SUSQUEHANNA BANCSHARES INC
S-4, 1996-10-17
NATIONAL COMMERCIAL BANKS
Previous: UNIHOLDING CORP, 10-Q/A, 1996-10-17
Next: CALIBER SYSTEM INC, 8-K, 1996-10-17



<PAGE>
 
    As filed with the Securities and Exchange Commission on October 17, 1996
                                                           Registration No. 333-

================================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, DC  20549
                             ---------------------
                                    Form S-4
                             REGISTRATION STATEMENT
                                     Under
                           THE SECURITIES ACT OF 1933
                             ---------------------
                          Susquehanna Bancshares, Inc.
             (Exact name of registrant as specified in its charter)
<TABLE> 

       Pennsylvania                                 6022                                     23-2201716
<S>                                         <C>                                     <C> 
(State or other jurisdiction of            (Primary Standard Industrial            (I.R.S. Employer Identification No.)
incorporation or organization)                  Classification No.)        
</TABLE>

                             26 North Cedar Street
                          Lititz, Pennsylvania  17543
                                 (717) 626-4721
    (Address, including zip code, and telephone number, including area code,
                  of registrant's principal executive offices)
                               ------------------
                               ROBERT S. BOLINGER
                     President and Chief Executive Officer
                             26 North Cedar Street
                          Lititz, Pennsylvania  17543
                                 (717) 626-4721
 (Name, address, including zip code, and telephone number, including area code,
                             of agent for service)
                                ---------------
                                   Copies to:


    CHARLES L. O'BRIEN          LAWRENCE R. WISEMAN         JUSTIN P. KLEIN
Morgan, Lewis & Bockius LLP    Blank Rome Comisky &     Ballard Spahr Andrews &
    One Commerce Square              McCauley                  Ingersoll
     417 Walnut Street        Four Penn Center Plaza       1735 Market Street
   Harrisburg, PA  17101      Philadelphia, PA  19102          51st Floor
      (717) 237-4030              (215) 569-5549            Philadelphia, PA 
                                                               19103-7599
                                                             (215) 864-8606

     Approximate date of commencement of proposed sale to the public:  As soon
as practicable after the effectiveness of this Registration Statement and after
the effective time of the merger of a wholly-owned subsidiary of the registrant
with and into Atcorp, Inc. and the merger of a second wholly-owned subsidiary of
the registrant with and into Farmers Banc Corp., as described in the
Prospectus/Proxy Statement included herein.

     If the securities being registered on this Form are being offered in
connection with the formation of a holding company and there is compliance with
General Instruction G, check the following box. [ ]

     If any of the securities being registered on this Form are to be offered on
a delayed or continuous basis pursuant to Rule 415 under the Securities Act of
1933, as amended, other than securities offered only in connection with dividend
or interest reinvestment plans, check the following box. [_]
                             ----------------------
                        CALCULATION OF REGISTRATION FEE
<TABLE>
<CAPTION>
 =========================================================================================================================
                                                                                                          
       Title of Each                                     Proposed Maximum         Proposed Maximum            Amount of
    Class of Securities              Amount to be         Offering Price         Aggregate Offering         Registration
     to be Registered                 Registered              Per Unit                 Price                      Fee 
- --------------------------------------------------------------------------------------------------------------------------
<S>                                <C>                  <C>                     <C>                        <C>
 
Common Stock, par value $2.00  
 per share.........................  771,750 shares (1)      $27.25 (1)              $21,030,188              $6,372.78
- -------------------------------------------------------------------------------------------------------------------------- 
Common Stock, par value $2.00 
    per share......................  692,980 shares (2)      $33.72 (2)              $10,244,316              $3,104.34
- --------------------------------------------------------------------------------------------------------------------------
Total..............................                                                  $31,274,504              $9,477.12
========================================================================================================================== 
</TABLE>
(1)  Shares to be issued in the AI Merger (as defined herein) computed in
     accordance with Rule 457(f)(2), solely for the purpose of calculating the
     registration fee, based upon the average of the Bid & Ask Prices on October
     11, 1996 of AI Common Stock (as defined herein), the latest practicable
     date prior to the date of filing of this Registration Statement.
(2)  Shares to be issued in the FBC Merger (as defined herein) computed in
     accordance with Rule 457(f)(2), solely for the purpose of calculating the
     registration fee, based upon the book value of FBC Common Stock at June 30,
     1996, the latest practicable date prior to the date of filing of this
     Registration Statement.

     The Registrant hereby amends this Registration Statement on such date or
dates as may be necessary to delay its effective date until the Registrant shall
file a further amendment which specifically states that this Registration
Statement shall thereafter become effective in accordance with Section 8(a) of
the Securities Act of 1933, as amended, or until the Registration Statement
shall become effective on such date as the Commission, acting pursuant to such
Section 8(a), may determine.
<PAGE>
 
                          SUSQUEHANNA BANCSHARES, INC.

                             Cross-Reference Sheet

<TABLE> 
<CAPTION> 

 

Item Number                                                            Location in Proxy
in Form S-4                                                            Statement/Prospectus
- -----------                                                            --------------------
<S>                                                                    <C> 
1.  Forepart of Registration Statement and Outside Front 
    Cover Page of Prospectus........................................   Facing Page; Cross-Reference Sheet; 
                                                                       Cover Page of Proxy 
                                                                       Statement/Prospectus

2.  Inside Front and Outside Back Cover Pages of Prospectus.........   Available Information; Incorporation 
                                                                       of Documents by Reference; Table of 
                                                                       Contents
3.  Risk Factors, Ratio of Earnings to Fixed Charges 
    and Other Information...........................................   Cover Page of Proxy 
                                                                       Statement/Prospectus; Summary;
                                                                       Selected Financial Data; Unaudited Pro 
                                                                       Forma Selected Financial Data

4.  Terms of the Transaction........................................   Notices of Meetings of Shareholders; 
                                                                       Summary; Introduction; Approval of 
                                                                       the AI Merger; Approval of the FBC 
                                                                       Merger; Description of Susquehanna
                                                                       Capital Stock; Dividends and Market 
                                                                       Prices of Securities

5.  Pro Forma Financial Information.................................   Summary; Unaudited Pro Forma 
                                                                       Selected Financial Data; Unaudited Pro 
                                                                       Forma Financial Statements;
                                                                       Susquehanna Pro Forma Schedules

6.  Material Contacts with the Company Being Acquired...............   Approval of the AI Merger; Approval 
                                                                       of the FBC Merger

7.  Additional Information Required for Reoffering by 
    Persons and Parties Deemed to Be Underwriters...................   Resale Restrictions

8.  Interests of Named Experts and Counsel..........................   Legal Opinions; Experts

9.  Disclosure of Commission Position on Indemnification for     
    Securities Act Liabilities......................................   *

10. Information with Respect to S-3 Registrants.....................   *

11. Incorporation of Certain Information by Reference...............   Incorporation of Documents by 
                                                                       Reference
 
12. Information with Respect to S-2 or S-3  Registrants.............   *

13. Incorporation of Certain Information by Reference...............   *

14. Information with Respect to Registrants Other Than S-3 or 
    S-2 Registrants.................................................   *

</TABLE> 
 
<PAGE>
 
<TABLE> 

<S>                                                                    <C> 
15. Information with Respect to S-3 Companies.......................   *

16. Information with Respect to S-2 or S-3 Companies................   *

17. Information with Respect to Companies Other Than S-3 or
    S-2 Companies...................................................   Summary; Introduction; Approval of 
                                                                       the AI Merger; Approval of the FBC 
                                                                       Merger; Dividends and Market Prices 
                                                                       of Securities; Selected Financial Data;
                                                                       Management's Discussion and 
                                                                       Analysis of Financial Condition and 
                                                                       Results of Operations of AI;
                                                                       Management's Discussion and 
                                                                       Analysis of Financial Condition and 
                                                                       Results of Operations of FBC;
                                                                       Business of AI; Business of FBC; AI 
                                                                       Consolidated Financial Statements; 
                                                                       FBC Consolidated Financial
                                                                       Statements
18. Information if Proxies, Consents or Authorizations are to 
    be Solicited....................................................   Notices of Meetings of Shareholders; 
                                                                       Cover Page of Proxy Statement/ 
                                                                       Prospectus; Summary; The AI
                                                                       Meeting; The FBC Meeting; Approval 
                                                                       of the AI Merger; Approval of the FBC 
                                                                       Merger

19. Information if Proxies, Consents or Authorizations are not 
    to be Solicited or in an Exchange Offer.........................  *

- -----------------
</TABLE> 
*    Omitted because the item is inapplicable or the answer thereto is negative.
<PAGE>
 
                              [ ATCORP LETTERHEAD]


                                                                __________, 1996


Dear Shareholder:

     We invite you to attend the Special Meeting ("AI Meeting") of Shareholders
of Atcorp, Inc. ("AI"), the holding company of Equity National Bank ("ENB"), to
be held at __________________, ______________, _________, New Jersey, on
__________, __________, 1996 at ___:___  __.m.  The AI Meeting is being held as
a result of the proposed acquisition of AI and ENB by Susquehanna Bancshares,
Inc. ("Susquehanna or SBI"), a $3 billion bank holding company with 106
community banking offices in Pennsylvania and Maryland.

     The attached Notice of  Special Meeting and Proxy Statement/Prospectus
describe the formal business to be transacted at the AI Meeting.  During the AI
Meeting, we will also report on the operations of AI.  Directors and officers of
AI will be present to respond to any questions that our shareholders may have.

