  Non-Employee  Directors  of either  the
Corporation  or  its  Subsidiary  Companies.  Non-Employee  Directors  shall  be
eligible to receive only Non-Qualified Options.


                                   ARTICLE VI
                        COMMON STOCK COVERED BY THE PLAN

      6.01  Option Shares. The aggregate  number of shares of Common Stock which
may be issued  pursuant  to this Plan,  subject to  adjustment  as  provided  in
Article IX,  shall be 290,000.  None of such shares shall be the subject of more
than one Award at any time,  but if an  Option as to any  shares is  surrendered
before  exercise,  or expires or terminates  for any reason  without having been
exercised in full, or for any other reason ceases to be exercisable,  the number
of shares covered thereby shall again become  available for grant under the Plan
as if no Awards had been previously granted with respect to such shares.

      6.02  Source of Shares. The shares of Common  Stock  issued under the Plan
may be authorized but unissued  shares,  treasury shares or shares  purchased by
the  Corporation  on the open market or from  private  sources for use under the
Plan.


                                   ARTICLE VII
                                DETERMINATION OF
                         AWARDS, NUMBER OF SHARES, ETC.

      7.01  Determination  of Awards.  The Board or the Committee  shall, in its
discretion,  determine  from  time  to time  which  Employees  and  Non-Employee
Directors  will be granted Awards under the Plan, the number of shares of Common
Stock  subject to each Award,  whether  each Option will be an  Incentive  Stock
Option or a Non-Qualified  Stock Option, and the exercise price of an Option. In
making all such  determinations  there  shall be taken into  account the duties,
responsibilities  and  performance of each  Optionee,  his present and potential
contributions to the growth and success of the Corporation,  his salary and such
other factors deemed relevant to accomplishing the purposes of the Plan.

      7.02  Maximum Awards to any Person. Notwithstanding  anything contained in
this Plan to the contrary, the maximum number of shares of Common Stock to which
Awards may be granted to any individual in any calendar year shall be 50,000.


                                  ARTICLE VIII
                                     OPTIONS

      Each  Option  granted  hereunder  shall  be on  the  following  terms  and
conditions:

      8.01  Stock  Option  Agreement.  The  proper  Officers  on  behalf  of the
Corporation and each Optionee shall execute a Stock Option Agreement which shall
set forth the total number of shares of Common  Stock to which it pertains,  the
exercise  price,  whether it is a  Non-Qualified  Option or an  Incentive  Stock
Option,  and such other terms,  conditions,  restrictions  and privileges as the
Board or the Committee in each instance  shall deem  appropriate,  provided they
are not  inconsistent  with the terms,  conditions  and provisions of this Plan.
Each Optionee shall receive a copy of his executed Stock Option Agreement.

      8.02  Option Exercise Price.

            (a)  Incentive  Stock  Options.  The per  share  price at which  the
subject Common Stock may be purchased upon exercise of an Incentive Stock Option
shall be no less than one hundred  percent  (100%) of the Fair Market Value of a
share of Common Stock at the time such Incentive Stock Option is granted, except
as provided in Section 8.09(b).

                                      A-4


            (b) Non-Qualified  Options. The per share price at which the subject
Common Stock may be purchased upon exercise of a  Non-Qualified  Option shall be
established by the Committee at the time of grant, but in no event shall be less
than one hundred  percent  (100%) of the Fair Market  Value of a share of Common
Stock at the time such Non-Qualified Option is granted.

      8.03  Vesting and Exercise of Options.

            (a) General Rules. Incentive Stock Options and Non-Qualified Options
shall become  vested and  exercisable  at the rate, to the extent and subject to
such   limitations   as  may  be  specified  by  the  Board  or  the  Committee.
Notwithstanding the foregoing,  no vesting shall occur on or after an Employee's
employment or service as a Non-Employee  Director with the  Corporation  and all
Subsidiary  Companies  is  terminated  for any  reason  other  than  his  death,
Disability, Retirement or a Change in Control of the Corporation. In determining
the number of shares of Common  Stock with  respect to which  Options are vested
and/or  exercisable,  fractional  shares will be rounded up to the nearest whole
number if the fraction is 0.5 or higher, and down if it is less.