     At the AI Meeting, the shareholders will be asked to consider and vote upon
a proposal to approve an Agreement and Plan of Affiliation dated July 18, 1996
("AI Merger Agreement") among AI, ENB, Susquehanna and Susquehanna Bancshares
East, Inc. ("SBI Merger Sub"), a corporate subsidiary of Susquehanna organized
to facilitate the acquisition of AI and ENB.  Pursuant to the AI Merger
Agreement, SBI Merger Sub will merge with and into AI ("AI Merger"), and AI will
become a wholly-owned subsidiary of Susquehanna.  Upon the consummation of the
AI Merger, you will receive in exchange for each share of AI Common Stock which
you own, the number of shares of Susquehanna Common Stock set forth in the AI
Merger Agreement, so long as the average closing price per share of Susquehanna
Common Stock for a ten business day period ending shortly before the closing of
the AI Merger is between $25.00 and $31.00, together with a cash payment in lieu
of any fractional share of Susquehanna Common Stock which you would otherwise be
entitled to receive.  Susquehanna may terminate the AI Merger Agreement if the
average closing price is greater than $31.00, and AI may terminate the AI Merger
Agreement if the average closing price is less than $25.00.  Additionally, if
the AI Merger is not consummated by March 31, 1997 but is subsequently
consummated, then an additional 5,000 shares of Susquehanna Common Stock will be
distributed to AI's shareholders.   Consummation of the AI Merger is subject to
certain conditions, including the approval of the AI Merger Agreement by the
requisite vote of AI's shareholders and by various regulatory agencies.

     Berwind Financial Group, L.P. and Janney Montgomery Scott Inc., AI's
financial advisors, have each advised your Board of Directors that in their
respective opinions the consideration to be received by AI's shareholders
pursuant to the AI Merger is fair, from a financial point of view, to the
shareholders of AI.  The Board of AI has carefully considered the AI Merger
Agreement and has determined that the AI Merger is in the best interests of AI
and its shareholders.  Accordingly, your Board of Directors recommends that you
vote "FOR" approval of the AI Merger Agreement.

     Your participation in the AI Meeting, in person or by proxy, is important.
The affirmative vote of the holders of sixty-six and two-thirds percent (66
2/3%) of the outstanding shares entitled to vote at the AI Meeting is required
to approve the AI Merger Agreement. An abstention or failure to vote has the
same effect as voting against the AI Merger Agreement. Therefore, we urge you to
complete, sign, date and return the enclosed proxy card in the enclosed postage-
paid envelope as soon as possible to assure that your shares will be voted at
the AI Meeting. On behalf of the Board of Directors, I thank you for your
support and urge you to vote "FOR" approval of the agreement and the
transactions contemplated thereby.

                                                Sincerely,

 


                                                Marc L. Reitzes
 

           PLEASE DO NOT SEND IN YOUR STOCK CERTIFICATES AT THIS TIME
<PAGE>
 
                        [FARMERS BANC CORP. LETTERHEAD]

                                                                __________, 1996


Dear Shareholder:

     We invite you to attend the Special Meeting ("FBC Meeting") of Shareholders
of Farmers Banc Corp. ("FBC"), the holding company of Farmers National Bank
("FNB"), to be held at __________________, ______________, _________, New
Jersey, on __________, __________, 1996 at ___:___  __.m.  The FBC Meeting is
being held as a result of the proposed acquisition of FBC and FNB by Susquehanna
Bancshares, Inc. ("Susquehanna or SBI"), a $3 billion bank holding company with
106 community banking offices in Pennsylvania and Maryland.

     The attached Notice of Special Meeting and Proxy Statement/Prospectus
describe the formal business to be transacted at the FBC Meeting.  Directors and
officers of FBC will be present to respond to any questions that our
shareholders may have concerning the FBC Merger.

     At the FBC Meeting, the shareholders will be asked to consider and vote
upon a proposal to approve an Agreement and Plan of Affiliation dated as of July
18, 1996 ("FBC Merger Agreement") by and among FBC, FNB, Susquehanna and a
corporate subsidiary of Susquehanna and the transactions described therein.
Pursuant to the FBC Merger Agreement,  FBC will become a wholly owned subsidiary
of Susquehanna by means of a merger ("FBC Merger") of FBC with the corporate
subsidiary of Susquehanna.  Upon the consummation of the FBC Merger, you will
receive in exchange for each share of FBC Common Stock which you own, 2.281
shares of Susquehanna Common Stock as set forth in the FBC Merger Agreement.
Susquehanna may terminate the FBC Merger Agreement if the average closing price
is greater than $31.00, and FBC may terminate the agreement if the average
closing price is less than $25.00.  Consummation of the FBC Merger is subject to
certain conditions, including the approval of the agreement and the transactions
contemplated thereby by the requisite vote of FBC's shareholders and by various
regulatory agencies.

     The aggregate consideration to be received by FBC's shareholders under the
FBC Merger Agreement was negotiated by your Board of Directors in light of
various factors, including FBC's and Susquehanna's recent operating results,
current financial condition and future prospects.  Berwind Financial Group,
L.P., FBC's financial advisor, has advised your Board of Directors that in its
opinion the merger is fair, from a financial point of view, to the shareholders
of FBC.  Your Board has determined that the FBC Merger is in the best interests
of FBC and its shareholders and recommends that you vote "FOR" approval of the
FBC Merger Agreement and the transactions contemplated thereby.

     It is very important that your shares be represented at the FBC Meeting,
whether or not you plan to attend in person.  The affirmative vote of seventy
percent of the votes eligible to be cast at the meeting is required to approve
the FBC Merger Agreement and the transactions contemplated thereby.  An
abstention or failure to vote has the same effect as voting against the FBC
Merger.  Therefore, we urge you to execute, date and return the enclosed proxy
card in the enclosed postage-paid envelope as soon as possible to assure that
your shares will be voted at the FBC Meeting.  On behalf of the Board of
Directors, we thank you for your support and urge you to vote "FOR" approval of
the FBC Merger Agreement and the transactions contemplated thereby.

                                                Sincerely,

                                                [SIGNATURE]

 
 
 

           PLEASE DO NOT SEND IN YOUR STOCK CERTIFICATES AT THIS TIME
<PAGE>
 
                                  ATCORP, INC.
                           Sagemore Corporate Center
                          Route 73 and Marlton Parkway
                           Marlton, New Jersey  08053
                                 (609) 983-4000

                   NOTICE OF SPECIAL MEETING OF SHAREHOLDERS
                         TO BE HELD ON __________, 1996

NOTICE IS HEREBY GIVEN that the Special Meeting (the "AI Meeting") of
Shareholders of Atcorp, Inc. ("AI"), the holding company of Equity National Bank
("ENB"), will be held at __________, _________, _______, New Jersey on
__________, __________, 1996 at ___:___ __.m.  A Proxy Card and a Proxy
Statement/Prospectus for the AI Meeting are enclosed.

The AI Meeting is for the purpose of considering and acting upon:

1.   The approval of the Agreement and Plan of Affiliation dated July 18, 1996
     (the "AI Merger Agreement") by and among Susquehanna Bancshares, Inc.
     ("Susquehanna"), Susquehanna Bancshares East, Inc. ("SBI Merger Sub"), AI
     and ENB.   Pursuant to the AI Merger Agreement, SBI Merger Sub will merge
     with and into AI and AI will become a wholly-owned subsidiary of
     Susquehanna.  Upon the consummation of the AI Merger, each AI shareholder
     will receive in exchange for each share of the common stock of AI, par
     value $5.00 per share ("AI Common Stock"), the number of shares of common
     stock of Susquehanna, par value $2.00 per share ("Susquehanna Common
     Stock"), set forth in the AI Merger Agreement, so long as the average
     closing price per share of Susquehanna Common Stock for a ten business day
     period ending on the second business day before the closing of the AI
     Merger is between $25.00 and $31.00, together with a cash payment in lieu
     of any fractional share of Susquehanna Common Stock which the AI
     shareholder would otherwise be entitled to receive;
2.   The adjournment of the AI Meeting to a later date, if necessary, to permit
     further solicitation of proxies in the event there are not sufficient votes
     at the time of the AI Meeting to constitute a quorum or to approve the AI
     Merger Agreement; and
3.   Such other matters as may properly come before the AI Meeting or any
     adjournment thereof.

NOTE:  The Board of Directors is not aware of any other business to come before
the AI Meeting.

Any action may be taken on any one of the foregoing proposals at the AI Meeting
on the date specified above, or on any date or dates to which, by original or
later adjournment, the AI Meeting may be adjourned.  Pursuant to the By-laws of
AI, the Board of Directors has fixed the close of business on __________, 1996,
as the record date for determination of the shareholders entitled to vote at the
AI Meeting and any adjournments thereof.

You are requested to complete, sign and date the enclosed Proxy Card, which is
solicited by the Board of Directors, and to promptly mail it in the enclosed
envelope.  The giving of such proxy does not affect your right to vote in person
in the event you attend the AI Meeting.

                                           BY ORDER OF THE BOARD OF DIRECTORS

                                           [SIGNATURE]
 
Marlton, New Jersey
__________, 1996

IMPORTANT: PLEASE COMPLETE, SIGN AND DATE THE ENCLOSED PROXY WHETHER OR NOT YOU
PLAN TO ATTEND THE AI MEETING.  THE PROMPT RETURN OF PROXIES WILL SAVE AI THE
EXPENSE OF FURTHER REQUESTS FOR PROXIES TO ENSURE A QUORUM.  AN ADDRESSED
ENVELOPE IS ENCLOSED FOR YOUR CONVENIENCE.  NO POSTAGE IS REQUIRED IF MAILED IN
THE UNITED STATES.

PLEASE DO NOT SEND IN ANY CERTIFICATES FOR YOUR SHARES AT THIS TIME.
<PAGE>
 
                               FARMERS BANC CORP.
                             114 North Main Street
                        Mullica Hill, New Jersey  08062
                                 (609) 478-2817

                   NOTICE OF SPECIAL MEETING OF SHAREHOLDERS
                         TO BE HELD ON __________, 1996

NOTICE IS HEREBY GIVEN that the Special Meeting (the "FBC Meeting") of
Shareholders, of Farmers Banc Corp. ("FBC"), the holding company of  Farmers
National Bank ("FNB"), will be held at __________, _________, ______, New Jersey
on __________, __________, 1996 at ___:___ __.m.  A Proxy Card and a Proxy
Statement/Prospectus for the FBC Meeting are enclosed.

The FBC Meeting is for the purpose of considering and acting upon:

1.   The approval of the Agreement and Plan of Affiliation dated July 18, 1996
     (the "FBC Merger Agreement") by and among Susquehanna Bancshares, Inc.
     ("Susquehanna"), Susquehanna Bancshares East II, Inc. ("SBI Merger Sub
     II"), FBC and FNB and the transactions contemplated thereby.  Pursuant to
     the FBC Merger Agreement, FBC will become a wholly owned subsidiary of
     Susquehanna by means of a merger of FBC with SBI Merger Sub II  (the "FBC
     Merger").  Upon the consummation of the FBC Merger, each FBC shareholder
     will receive in exchange for each share of common stock of FBC, par value
     $0.83 per share ("FBC Common Stock"), 2.281 shares of Common Stock of
     Susquehanna, par value $2.00 per share ("Susquehanna Common Stock"), as set
     forth in the FBC Merger Agreement together with a cash payment in lieu of
     any fractional share of Susquehanna Common Stock which the FBC shareholder
     would otherwise be entitled to receive all as more fully explained in the
     FBC Proxy;
2.   The adjournment of the FBC Meeting to a later date, if necessary to solicit
     additional proxies in the event insufficient votes are cast in person or by
     proxy at the FBC Meeting to approve the FBC Merger Agreement and the
     transactions described therein; and
3.   Such other matters as may properly come before the FBC Meeting or any
     adjournment thereof.

NOTE:  The Board of Directors is not aware of any other business to come before
the FBC Meeting.

Any action may be taken on any one of the foregoing proposals at the FBC Meeting
on the date specified above, or on any date or dates to which, by original or
later adjournment, the FBC Meeting may be adjourned.  Pursuant to the Bylaws of
FBC, the Board of Directors has fixed the close of business on __________, 1996,
as the record date for determination of the shareholders entitled to vote at the
FBC Meeting and any adjournments thereof.

You are requested to complete, sign and date the enclosed Proxy Card, which is
solicited by the Board of Directors, and to promptly mail it in the enclosed
envelope.  The giving of such proxy does not affect your right to vote in person
in the event you attend the FBC Meeting.

                                           BY ORDER OF THE BOARD OF DIRECTORS

                                           [SIGNATURE]
 
 
Mullica Hill, New Jersey
__________, 1996

IMPORTANT: PLEASE SIGN, DATE AND COMPLETE THE ENCLOSED PROXY.  THE PROMPT RETURN
OF PROXIES WILL SAVE FBC THE EXPENSE OF FURTHER REQUESTS FOR PROXIES TO ENSURE A
QUORUM.  AN ADDRESSED ENVELOPE IS ENCLOSED FOR YOUR CONVENIENCE.  NO POSTAGE IS
REQUIRED IF MAILED IN THE UNITED STATES.
<PAGE>
 
                           PROXY STATEMENT/PROSPECTUS
                                  ATCORP, INC.
                                PROXY STATEMENT
                                      FOR
                        SPECIAL MEETING OF SHAREHOLDERS
                                _________, 1996

                               FARMERS BANC CORP.
                                PROXY STATEMENT
                                      FOR
                        SPECIAL MEETING OF SHAREHOLDERS
                                _________, 1996

                          SUSQUEHANNA BANCSHARES, INC.
                                   PROSPECTUS
                                      FOR
                        1,464,370 SHARES OF COMMON STOCK
                           PAR VALUE $2.00 PER SHARE

     This Proxy Statement/Prospectus is furnished in connection with the
solicitation of proxies by the Board of Directors of Atcorp, Inc. ("AI"), the
holding company of Equity National Bank ("ENB"), to be used at the Special
Meeting of Shareholders of AI (the "AI Meeting") which will be held at
_________, _________, _________, New Jersey on _________, _________, 1996 at
___:___ __.m.  The accompanying Notice of Special Meeting, Proxy Card and this
Proxy Statement/Prospectus are being first mailed to shareholders on or about
_________, 1996.

     At the AI Meeting, holders of record of common stock of  AI, par value
$5.00 per share ("AI Common Stock"), as of __________, 1996 (the "AI Record
Date") will consider and vote upon the approval of the Agreement and Plan of
Affiliation dated July 18, 1996 (the "AI Merger Agreement") by and among
Susquehanna Bancshares, Inc. ("Susquehanna"), Susquehanna Bancshares East, Inc.
("SBI Merger Sub"), AI and ENB.  A copy of the AI Merger Agreement is attached
hereto as Appendix C.  In addition, shareholders of AI may consider and vote
upon the approval of the adjournment of the AI Meeting in the event there are
not sufficient votes cast in person or by proxy at the AI Meeting to constitute
a quorum or to approve the AI Merger Agreement, and such other matters as may
properly come before the AI Meeting or any adjournments thereof.
 .
     Pursuant to the AI Merger Agreement, SBI Merger Sub will merge with and
into AI, and AI will become a wholly-owned subsidiary of Susquehanna.  Upon the
consummation of the AI Merger, each AI shareholder will receive for each share
of AI Common Stock, the number of shares of common stock of Susquehanna, par
value $2.00 per share ("Susquehanna Common Stock"), set forth in the AI Merger
Agreement, so long as the average closing price per share of Susquehanna Common
Stock for a ten business day period ending on the second business day before the
closing of the AI Merger is between $25.00 and $31.00, together with a cash
payment in lieu of any fractional share of Susquehanna Common Stock which the AI
shareholder would otherwise be entitled to receive.  If such average closing
price is less than $25.00, AI has the right to terminate the AI Merger
Agreement.  If such average closing price is more than $31.00, Susquehanna has
the right to terminate the AI Merger Agreement.  If the AI Merger had been
closed on the date of this Proxy Statement/Prospectus, each share of AI Common
Stock would have been converted into the right to receive 1.0 share of
Susquehanna Common Stock.  Consummation of the AI Merger is conditioned upon,
among other things, the approval of the AI Merger Agreement by the requisite
vote of AI's shareholders and by various regulatory agencies.

     The consideration to be received by AI's shareholders pursuant to the AI
Merger Agreement was negotiated by the Board of Directors of AI ("AI Board of
Directors")  in light of various factors, including AI's and Susquehanna's
recent operating results, current financial condition and perceived future
prospects.  Berwind Financial Group, L.P. 
<PAGE>
 
("Berwind") and Janney Montgomery Scott Inc. ("JMS"), AI's financial advisors,
have each advised the AI Board of Directors that in their respective opinions
the consideration to be received by AI's shareholders pursuant to the AI Merger
is fair, from a financial point of view, to the shareholders of AI. A copy of
the Berwind opinion dated __________, 1996 is attached hereto as Appendix E. A
copy of the JMS opinion dated ________, 1996 is attached hereto as Appendix F.
THE AI BOARD OF DIRECTORS BELIEVES THAT THE AI MERGER IS IN THE BEST INTEREST OF
AI'S SHAREHOLDERS AND RECOMMENDS THAT AI'S SHAREHOLDERS VOTE "FOR" APPROVAL OF
THE AI MERGER AGREEMENT.

     AI Common Stock is currently traded in the over-the-counter market.
Susquehanna Common Stock currently is traded, and the Susquehanna Common Stock
to be issued pursuant to the AI Merger Agreement will be traded, in the over-
the-counter market and will be authorized for quotation on The Nasdaq Stock
Market.  The last reported sales price per share of AI Common Stock was $______
on _____________, 1996.  The last reported sales price per share of Susquehanna
Common Stock as reported on The Nasdaq Stock Market on __________, 1996 was
$_________.

     This Proxy Statement/Prospectus is furnished in connection with the
solicitation of proxies by the Board of Directors of Farmers Banc Corp. ("FBC"),
the holding company of Farmers National Bank ("FNB"), to be used at the Special
Meeting of Shareholders of FNB (the "FBC Meeting") which will be held at
_________, _________, _________, New Jersey on _________, _________, 1996 at
___:___ __.m.  The accompanying Notice of Special Meeting and Proxy Card and
this Proxy Statement/Prospectus are being first mailed to shareholders on or
about _________, 1996.

     At the FBC Meeting, holders of record of common stock of FBC, par value
$0.83 per share ("FBC Common Stock"), as of __________, 1996 (the "FBC Record
Date") will consider and vote upon the approval of the Agreement and Plan of
Affiliation dated July 18, 1996 (the "FBC Merger Agreement") among Susquehanna,
Susquehanna Bancshares East II, Inc. (the "SBI Merger Sub II"), FBC and FNB and
the transactions contemplated thereby.  A copy of the FBC Merger Agreement is
attached hereto as Appendix D.  In addition, shareholders of FBC may consider
and vote upon the approval of the adjournment of the FBC Meeting, in the event
there are not sufficient votes cast in person or by proxy at the FBC Meeting to
constitute a quorum or to approve the FBC Merger Agreement and the transactions
described therein, and such other matters as may properly come before the FBC
Meeting or any adjournments thereof.

     Pursuant to the Merger Agreement, FBC will become a wholly owned subsidiary
of Susquehanna by means of a merger of FBC with SBI Merger Sub II (the "FBC
Merger"). Upon the consummation of the FBC Merger, each FBC shareholder will
receive for each share of FBC Common Stock, 2.281 shares of Susquehanna Common
Stock, as set forth in the FBC Merger Agreement, together with a cash payment in
lieu of any fractional share of Susquehanna Common Stock which the shareholder
would otherwise be entitled to receive. If the average closing price of
Susquehanna Common Stock is less than $25.00, FBC has the right to terminate the
FBC Merger Agreement. If such average closing price is more than $31.00,
Susquehanna has the right to terminate the FBC Merger Agreement. Consummation of
the FBC Merger is conditioned upon, among other things, the approval of the FBC
Merger Agreement and the transactions described herein by the requisite vote of
FBC's shareholders and by various regulatory agencies.