            (b)  Accelerated  Vesting.  Unless  the  Committee  or  Board  shall
specifically  state  otherwise  at the time an Option is  granted,  all  Options
granted under this Plan shall become vested and  exercisable in full on the date
an Optionee  terminates  his  employment  with the  Corporation  or a Subsidiary
Company or service as a Non-Employee  Director because of his death,  Disability
or Retirement.  In addition,  all outstanding  Options shall become  immediately
vested and  exercisable  in full as of the effective date of a Change in Control
of the Corporation.

      8.04  Duration of Options.

            (a) General Rule.  Except as provided in Sections  8.04(b) and 8.09,
each Option or portion  thereof shall be  exercisable at any time on or after it
vests and remain  exercisable  until the earlier of (i) ten (10) years after its
date of grant or (ii) three (3) months  after the date on which the  Employee or
Non-Employee  Director ceases to be employed by or serve the Corporation and all
Subsidiary  Companies,  or  any  successor  thereto,  unless  the  Board  or the
Committee in its  discretion  decides at the time of grant to extend such period
of exercise upon  termination of employment or service to a period not exceeding
five (5) years.

            (b) Exceptions. Unless the Board or the Committee shall specifically
state otherwise at the time an Option is granted,  if an Employee terminates his
employment  with  the  Corporation  or  a  Subsidiary  Company  as a  result  of
Disability  or  Retirement  without  having fully  exercised  his  Options,  the
Employee  shall have the right,  during the one (1) year  period  following  his
termination due to Disability or Retirement, to exercise such Options.

      Unless the Board or the Committee  shall  specifically  state otherwise at
the  time  an  Option  is  granted,  if an  Employee  or  Non-Employee  Director
terminates  his  employment  or service  with the  Corporation  or a  Subsidiary
Company  following a Change in Control of the  Corporation  without having fully
exercised  his  Options,  the  Optionee  shall have the right to  exercise  such
Options  during the  remainder  of the original ten (10) year term of the Option
from the date of grant.

      If an Optionee dies while in the employ or service of the Corporation or a
Subsidiary Company or terminates employment or service with the Corporation or a
Subsidiary  Company as a result of  Disability  or  Retirement  and dies without
having fully exercised his Options, the executors,  administrators,  legatees or
distributees of his estate shall have the right,  during the one (1) year period
following his death, to exercise such Options.

      In no event,  however,  shall any Option be exercisable more than ten (10)
years from the date it was granted.

      8.05  Nonassignability.  Options shall not be  transferable by an Optionee
except by will or the laws of descent or distribution,  and during an Optionee's
lifetime shall be exercisable  only by such Optionee or the Optionee's  guardian
or legal representative.  Notwithstanding the foregoing,  or any other provision
of this Plan,  an Optionee who holds  Non-Qualified  Options may  transfer  such
Options to his or her spouse,  lineal ascendants,  lineal  descendants,  or to a
duly  established  trust for the  benefit  of one or more of these  individuals.
Options so transferred  may  thereafter be transferred  only to the Optionee who
originally  received the grant or to an individual or trust to whom the Optionee
could

                                      A-5


have initially  transferred  the Option  pursuant to this Section 8.05.  Options
which are transferred  pursuant to this Section 8.05 shall be exercisable by the
transferee  according  to the  same  terms  and  conditions  as  applied  to the
Optionee.

      8.06  Manner of Exercise. Options may be exercised in part or in whole and
at one time or from time to time. The procedures for exercise shall be set forth
in the written Stock Option Agreement provided for in Section 8.01 above.

      8.07  Payment for Shares. Payment in full of the purchase price for shares
of Common Stock  purchased  pursuant to the exercise of any Option shall be made
to the Corporation  upon exercise of the Option.  All shares sold under the Plan
shall be fully  paid and  nonassessable.  Payment  for shares may be made by the
Optionee  in cash  or,  at the  discretion  of the  Board or the  Committee,  by
delivering  shares of Common Stock  (including  shares acquired  pursuant to the
exercise  of an  Option) or other  property  equal in Fair  Market  Value to the
purchase  price  of  the  shares  to be  acquired  pursuant  to the  Option,  by
withholding  some of the shares of Common Stock which are being  purchased  upon
exercise of an Option, or any combination of the foregoing.