     The consideration to be received by FBC's shareholders pursuant to the FBC
Merger Agreement was negotiated by the Board of Directors of FBC ("FBC Board of
Directors" or "FBC Board") in light of various factors, including FBC's and
Susquehanna's recent operating results, current financial condition and
perceived future prospects.  Berwind, FBC's financial advisor, has advised the
FBC Board of Directors that in its opinion the consideration to be received by
FBC's shareholders pursuant to the FBC Merger is fair, from a financial point of
view, to the shareholders of FBC.  A copy of the Berwind opinion dated
__________, 1996 is attached hereto as Appendix G.  THE FBC BOARD OF DIRECTORS
BELIEVES THAT THE FBC MERGER IS IN THE BEST INTEREST OF FBC'S SHAREHOLDERS AND
RECOMMENDS THAT FBC'S SHAREHOLDERS VOTE "FOR" APPROVAL OF THE FBC MERGER
AGREEMENT AND THE TRANSACTIONS CONTEMPLATED THEREBY.

     FBC  Common Stock is not traded in the over-the-counter market.
Susquehanna Common Stock currently is traded, and the Susquehanna Common Stock
to be issued pursuant to the FBC Merger Agreement will be traded, in the 


                                      -2-
<PAGE>
 
over-the-counter market and authorized for quotation on The Nasdaq Stock Market.
The last known sales price per share of FBC Common Stock was $64.00 on August
15, 1996.  Susquehanna Common Stock as reported on The Nasdaq Stock Market on
__________, 1996 was $_________.

     This Proxy Statement/Prospectus constitutes a prospectus of Susquehanna
filed as part of a registration statement filed with the Securities and Exchange
Commission relating to the 1,464,370 shares of Susquehanna Common Stock issuable
pursuant to the AI Merger Agreement and the FBC Merger Agreement.  All
information contained in this Proxy Statement/Prospectus with respect to
Susquehanna and its subsidiaries has been supplied by Susquehanna, and all
information with respect to AI, FBC and their respective subsidiaries has been
supplied by AI and FBC, respectively.

     This Proxy Statement/Prospectus does not cover any resales of the
Susquehanna Common Stock issuable in the AI Merger and the FBC Merger by any
shareholders deemed to be affiliates of AI, FBC or Susquehanna.  No person is
authorized to make use of this Proxy Statement/Prospectus in connection with
such resales, although such stock may be traded without use of this Proxy
Statement/Prospectus by former shareholders of AI and FBC who are not deemed to
be affiliates of AI, FBC or Susquehanna.

     THE SHARES OF SUSQUEHANNA COMMON STOCK ISSUABLE IN THE AI MERGER AND THE
FBC MERGER HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND EXCHANGE
COMMISSION OR ANY STATE SECURITIES COMMISSION, NOR HAS THE SECURITIES AND
EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED UPON THE ACCURACY
OR ADEQUACY OF THIS PROXY STATEMENT/PROSPECTUS.  ANY REPRESENTATION TO THE
CONTRARY IS A CRIMINAL OFFENSE.

     THE SHARES OF SUSQUEHANNA COMMON STOCK ISSUABLE IN THE AI MERGER AND THE
FBC MERGER ARE NOT SAVINGS ACCOUNTS, DEPOSITS OR OTHER OBLIGATIONS OF A BANK OR
SAVINGS INSTITUTION AND ARE NOT INSURED BY THE FEDERAL DEPOSIT INSURANCE
CORPORATION OR ANY OTHER GOVERNMENTAL AGENCY.

        The date of this Proxy Statement/Prospectus is __________, 1996


                                      -3-
<PAGE>
 
     No person is authorized to give any information or to make any
representations other than those contained in this Proxy Statement/Prospectus
and, if given or made, such other information or representations must not be
relied upon as having been authorized by Susquehanna, AI or FBC.  This Proxy
Statement/Prospectus does not constitute an offer to sell, or a solicitation of
an offer to buy, any security other than the securities covered by this Proxy
Statement/Prospectus, or the solicitation of a proxy to or from any person in
any jurisdiction where it is unlawful to make such offer or solicitation of an
offer or proxy solicitation.  Neither the delivery of this Proxy
Statement/Prospectus nor any distribution of securities made hereunder shall,
under any circumstances, create any implication that there has been no change in
the information about Susquehanna, AI or FBC contained in this Proxy
Statement/Prospectus since the date hereof.

                             AVAILABLE INFORMATION

     Each of Susquehanna and AI is subject to the informational requirements of
the Securities Exchange Act of 1934, as amended (the "Exchange Act"), and,
accordingly, files reports, proxy statements and other information with the
Securities and Exchange Commission (the "Commission").  Such reports, proxy
statements and other information filed with the Commission are available for
inspection and copying at the public reference facilities maintained by the
Commission at Room 1024, Judiciary Plaza, 450 Fifth Street, N.W., Washington,
D.C. 20549, and at the Commission's Regional Offices located at Northwestern
Atrium Center, 500 West Madison Street, Suite 1400, Chicago, Illinois 60661 and
at Seven World Trade Center, New York, New York 10048.  Copies of such documents
may also be obtained from the Public Reference Section of the Commission at
Judiciary Plaza, 450 Fifth Street, N.W., Washington, D.C. 20549, at prescribed
rates.  Susquehanna Common Stock is authorized for quotation on The Nasdaq Stock
Market.  Such materials and other information concerning Susquehanna, therefore,
can also be inspected at the offices of the National Association of Securities
Dealers, Inc., 1735 K Street, N.W., Washington, D.C.  FBC is not subject to the
informational requirements of the Exchange Act.

     Susquehanna has filed with the Commission under the Securities Act of 1933,
as amended (the "Securities Act"), a Registration Statement on Form S-4
(including all amendments and exhibits thereto, the "Registration Statement")
with respect to the Susquehanna Common Stock issuable pursuant to each of the AI
Merger Agreement and the FBC Merger Agreement.  This Proxy Statement/Prospectus
does not contain all of the information set forth in the Registration Statement,
certain parts of which are omitted in accordance with the rules and regulations
of the Commission.  The Registration Statement, including any amendments and
exhibits thereto, is available for inspection and copying as set forth above.
Statements contained in this Proxy Statement/Prospectus as to the contents of
any contract or other document are not necessarily complete, and in each
instance reference is made to the copy of such contract or other document filed
as an exhibit to the Registration Statement, each such statement being qualified
in all respects by such reference.

     This Proxy Statement/Prospectus incorporates by reference documents
relating to Susquehanna which are not presented herein or delivered herewith.
These documents (not including exhibits thereto, unless such exhibits are
specifically incorporated by reference herein) are available without charge to
any shareholder of AI or FBC, including any beneficial owner to whom this Proxy
Statement/Prospectus is delivered, upon written or oral request directed to the
Secretary, Susquehanna Bancshares, Inc., 26 North Cedar Street, Lititz,
Pennsylvania  17543, telephone number (717) 626-4721.  In order to ensure timely
delivery of the documents in advance of the meeting to which this Proxy
Statement/Prospectus relates, any request should be made no later than
___________ ___, 1996.

                                      -4-
<PAGE>
 
                    INCORPORATION OF DOCUMENTS BY REFERENCE

     Certain documents previously filed by Susquehanna with the Commission
pursuant to the Exchange Act are hereby incorporated by reference in this Proxy
Statement/Prospectus as follows:

          (1)  the Proxy Statement for the Annual Meeting of Shareholders for
               the year 1996;

          (2)  the Annual Report on Form 10-K for the year ended December 31,
               1995;

          (3)  the Quarterly Report on Form 10-Q for the quarter ended March 31,
               1996;

          (4)  the Quarterly Report on Form 10-Q for the quarter ended June 30,
                1996;
 
          (5)  the Current Report on Form 8-K dated January 23, 1996;

          (6)  the Current Report on Form 8-K dated February 1, 1996;

          (7)  the Current Report on Form 8-K dated July 18, 1996;

          (8)  the Registration Statement on Form S-3 dated November 22, 1995
               and amended November 30, 1995;

          (9)  the Registration Statement on Form S-3 dated December 21, 1994,
               and amended January 26, 1995;

          (10) the Registration Statement on Form S-3 dated January 9, 1996;

          (11) the Current Report on Form 8-K dated November 21, 1995; and

          (12) the Current Report on Form 8-K dated December 21, 1994.

          All documents filed by Susquehanna pursuant to Sections 13(a), 13(c),
14 or 15(d) of the Exchange Act after the date hereof and prior to the
consummation of each of the AI Merger and the FBC Merger shall be deemed to be
incorporated by reference herein and to be a part hereof from the date of filing
thereof.  Any statement contained in a document incorporated or deemed to be
incorporated by reference herein shall be deemed to be modified or superseded
for purposes of this Proxy Statement/Prospectus to the extent that a statement
contained herein, or in any other subsequently filed document that also is or is
deemed to be incorporated by reference herein, modifies or supersedes such
statement.  Any such statement so modified or superseded shall not be deemed,
except as so modified or superseded, to constitute a part of this Proxy
Statement/Prospectus.  All information appearing in this Proxy
Statement/Prospectus should be read in conjunction with, and is qualified in its
entirety by, the information and financial statements (including notes thereto)
appearing in the documents incorporated herein by reference, except to the
extent set forth in the immediately preceding statement.

                                      -5-
<PAGE>
 
                               TABLE OF CONTENTS
                                                                            Page
                                                                            ----
                                                                               
AVAILABLE INFORMATION...................................................    -4-

INCORPORATION OF DOCUMENTS BY REFERENCE.................................    -5-

SUMMARY.................................................................   -10-

SELECTED FINANCIAL DATA.................................................   -21-

UNAUDITED PRO FORMA SELECTED FINANCIAL DATA.............................   -25-

THE AI MEETING..........................................................   -29-
     General............................................................   -29-
     Voting, Revocation and Solicitation of Proxies.....................   -29-
     Voting Securities and Security Ownership...........................   -30-
     Other Matters......................................................   -31-
     Shareholder Proposals for the AI Meeting...........................   -31-
     Auditors of AI.....................................................   -31-

THE FBC MEETING.........................................................   -32-
     General............................................................   -32-
     Voting, Revocation and Solicitation of Proxies.....................   -32-
     Voting Securities and Security Ownership...........................   -33-
     Other Matters......................................................   -34-
     Auditors of FBC....................................................   -34-

APPROVAL OF THE AI MERGER...............................................   -35-
     Background of the AI Merger........................................   -35-
     Reasons for the AI Merger and Recommendation of the Board of
     Directors of AI....................................................   -36-
     Vote Required......................................................   -37-
     Opinions of Financial Advisors.....................................   -37-
     No Dissenters' Rights for AI.......................................   -43-
     Terms of the AI Merger.............................................   -43-
     Regulatory Approvals of AI.........................................   -48-
     Interest of Certain Persons in the AI Merger.......................   -49-
     Management and Operations Following the AI Merger..................   -50-
     Accounting Treatment of the AI Merger..............................   -50-
     Income Tax Consequences of the AI Merger...........................   -50-

APPROVAL OF THE FBC MERGER..............................................   -52-
     Background of the FBC Merger.......................................   -52-
     Reasons for the FBC Merger and Recommendation of the
     FBC Board of Directors.............................................   -53-
     Vote Required......................................................   -54-
     Opinion of Financial Advisor.......................................   -54-
     No Dissenters' Rights for FBC......................................   -57-
     Terms of the FBC Merger............................................   -57-
     Regulatory Approvals of FBC........................................   -62-
     Interest of Certain Persons in the FBC Merger......................   -62-
     Continued Employment...............................................   -63-
     Management and Operations Following the FBC Merger.................   -64-
     Accounting Treatment of the FBC Merger.............................   -64-
     Income Tax Consequences of the FBC Merger..........................   -64-

                                      -6-
<PAGE>
 
RESALE RESTRICTIONS.....................................................   -65-

DESCRIPTION OF SUSQUEHANNA AND ITS CAPITAL STOCK........................   -65-
     Information Concerning Susquehanna.................................   -65-
     General............................................................   -66-
     Common Stock.......................................................   -66-
     Preferred Stock....................................................   -67-
     Pennsylvania Anti-Takeover Law Provisions..........................   -67-
     Provisions in Susquehanna's Articles of Incorporation and Bylaws...   -68-

COMPARISON OF SHAREHOLDER RIGHTS........................................   -70-
     Introduction.......................................................   -70-
     Dividends..........................................................   -70-
     Classified Board of Directors......................................   -70-
     Number of Directors................................................   -70-
     Nomination of Directors............................................   -71-
     No Cumulative Voting...............................................   -71-
     Removal of Directors...............................................   -71-
     Filling Vacancies on the Board of Directors........................   -72-
     Call of Special Shareholders' Meeting..............................   -72-
     Notice of Shareholders' Meetings...................................   -72-
     Quorum Requirements and Adjournment of Meetings....................   -72-
     Shareholder Proposals; New Business at a Meeting...................   -73-
     Action Without Meeting.............................................   -73-
     Dissenters' Rights.................................................   -73-
     Preemptive Rights..................................................   -74-
     Limitations on Directors' Liability................................   -74-
     Indemnification....................................................   -74-
     State Anti-Takeover Law Provisions.................................   -75-
     Anti-Takeover Provisions in the Susquehanna Articles
          and AI and FBC Certificates; Approval of Certain
          Transactions..................................................   -76-
     Amendment of Certificates of Incorporation and Articles
          of Incorporation..............................................   -77-
     Amendment of Bylaws................................................   -78-

DIVIDENDS AND MARKET PRICES OF SECURITIES...............................   -79-
     Susquehanna........................................................   -79-
     AI.................................................................   -79-
     FBC................................................................   -80-

REGULATIONS AFFECTING DIVIDENDS.........................................   -81-
     Susquehanna........................................................   -81-
     AI.................................................................   -82-
     FBC................................................................   -82-

BUSINESS OF AI..........................................................   -83-
     General............................................................   -83-
     Lending Activities.................................................   -83-
     Regulation.........................................................   -84-
     Competition........................................................   -85-
     Employees..........................................................   -85-
     Certain Relationships and Related Party Transactions...............   -85-
     Litigation.........................................................   -85-
     Properties.........................................................   -86-

BUSINESS OF FBC.........................................................   -87-

                                      -7-
<PAGE>
 
     General............................................................   -87-
     Regulation.........................................................   -87-
     Effect of Governmental Policy......................................   -89-
     Recent Legislation.................................................   -89-
     Competition........................................................   -90-
     Employees..........................................................   -91-
     Certain Relationships and Related Party Transactions...............   -91-
     Litigation.........................................................   -91-
     Properties.........................................................   -91-

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
     OF OPERATIONS OF AI................................................   -92-
     Liquidity and Capital Resources of AI..............................   -92-
     Sources of Funds of AI.............................................   -92-
     Borrowings of AI...................................................   -94-
     Interest Rate Sensitivity of AI....................................   -95-
     Financial Condition of AI..........................................   -95-
     Risk Assets of AI..................................................   -96-
     Investment Activities of AI........................................   -96-
     Rate/Volume Analysis of AI.........................................   -97-
     Net Interest Income of AI..........................................   -97-
     Provision for Loan Losses of AI....................................   -98-
     Allowance for Loan and Lease Losses of AI..........................   -98-
     Noninterest Income of AI...........................................   -99-
     Noninterest Expense of AI..........................................   -99-
     Income Tax Provision of AI.........................................   -99-
     Net Income.........................................................   -99-
     Effects of Inflation/Changing Prices on AI.........................  -103-
     Accounting Standards Issued But Not Effective on AI................  -103-
     Liquidity and Capital Resources of AI..............................  -103-
     Sources of Funds of AI.............................................  -103-
     Borrowings of AI...................................................  -104-
     Interest Rate Sensitivity..........................................  -104-
     Financial Condition of AI..........................................  -105-
     Risk Assets of AI..................................................  -105-
     Investment Activities of AI........................................  -105-
     Rate/Volume Analysis of AI.........................................  -105-
     Results of Operations for the Three Years Ended December 31, 1995..  -106-
     Interest Income of AI..............................................  -106-
     Interest Expense of AI.............................................  -107-
     Provision for Loan Losses of AI....................................  -107-
     Allowance for Loan and Lease Losses of AI..........................  -107-
     Noninterest Income of AI...........................................  -107-
     Noninterest Expense of AI..........................................  -107-
     Income Tax Provision of AI.........................................  -108-
     Effects of Inflation/Changing Prices...............................  -108-
     Accounting Standards Issued But Not Effective......................  -108-

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
     OF OPERATIONS OF FBC...............................................  -119-
     RESULTS OF OPERATIONS..............................................  -119-
          Summary of June 1996 Compared to June 1995....................  -119-
          Summary of 1995 Compared to 1994..............................  -119-
          Net Interest Income - Taxable Equivalent Basis................  -119-
          Provision and Allowance for Loan Losses.......................  -120-
          Other Income..................................................  -121-
          Other Expenses................................................  -121-

                                      -8-
<PAGE>
 
          Income Taxes.................................................. -121-
     FINANCIAL CONDITION................................................ -121-
          Investment Securities......................................... -121-
          Loans......................................................... -122-
          Deposits...................................................... -122-
          Asset/Liability Management.................................... -122-
          Capital Adequacy.............................................. -123-
          Summary of 1994 Compared to 1993.............................. -123-

UNAUDITED PRO FORMA FINANCIAL STATEMENTS................................ -137-
     Pro Forma Combined Condensed Balance Sheet as of June 30, 1996..... -137-
     Pro Forma Combined Condensed Statement of Income for the
          Six Months Ended June 30, 1996................................ -139-
     Pro Forma Combined Condensed Statement of Income for the
          Year Ended December 31, 1995.................................. -140-
     Pro Forma Combined Condensed Statements of Income for the
          Years Ended December 31, 1994 and 1993........................ -141-
     Pro Forma Combined Condensed Statement of Income For the
          Year Ended December 31, 1993.................................. -142-

ADJOURNMENT OF THE AI MEETING........................................... -144-

ADJOURNMENT OF THE FBC MEETING.......................................... -144-

INDEPENDENT ACCOUNTANTS................................................. -144-

EXPERTS................................................................. -144-
     Susquehanna........................................................ -144-
     AI................................................................. -145-
     FBC................................................................ -145-

LEGAL OPINIONS.......................................................... -145-


APPENDIX A - ATCORP, INC. CONSOLIDATED FINANCIAL STATEMENTS
APPENDIX B - FARMERS BANC CORP. CONSOLIDATED FINANCIAL STATEMENTS
APPENDIX C - AI MERGER AGREEMENT
APPENDIX D - FBC MERGER AGREEMENT
APPENDIX E - OPINION OF BERWIND FINANCIAL GROUP, L.P. - AI
APPENDIX F - OPINION OF JANNEY MONTGOMERY SCOTT INC. - AI
APPENDIX G - OPINION OF BERWIND FINANCIAL GROUP, L.P. - FBC
APPENDIX H - SUSQUEHANNA PRO FORMA SCHEDULES

                                      -9-
<PAGE>
 
                                    SUMMARY


          This summary does not purport to be complete and is qualified in its
entirety by the more detailed information appearing elsewhere or incorporated by
reference in this Proxy Statement/Prospectus and the Appendices hereto.
Shareholders are urged to read this entire Proxy Statement/Prospectus, including
the Appendices hereto.  Certain terms used in this summary and elsewhere in this
Proxy Statement/Prospectus are used as defined in this summary or elsewhere in
this Proxy Statement/Prospectus.