      8.08  Voting and  Dividend  Rights. No  Optionee  shall have any voting or
dividend  rights or other  rights of a  stockholder  in respect of any shares of
Common Stock covered by an Option prior to the time that his name is recorded on
the  Corporation's  stockholder  ledger as the  holder of record of such  shares
acquired pursuant to an exercise of an Option.

      8.09  Additional Terms  Applicable to Incentive Stock Options. All Options
issued under the Plan as Incentive Stock Options will be subject, in addition to
the terms  detailed in Sections 8.01 to 8.08 above,  to those  contained in this
Section 8.09.

            (a) Notwithstanding  any contrary provisions  contained elsewhere in
this Plan and as long as required by Section 422 of the Code, the aggregate Fair
Market Value, determined as of the time an Incentive Stock Option is granted, of
the Common Stock with respect to which  Incentive  Stock Options are exercisable
for the first time by the Optionee during any calendar year under this Plan, and
stock options that satisfy the requirements of Section 422 of the Code under any
other stock option plan or plans maintained by the Corporation (or any parent or
Subsidiary Company), shall not exceed $100,000.

            (b)  Limitation  on Ten  Percent  Stockholders.  The  price at which
shares of Common Stock may be  purchased  upon  exercise of an  Incentive  Stock
Option granted to an individual  who, at the time such Incentive Stock Option is
granted, owns, directly or indirectly,  more than ten percent (10%) of the total
combined  voting  power of all classes of stock  issued to  stockholders  of the
Corporation or any Subsidiary Company, shall be no less than one hundred and ten
percent  (110%) of the Fair Market  Value of a share of the Common  Stock of the
Corporation at the time of grant,  and such Incentive  Stock Option shall by its
terms not be exercisable  after the earlier of the date determined under Section
8.04 or the  expiration  of five (5) years  from the date such  Incentive  Stock
Option is granted.

            (c) Notice of Disposition;  Withholding;  Escrow.  An Optionee shall
immediately notify the Corporation in writing of any sale, transfer,  assignment
or other disposition (or action constituting a disqualifying  disposition within
the meaning of Section 421 of the Code) of any shares of Common  Stock  acquired
through  exercise of an Incentive  Stock Option,  within two (2) years after the
grant  of such  Incentive  Stock  Option  or  within  one  (1)  year  after  the
acquisition  of such shares,  setting forth the date and manner of  disposition,
the  number  of  shares  disposed  of and the price at which  such  shares  were
disposed of. The Corporation shall be entitled to withhold from any compensation
or other  payments then or thereafter due to the Optionee such amounts as may be
necessary  to satisfy any  withholding  requirements  of federal or state law or
regulation  and,  further,  to collect from the Optionee any additional  amounts
which may be required for such purpose.  The Committee  may, in its  discretion,
require  shares of Common  Stock  acquired  by an Optionee  upon  exercise of an
Incentive  Stock Option to be held in an escrow  arrangement  for the purpose of
enabling compliance with the provisions of this Section 8.09(c).

                                      A-6


                                   ARTICLE IX
                         ADJUSTMENTS FOR CAPITAL CHANGES

      The  aggregate  number of shares of Common  Stock  available  for issuance
under this Plan,  the number of shares to which any  outstanding  Award relates,
the maximum  number of shares that can be covered by Awards  granted to a person
in any calendar year, and the exercise price per share of Common Stock under any
outstanding  Option  shall  be  proportionately  adjusted  for any  increase  or
decrease  in the total  number of  outstanding  shares  of Common  Stock  issued
subsequent  to  the  effective  date  of  this  Plan  resulting  from  a  split,
subdivision  or  consolidation  of shares or any other capital  adjustment,  the
payment of a stock  dividend,  or other  increase  or  decrease  in such  shares
effected without receipt or payment of  consideration  by the  Corporation.  If,
upon a merger, consolidation,  reorganization,  liquidation, recapitalization or
the like of the Corporation,  the shares of the Corporation's Common Stock shall
be exchanged for other securities of the Corporation or of another  corporation,
each recipient of an Award shall be entitled,  subject to the conditions  herein
stated,  to purchase or acquire  such number of shares of Common Stock or amount
of  other  securities  of the  Corporation  or such  other  corporation  as were
exchangeable  for the number of shares of Common Stock of the Corporation  which
such  optionees  would have been entitled to purchase or acquire except for such
action,  and  appropriate  adjustments  shall be made to the per share  exercise
price of outstanding Options.