The AI Meeting

          The AI Meeting will be held at _________, _________, ________, New
Jersey on _________, _________, 1996 at ___:___ __.m.  At the AI Meeting,
holders of record of AI Common Stock as of the AI Record Date will consider and
vote upon the approval of the AI Merger Agreement by and among Susquehanna, SBI
Merger Sub, AI and ENB.  In addition, shareholders of AI may consider and vote
upon the approval of the adjournment of the AI Meeting, in the event there are
not sufficient votes cast in person or by proxy at the AI Meeting to constitute
a quorum or to approve the AI Merger Agreement, and such other matters as may
properly come before the AI Meeting or any adjournments thereof.  The holders of
record of shares of AI Common Stock at the close of business on the AI Record
Date, __________, 1996, will be entitled to one vote for each such share then so
held.  The presence, in person or by proxy, of at least a majority of the total
number of shares of AI Common Stock outstanding and entitled to vote as of the
AI Record Date will be required to constitute a quorum at the Meeting.  For
additional information, see "THE AI MEETING."

The FBC Meeting

          The FBC Meeting will be held at _________, _________, ________, New
Jersey on _________, _________, 1996 at ___:___ __.m.  At the FBC Meeting,
holders of record of FBC Common Stock as of the close of business on the FBC
Record Date will consider and vote upon the approval of the FBC Merger Agreement
by and among Susquehanna, SBI Merger Sub II, FBC and FNB and the transactions
contemplated thereby.  In addition, shareholders of FBC may consider and vote
upon the approval of the adjournment of the FBC Meeting, in the event there are
not sufficient votes cast in person or by proxy at the FBC Meeting to constitute
a quorum or to approve the FBC Merger Agreement and the transactions
contemplated thereby, and such other matters as may properly come before the FBC
Meeting or any adjournments thereof.  The holders of record of shares of FBC
Common Stock at the close of business on the FBC Record Date, __________, 1996,
will be entitled to one vote for each such share then so held.  The presence, in
person or by proxy, of at least 151,801 shares of FBC Common Stock outstanding
as of the FBC Record Date will be required to constitute a quorum at the FBC
Meeting.  For additional information, see "THE FBC MEETING."

AI and ENB

          AI is a New Jersey corporation formed in August 1988, and functions as
the bank holding company for ENB.  AI's principal business has been directing,
planning and coordinating the business activities of ENB.

          ENB is a national banking association headquartered in Atco, New
Jersey, which conducts business through five (5) offices, all located in Camden
and Burlington Counties, New Jersey.

          AI's executive offices are located at Sagemore Corporate Center, Route
73 and Marlton Parkway, Marlton, New Jersey 08053, and its telephone number is
(609) 983-4000.

                                      -10-
<PAGE>
 
FBC and FNB

          FBC is a New Jersey corporation formed in 1985, and functions as the
bank holding company for FNB.  FBC's principal business has been directing,
planning and coordinating the business activities of FNB.

          FNB is a national banking association headquartered in Mullica Hill,
New Jersey, which conducts business through two (2) offices located in
Gloucester County, New Jersey.

          FBC's executive offices are located at 114 North Main Street, Mullica
Hill, New Jersey 08062, and its telephone number is (609) 478-2817.

Susquehanna

          Susquehanna is a bank holding company whose sole activity consists of
owning and supervising its five bank subsidiaries, three federal savings bank
subsidiaries and three non-depository subsidiaries.  Susquehanna's depository
subsidiaries consist of Atlantic Federal Savings Bank, Baltimore, Maryland;
Citizens National Bank of Southern Pennsylvania, Greencastle, Pennsylvania;
Fairfax Savings,  FSB, Baltimore, Maryland; Farmers & Merchants Bank and Trust,
Hagerstown, Maryland; Farmers First Bank, Lititz, Pennsylvania; First National
Trust Bank, Sunbury, Pennsylvania; Reisterstown Federal Savings Bank,
Reisterstown, Maryland; and Williamsport National Bank, Williamsport,
Pennsylvania.  Susquehanna's subsidiaries provide banking and banking-related
services in central and south-central Pennsylvania, principally in Franklin,
Lancaster, Northumberland, Snyder, York and Lycoming Counties, and in Northern
Maryland, principally in Washington and Allegany Counties, the City of Baltimore
and its surrounding suburbs.  The day-to-day management of Susquehanna's
subsidiaries is conducted by each subsidiary's officers subject to review by
their respective Boards of Directors.

          Susquehanna was incorporated in Pennsylvania in 1982.  Its executive
offices are located at 26 North Cedar Street, Lititz, Pennsylvania 17543, and
its telephone number is (717) 626-4721.

The AI Merger and the FBC Merger

          AI and ENB
          ----------

          In the AI Merger, AI will become a wholly-owned subsidiary of
Susquehanna by means of a merger of SBI Merger Sub with and into AI, with AI as
the surviving entity (the "AI Surviving Corporation").  Upon the consummation of
the AI Merger, AI shareholders will receive in exchange for all of the
outstanding shares of AI Common Stock, 771,750 shares of Susquehanna Common
Stock as set forth in the AI Merger Agreement, so long as the average per share
closing price of Susquehanna Common Stock before the closing of the AI Merger is
between $25.00 and $31.00.   AI shareholders will receive a cash payment in lieu
of any fractional share of Susquehanna Common Stock which the AI shareholders
would otherwise be entitled to receive.  If the AI Merger is not consummated by
March 31, 1997 but is subsequently consummated, then an additional 5,000 shares
of Susquehanna Common Stock will be distributed to AI's shareholders.  If the AI
Merger had been closed on the date of this Proxy Statement/Prospectus, each
share of AI Common Stock would have been converted into the right to receive 1.0
share of Susquehanna Common Stock.  The last reported sale price of Susquehanna
Common Stock on The Nasdaq Stock Market on ______, 1996 was $_____ per share.
Consummation of the AI Merger is conditioned upon, among other things, the
approval of the AI Merger Agreement by the requisite vote of AI's shareholders
and by various regulatory agencies.  See "APPROVAL OF THE AI MERGER."

          General

          Pursuant to the AI Merger Agreement, SBI Merger Sub will merge with
and into AI, with AI as the AI Surviving Corporation, as a result of which AI
will become a direct wholly-owned subsidiary of Susquehanna, and 

                                      -11-
<PAGE>
 
ENB will become a second-tier subsidiary of Susquehanna (the "ENB Bank
Acquisition"). The name of the AI Surviving Corporation will be "Susquehanna
Bancshares East, Inc."

          Exchange Ratio

          Pursuant to the AI Merger Agreement, the outstanding shares of AI
Common Stock will be exchanged for shares of Susquehanna Common Stock in
accordance with the exchange ratio ("AI Exchange Ratio") set forth in the AI
Merger Agreement ("AI Merger Consideration").  This number may be adjusted
subject to conditions set forth in the AI Merger Agreement.

          The number of shares of Susquehanna Common Stock to be issued to
holders of AI Common Stock in accordance with the AI Exchange Ratio will be
based upon the average closing price per share of Susquehanna Common Stock over
a ten day trading period ending two days prior to the closing of the AI Merger.
In general, 771,750 shares of Susquehanna Common Stock will be exchanged for AI
Common Stock; however, if the average closing price over such period is less
than $25.00, AI will have the right to terminate the AI Merger Agreement, and if
the average closing price over such period is greater than $31.00, Susquehanna
will have the right to terminate the AI Merger Agreement.  Additionally, both AI
and Susquehanna will have the right to terminate the AI Merger Agreement if the
AI Merger is not consummated by March 31, 1997; if the AI Merger Agreement is
extended by mutual agreement of the parties, then AI's shareholders will receive
an additional 5,000 shares of Susquehanna Common Stock.

          Fractional Shares

          No fractional shares of Susquehanna Common Stock will be issued.
Susquehanna will furnish to any holder of AI Common Stock otherwise entitled to
a fractional share a check for an amount of cash equal to the fraction of a
share of Susquehanna Common Stock represented by the certificates so surrendered
multiplied by the average closing price per share as determined in accordance
with the AI Merger Agreement.

          Closing; Effective Date

          The AI Merger Agreement provides that the AI closing ("AI Closing")
will occur following three business days notice to AI, as shall be agreed upon
by all parties which date shall not be later than the 22nd business day after:
(i) the last approval of required governmental authorities is granted and any
related waiting periods expire; (ii) the lifting, discharge or dismissal of any
stay of any such governmental approval or of any injunction against the AI
Merger or the ENB Bank Acquisition; and (iii) all shareholder approvals required
by the parties pursuant to the AI Merger Agreement are received.  Immediately
following the AI Closing, and provided the AI Merger Agreement has not been
terminated or abandoned in accordance with the terms thereof, AI and SBI Merger
Sub will cause a certificate of merger to be properly prepared and completed and
filed with the Secretary of State of New Jersey.  The AI Merger, and the
transactions described in the AI Merger Agreement, will become effective at
12:01 a.m. on the day following the day on which the certificate of merger has
been duly filed with and accepted by the Secretary of State of New Jersey (the
"AI Merger Effective Date").  The presentation of the certificate for acceptance
and filing is subject to the rights of the AI Board of Directors and the Board
of Directors of Susquehanna ("Susquehanna Board of Directors") of Susquehanna
and AI to terminate the AI Merger Agreement under certain circumstances.

          FBC and FNB
          -----------

          In the FBC Merger, FBC will become a wholly owned subsidiary of
Susquehanna by means of a merger of SBI Merger Sub II with and into FBC.  Upon
the consummation of the FBC Merger, each FBC shareholder will receive in
exchange for each share of FBC Common Stock, 2.281 shares of Susquehanna Common
Stock, as set forth in the FBC Merger Agreement.  Susquehanna may terminate the
FBC Merger Agreement if the average closing price is greater than $31.00, and
FBC may terminate the agreement if the average closing price is less than
$25.00.  The last reported sale price of Susquehanna Common Stock on The Nasdaq
Stock Market on ______, 1996 was $_____ per share.  Consummation of the FBC
Merger is conditioned upon, among other things, the approval of the FBC Merger
Agreement 

                                      -12-
<PAGE>
 
and the transactions contemplated thereby by the requisite vote of FBC's
shareholders and by various regulatory agencies See "APPROVAL OF THE FBC
MERGER."

          General
          Pursuant to the FBC Merger Agreement, SBI Merger Sub II will merge
with and into FBC, with FBC as the surviving entity (sometimes referred to as
the "FBC Surviving Corporation"), as a result of which FBC will become a direct
wholly-owned subsidiary of Susquehanna, and FNB will become a second-tier
subsidiary of Susquehanna (the "FNB Bank Acquisition").  The name of the FBC
Surviving Corporation will be "Susquehanna Bancshares East II, Inc."

          Exchange Ratio

          Pursuant to the FBC Merger Agreement, the outstanding shares of FBC
Common Stock will be exchanged for shares of Susquehanna Common Stock in
accordance with the exchange ratio ("FBC Exchange Ratio") set forth in the FBC
Merger Agreement ("FBC Merger Consideration").

          The number of shares of Susquehanna Common Stock to be issued to
holders of FBC Common Stock will be as set forth in the FBC Exchange Ratio based
upon the average price per share of Susquehanna Common Stock over a ten day
trading period ending five days prior to the consummation of the FBC Merger.
Holders of FBC Common Stock will receive 2.281 shares of Susquehanna Common
Stock for each share of FBC Common Stock;  however, if the average price over
such period is less than $25.00, FBC will have the right to terminate the FBC
Merger Agreement, and if the average price over such period is greater than
$31.00, then Susquehanna will have the right to terminate the FBC Merger
Agreement.

          Fractional Shares

          No fractional shares of Susquehanna Common Stock will be issued.
Susquehanna will furnish to any holder of FBC Common Stock otherwise entitled to
a fractional share a check for an amount of cash equal to the fraction of a
share of Susquehanna Common Stock represented by the certificates so surrendered
multiplied by the average price per share as determined in accordance with the
FBC Merger Agreement.
 
          Closing; Effective Date

          The FBC Merger Agreement provides that the closing of the FBC Merger
and the FNB Bank Acquisition by Susquehanna ("FBC Closing") will occur following
three business days' notice to FBC, as shall be agreed upon by all parties,
which date shall not be later than the 22nd business day after:  (i) the last
approval of required regulatory authorities is granted and any related waiting
periods expire; (ii) the lifting, discharge or dismissal of any stay of any
governmental approval or of any injunction against the transactions contemplated
in the FBC Merger Agreement; and (iii) all shareholder approvals required by the
parties have been received.  Immediately following the FBC Closing, and provided
the FBC Merger Agreement has not been terminated or abandoned in accordance with
the terms thereof, SBI Merger Sub II and FBC will cause a certificate of merger
to be properly prepared and completed and filed with the Secretary of State of
New Jersey.  The FBC Merger shall become effective as 12:01 a.m. on the day (the
"FBC Merger Effective Date") following the day of which the certificate of
merger has been filed and accepted by the Secretary of State of New Jersey.

                                      -13-
<PAGE>
 
Opinions of Financial Advisors

          AI
          --

          Berwind and JMS have each rendered an opinion to the AI Board of
Directors that in their respective opinions the consideration to be received by
AI shareholders pursuant to the AI Merger is fair, from a financial point of
view, to the shareholders of AI.  The opinions, which are attached hereto as
Appendix E and F, respectively, should be read in their entirety with respect to
the assumptions made and other matters considered by Berwind and JMS in
rendering such opinions.  See "APPROVAL OF THE AI MERGER -- Opinions of
Financial Advisors."

          FBC
          ---

          Berwind has rendered its opinion to the FBC Board of Directors that in
its opinion the FBC Merger Consideration is fair, from a financial point of
view, to the shareholders of FBC.  This opinion, which is attached hereto as
Appendix G, should be read in its entirety with respect to the assumptions made
and other matters considered by Berwind in rendering such opinion.  See
"APPROVAL OF THE FBC MERGER -- Opinion of Financial Advisor."

Recommendations of the Boards of Directors

          AI
          --

          The consideration to be received by AI's shareholders pursuant to the
AI Merger Agreement was negotiated by the AI Board of Directors in light of
various factors, including AI's and Susquehanna's recent operating results,
current financial condition and perceived future prospects.  THE AI BOARD OF
DIRECTORS BELIEVES THAT THE AI MERGER IS IN THE BEST INTEREST OF AI'S
SHAREHOLDERS AND RECOMMENDS THAT AI'S SHAREHOLDERS VOTE "FOR" APPROVAL OF THE AI
MERGER AGREEMENT.

          FBC
          ---

          The consideration to be received by FBC's shareholders pursuant to the
FBC Merger Agreement was negotiated by the FBC Board of Directors in light of
various factors, including FBC's and Susquehanna's recent operating results,
current financial condition and perceived future prospects.  THE FBC BOARD OF
DIRECTORS BELIEVES THAT THE FBC MERGER IS IN THE BEST INTEREST OF FBC'S
SHAREHOLDERS AND RECOMMENDS THAT FBC'S SHAREHOLDERS VOTE "FOR" APPROVAL OF THE
FBC MERGER AGREEMENT AND THE TRANSACTIONS CONTEMPLATED THEREBY.

Votes Required

          AI
          --

          The affirmative vote of the holders of sixty-six and two-thirds
percent (66%) of the outstanding shares of AI's Common Stock entitled to vote
at the AI Meeting is required to approve the AI Merger Agreement.  Directors and
executive officers are expected to vote substantially all of the 281,217 shares
held by them, representing 36.44% of the AI Common Stock outstanding at the AI
Record Date and entitled to vote at the AI Meeting, "FOR" approval of the AI
Merger Agreement and the transactions contemplated thereby.

          FBC
          ---

          The affirmative vote of  seventy percent (70%) of the votes eligible
to be cast at the FBC Meeting is required to approve the FBC Merger Agreement
and the transactions contemplated thereby.  Directors and executive officers are
expected to vote substantially all of the 55,255 shares held by them,
representing 18.20% of the FBC Common Stock 

                                      -14-
<PAGE>
 
outstanding at the FBC Record Date and entitled to vote at the FBC Meeting,
"FOR" approval of the FBC Merger Agreement and the transactions contemplated
thereby.

No Dissenters' Rights

          AI
          --

          Holders of AI Common Stock will not have dissenters' rights in
connection with the AI Merger.

          FBC
          ---

          Holders of FBC Common Stock will not have dissenters' rights in
connection with the FBC Merger.

Federal Income Tax Consequences of the AI Merger and the FBC Merger

          AI
          --

          It is anticipated that the AI Merger will be a tax-free reorganization
for federal income tax purposes and that no gain or loss will be recognized by
shareholders of AI on the exchange of AI Common Stock for Susquehanna Common
Stock (other than with respect to cash received in lieu of fractional shares).
AI SHAREHOLDERS SHOULD CONSULT WITH THEIR OWN TAX ADVISERS REGARDING THE TAX
CONSEQUENCES OF THE AI MERGER WITH RESPECT TO THEIR OWN PARTICULAR
CIRCUMSTANCES.  See "APPROVAL OF THE AI MERGER -- Federal Income Tax
Consequences of the AI Merger."

          FBC
          ---

          It is anticipated that the FBC Merger will be a tax-free
reorganization for federal income tax purposes and that no gain or loss will be
recognized by shareholders of FBC on the exchange of FBC Common Stock for
Susquehanna Common Stock (other than with respect to cash received in lieu of
fractional shares).  FBC SHAREHOLDERS SHOULD CONSULT WITH THEIR OWN TAX ADVISERS
REGARDING THE TAX CONSEQUENCES OF THE FBC MERGER WITH RESPECT TO THEIR OWN
PARTICULAR CIRCUMSTANCES.  See "APPROVAL OF THE FBC MERGER -- Federal Income Tax
Consequences of the FBC Merger."

Accounting Treatment

          AI
          --

          The AI Merger is intended to be accounted for as a pooling of
interests.  See "APPROVAL OF THE AI MERGER--  Accounting Treatment of the AI
Merger."

          FBC
          ---

          The FBC Merger is intended to be accounted for as a pooling of
interests.  See "APPROVAL OF THE FBC MERGER-- Accounting Treatment of the FBC
Merger."

Comparison of Shareholder Rights

          AI and Susquehanna
          ------------------

          Upon the consummation of the AI Merger, holders of AI Common Stock,
whose rights presently are governed by New Jersey corporate law and AI's
certificate of incorporation and bylaws, will become shareholders of
Susquehanna, a Pennsylvania business corporation.  Accordingly, their rights
will be governed by Pennsylvania corporate law and the 

                                      -15-
<PAGE>
 
articles of incorporation and bylaws of Susquehanna. Certain differences arise
from changes in the governing law, as well as from differences between the
articles of incorporation and bylaws of Susquehanna and the certificate of
incorporation and bylaws of AI, including, among other things, in connection
with cumulative voting and preemptive rights, the calling of special meetings of
shareholders, the number and term of Directors, informal action by shareholders
by unanimous consent, advance notice requirements for nominations of Directors
and presentation of new business at meetings of shareholders, limitations on
acquisitions of capital stock, limitations on the voting of capital stock,
liabilities and indemnification of Directors and officers, anti-takeover
provisions, approval requirements for significant corporate transactions and
amendment of governing corporate documents. See "COMPARISON OF SHAREHOLDER
RIGHTS."