                                    ARTICLE X
                      AMENDMENT AND TERMINATION OF THE PLAN

      The Board may, by resolution, at any time terminate or amend the Plan with
respect to any shares of Common Stock as to which Awards have not been  granted,
subject to any required  stockholder  approval or any stockholder approval which
the Board may deem to be  advisable  for any reason,  such as for the purpose of
obtaining  or  retaining  any  statutory  or  regulatory   benefits  under  tax,
securities or other laws or satisfying  any applicable  stock  exchange  listing
requirements.  The Board may not, without the consent of the holder of an Award,
alter or impair any Award  previously  granted or awarded under this Plan except
as specifically  authorized herein.  Notwithstanding  any other provision of the
Plan to the contrary, in the event that the Board determines,  after a review of
Section 409A of the Code and all applicable  Internal Revenue Service  guidance,
that the Plan or any  provision  thereof or any Award is subject to Section 409A
of the Code,  the  Board  may  amend  the Plan or the Award to make any  changes
required for it to comply with Section 409A of the Code.


                                   ARTICLE XI
                          EMPLOYMENT AND SERVICE RIGHTS

      Neither  the Plan nor the grant of any  Awards  hereunder  nor any  action
taken by the Committee or the Board in connection with the Plan shall create any
right on the part of any Employee or  Non-Employee  Director to continue in such
capacity.


                                   ARTICLE XII
                                   WITHHOLDING

      12.01 Tax Withholding.  The Corporation may withhold from any cash payment
made under this Plan sufficient amounts to cover any applicable  withholding and
employment  taxes, and if the amount of such cash payment is  insufficient,  the
Corporation  may  require  the  Optionee  to pay to the  Corporation  the amount
required  to be  withheld  as a  condition  to  delivering  the shares  acquired
pursuant to an Award.  The Corporation also may withhold or collect amounts with
respect  to a  disqualifying  disposition  of shares of  Common  Stock  acquired
pursuant  to  exercise  of an  Incentive  Stock  Option,  as provided in Section
8.09(c).

      12.02 Methods of Tax Withholding. The Board or the Committee is authorized
to adopt rules,  regulations or procedures which provide for the satisfaction of
an Optionee's  tax  withholding  obligation by the retention of shares of Common
Stock to which the Employee  would  otherwise  be entitled  pursuant to an Award
and/or by the Optionee's delivery of previously-owned  shares of Common Stock or
other property.

                                      A-7


                                  ARTICLE XIII
                        EFFECTIVE DATE OF THE PLAN; TERM

      13.01 Effective Date of the Plan. This Plan shall become  effective on the
Effective  Date,  and Awards may be granted  hereunder  no earlier than the date
that this Plan is approved by  stockholders of the Corporation and no later than
the date of  termination  of the Plan,  provided  that this Plan is  approved by
stockholders of the Corporation pursuant to Article XIV hereof.

      13.02 Term of the Plan. Unless sooner  terminated,  this Plan shall remain
in effect for a period of ten (10) years ending on the tenth  anniversary of the
Effective Date.  Termination of the Plan shall not affect any Awards  previously
granted and such Awards  shall  remain  valid and in effect until they have been
fully  exercised  or earned,  are  surrendered  or by their terms  expire or are
forfeited.


                                   ARTICLE XIV
                              STOCKHOLDER APPROVAL

      The Corporation  shall submit this Plan to stockholders  for approval at a
meeting of  stockholders  of the  Corporation  held  within  twelve  (12) months
following the Effective  Date in order to meet the  requirements  of (i) Section
422 of the Code and regulations thereunder,  (ii) Section 162(m) of the Code and
regulations  thereunder,  and  (iii)  the  National  Association  of  Securities
Dealers,  Inc. for  quotation  of the Common Stock on the Nasdaq Stock  Market's
National Market.


                                   ARTICLE XV
                                  MISCELLANEOUS

      15.01 Governing Law.  To the extent not governed by federal law, this Plan
shall be construed under the laws of the Commonwealth of Pennsylvania.

      15.02 Pronouns. Wherever appropriate,  the masculine pronoun shall include
the feminine pronoun, and the singular shall include the plural.


                                      A-8


HARLEYSVILLE SAVINGS FINANCIAL CORPORATION          REVOCABLE PROXY
HARLEYSVILLE, PENNSYLVANIA

      THIS  PROXY IS BEING  SOLICITED  ON BEHALF OF THE  BOARD OF  DIRECTORS  OF
HARLEYSVILLE SAVINGS FINANCIAL CORPORATION FOR USE ONLY AT THE ANNUAL MEETING OF
STOCKHOLDERS TO BE HELD ON JANUARY 25, 2006 AND AT ANY ADJOURNMENT THEREOF.

      The  undersigned,  being a stockholder of Harleysville  Savings  Financial
Corporation  (the  "Company"),  hereby  appoints the Board of Directors,  or any
successors  in their  respective  positions,  as  proxy,  with  full  powers  of
substitution,  and  hereby  authorizes  the  Board to  represent  and  vote,  as
designated  below,  all the shares of common stock of the Company held of record
by the  undersigned on December 2, 2005 at the Annual Meeting of Stockholders to
be held at the Indian Valley Country Club, located at 650 Bergey Road,  Telford,
Pennsylvania  18969,  on January  25,  2006 at 9:30  a.m.,  local  time,  or any
adjournment thereof.

1.    ELECTION OF DIRECTORS:

      Nominees for a three year term:  David J. Friesen,  George W. Meschter and
      James L. Rittenhouse

      FOR all nominees listed above            WITHHOLD AUTHORITY (to
      (except as marked to the                 vote for all nominees
      contrary below)  [_]                     listed above)   [_]

INSTRUCTIONS:  To  withhold  authority  to vote  for any one or more  individual
nominee, write the name of such nominee(s) in the space provided below:

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


2.    Proposal to approve the Company's 2005 Stock Option Plan.

      [_] FOR                       [_] AGAINST                  [_] ABSTAIN

3.    Proposal to ratify the  appointment  of Deloitte & Touche as the Company's
      independent   registered  public  accounting  firm  for  the  year  ending
      September 30, 2006.

      [_] FOR                       [_] AGAINST                  [_] ABSTAIN

4.    In their  discretion,  the proxies are  authorized to vote upon such other
      business as may  properly  come before the Annual  Meeting as described in
      the accompanying Proxy Statement.

      If not otherwise  specified,  this proxy will be voted FOR the election of
the Board of Directors'  nominees to the Board of Directors named in proposal 1,
FOR  approval  of the  Company's  2005  Stock  Option  Plan in  proposal  2, FOR
ratification of the independent  registered public accounting firm in proposal 3
and otherwise at the discretion of the proxies. In their discretion, the proxies
are  authorized  to vote with  respect to  approval  of the  minutes of the last
meeting of stockholders,  the election of any person as director if a nominee is
unable  to serve or for good  cause  will not  serve,  matters  incident  to the
conduct of the meeting and upon such other  business as may properly come before
this  meeting.  This  proxy may be  revoked  at any time prior to the time it is
voted at the Annual Meeting.







                                        The  undersigned   hereby   acknowledges
                                        receipt of a Notice of Annual Meeting of
                                        Stockholders  of  Harleysville   Savings
                                        Financial  Corporation,  to be  held  on
                                        January  25,  2006,  or any  adjournment
                                        thereof,  and a Proxy  Statement for the
                                        Annual Meeting,  prior to the signing of
                                        this proxy.

                                        Date:
                                             -----------------------------------
                                        Signature:
                                                  ------------------------------
                                        Signature:
                                                  ------------------------------

                                        Please  sign  exactly  as  your  name(s)
                                        appear(s) on this Proxy. When signing in
                                        a representative  capacity,  please give
                                        title.  When  shares  are held  jointly,
                                        both should sign.

                                        PLEASE MARK,  SIGN,  DATE AND RETURN THE
                                        PROXY CARD  PROMPTLY  USING THE ENCLOSED
                                        ENVELOPE.