          FBC and Susquehanna
          --------------------

          Upon the consummation of the FBC Merger, holders of FBC Common Stock,
whose rights presently are governed by New Jersey corporate law and FBC's
certificate of incorporation and bylaws, will become shareholders of
Susquehanna, a Pennsylvania business corporation.  Accordingly, their rights
will be governed by Pennsylvania corporate law and the articles of incorporation
and bylaws of Susquehanna.  Certain differences arise from changes in the
governing law, as well as from differences between the articles of incorporation
and bylaws of Susquehanna and the certificate of incorporation and bylaws of
FBC, including, among other things, the calling of special meetings of
shareholders, the number of Directors, removals and vacancies on the Boards of
Directors, advance notice requirements for nominations of Directors and
presentation of new business at meetings of shareholders, limitations on
acquisitions of capital stock, limitations on the voting of capital stock, anti-
takeover provisions, approval requirements for significant corporate
transactions and amendment of governing corporate documents.  See "COMPARISON OF
SHAREHOLDER RIGHTS."

Conditions to the AI Merger and the FBC Merger

          AI
          --

          Consummation of the AI Merger is subject to various conditions,
including approval of the AI Merger by the Board of Governors of the Federal
Reserve System ("Federal Reserve Board") and the Department of Banking of the
State of New Jersey ("New Jersey Department of Banking").  See "APPROVAL OF THE
AI MERGER -- Regulatory Approvals of AI."  The AI Merger is also subject to
satisfaction of various other conditions specified in the AI Merger Agreement,
including the approval of the AI Merger Agreement by the requisite vote of AI's
shareholders.  See "APPROVAL OF THE AI MERGER -- Terms of the AI Merger --
Conditions Precedent."

          FBC
          ---

          Consummation of the FBC Merger is subject to various conditions,
including approval of the FBC Merger by the Federal Reserve Board and the New
Jersey Department of Banking.  See "APPROVAL OF THE FBC MERGER -- Regulatory
Approvals of FBC."  The FBC Merger is also subject to satisfaction of various
other conditions specified in the FBC Merger Agreement, including the approval
of the FBC Merger Agreement and the transactions contemplated thereby by the
requisite vote of FBC's shareholders.  See "APPROVAL OF THE FBC MERGER -- Terms
of the FBC Merger -- Conditions Precedent."

Operations After the AI Merger and the FBC Merger

          AI
          --

          Certain incumbent Directors of ENB, together with persons appointed by
Susquehanna, will serve as members of the AI Board of Directors following the AI
Merger.

                                      -16-
<PAGE>
 
          FBC
          ---

          Certain incumbent Directors of FNB, together with persons appointed by
Susquehanna, will serve as members of the FBC Board of Directors following the
FBC Merger.

Termination of the AI Merger and the FBC Merger

          AI
          --

          The AI Merger Agreement provides that, whether before or after its
approval by the shareholders of AI, it may be terminated and the transactions
described in the AI Merger Agreement abandoned at any time prior to the AI
Merger Effective Date: (i) by mutual consent of Susquehanna and AI, if the Board
of Directors  of each so determines by majority vote of the members of the
entire Board; (ii) by AI in the event (a) of a material breach by Susquehanna of
any representation, warranty, covenant or agreement contained in the AI Merger
Agreement which is not cured or not curable within 30 days after written notice
of such breach is given to Susquehanna by AI, or (b) by written notice to
Susquehanna that any condition precedent to AI's obligations as set forth in the
AI Merger Agreement, Article V, has not been met or waived by AI at such time as
such condition can no longer be satisfied, or (c) the AI Board of Directors
fails to make, withdraws or  modifies or changes its favorable recommendation to
the shareholders  or (d) the AI Board of Directors recommends to the
shareholders of AI that an Acquisition Proposal (as defined in the AI Merger
Agreement) is likely to be more favorable, from a financial point of view, to
the shareholders of AI than the AI Merger;  (iii) by Susquehanna in the event
(a) of a material breach by AI or ENB of any representation, warranty, covenant
or agreement contained in the AI Merger Agreement which is not cured or not
curable within 30 days after written notice of such breach is given to AI by
Susquehanna or (b) that any condition precedent to Susquehanna's obligations as
set forth in Article V of the AI Merger Agreement has not been met or waived by
Susquehanna at such time as such condition can no longer be satisfied; (iv) by
AI, by giving written notice of such election to Susquehanna within two business
days following a determination that the average closing price per share of
Susquehanna Common Stock before closing is less than $25.00 per share at the
time such calculation is required to be made pursuant to the AI Merger
Agreement; (v) by Susquehanna, if Susquehanna chooses to give written notice of
such election within two business days following a determination that the
average closing price per share of Susquehanna Common Stock before closing is
greater than $31.00 per share at the time such calculation is required to be
made pursuant to the AI Merger Agreement; or (vi) by Susquehanna or AI if the AI
Merger is not consummated by March 31, 1997, unless the failure to so consummate
by such time is due to the breach of any representation, warranty or covenant
contained in the AI Merger Agreement by the party seeking to terminate;
provided, however, that such date may be extended by the written agreement of
the parties.

          FBC
          ---

          The FBC Merger Agreement provides that, whether before or after its
approval by the shareholders of FBC, it may be terminated and the transactions
contemplated in the FBC Merger Agreement abandoned at any time prior to the FBC
Merger Effective Date:  (i) by mutual consent of Susquehanna and FBC, if the
Board of Directors of each so determines by majority vote of the members of the
entire Board; (ii) by FBC in the event (a) of a material breach by Susquehanna
of any representation, warranty, covenant or agreement contained in the FBC
Merger Agreement which is not cured or not curable within 30 days after written
notice of such breach is given to Susquehanna by FBC, or (b) by written notice
to Susquehanna that any condition precedent to FBC's obligations as set forth in
the FBC Merger Agreement, Article V, has not been met or waived by FBC at such
time as such condition can no longer be satisfied, (c) the FBC Board of
Directors fails to make, withdraws or modifies or changes its favorable
recommendation to shareholders, or (d) the FBC Board of Directors recommends to
the shareholders of FBC that an Acquisition Proposal (as defined in the FBC
Merger Agreement) is likely to be more favorable, from a financial point of
view, to the shareholders of FBC than the FBC Merger; (iii) by Susquehanna in
the event (a) of a material breach by FBC or FNB of any representation,
warranty, covenant or agreement contained in the FBC Merger Agreement which is
not cured or not curable within 30 days after written notice of such breach is
given to FBC, or (b) that any condition precedent to Susquehanna's obligations
as set forth in Article V of the FBC Merger Agreement has not been met or waived
by 

                                      -17-
<PAGE>
 
Susquehanna at such time as such condition can no longer be satisfied; (iv) by
FBC by giving written notice of such election to Susquehanna within one business
day following a determination that the average closing price per share of the
Susquehanna Common Stock before closing is less than $25.00 per share at the
time such calculation is required to be made pursuant to the FBC Merger
Agreement; and (v) by Susquehanna if Susquehanna chooses to give written notice
within one business day following a determination that the average closing price
per share of the Susquehanna Common Stock before closing is greater than $31.00
per share at the time such calculation is required to be made pursuant to the
FBC Merger Agreement; or (vi) by Susquehanna or FBC if the FBC Merger is not
consummated by March 31, 1997, unless the failure to so consummate by such time
is due to the breach of any representation, warranty or covenant contained in
the FBC Merger Agreement by the party seeking to terminate; provided, however,
that such date may be extended by the written agreement of the parties.
 
Adjournment of the AI Meeting and the FBC Meeting

          AI
          --

          In the event that there is an insufficient number of votes cast in
person or by proxy at the AI Meeting to approve the AI Merger Agreement, the AI
Board of Directors intends to adjourn the AI Meeting to a later date to permit
the further solicitation of sufficient votes to approve the AI Merger Agreement.
The affirmative vote of a majority of the shares represented and voting at the
AI Meeting is required in order to approve any such adjournment.  The AI Board
of Directors recommends that shareholders vote "FOR" the proposal to adjourn the
AI Meeting if necessary to permit further solicitation of proxies to approve the
AI Merger Agreement.  See "ADJOURNMENT OF THE AI MEETING."


          FBC
          ---

          In the event that there is an insufficient number of votes cast in
person or by proxy at the FBC Meeting to approve the FBC Merger Agreement and
the transactions contemplated thereby, the FBC Board of Directors intends to
adjourn the FBC Meeting to a later date for the solicitation of additional votes
in favor thereof.  The affirmative vote of a majority of the shares represented
and voting at the FBC Meeting is required in order to approve any such
adjournment.  The FBC Board of Directors recommends that shareholders vote "FOR"
the proposal to adjourn the FBC Meeting if necessary to permit further
solicitation of proxies to approve the FBC Merger Agreement and the transactions
contemplated thereby.  See "ADJOURNMENT OF THE FBC MEETING."

                                      -18-
<PAGE>
 
Comparative Per Share Data

          The following table sets forth certain historical per share data of
Susquehanna, AI and FBC, and unaudited pro forma combined per share data of
Susquehanna, AI and FBC, based on the assumption that the AI Merger and the FBC
Merger are effective on January 1, 1995 and accounted for as a pooling-of-
interests.  The pro forma data is not necessarily indicative of results that
would have been achieved had such transactions been consummated on such dates
and should not be construed as representative of future operations.  This
presentation is subject to the assumptions set forth in the notes to the
Unaudited Pro Forma Financial Statements and the Susquehanna Pro Forma Schedules
appearing elsewhere in this Proxy Statement/Prospectus.  The information
presented should be read in conjunction with such pro forma financial statements
and schedules, and notes thereto, and the historical consolidated financial
statements, and notes thereto, of Susquehanna, AI and FBC incorporated by
reference or appearing elsewhere in this Proxy Statement/Prospectus.
<TABLE>
<CAPTION>
 
                                  
                                                              Year Ended December 31,
                                Six Months Ended              -----------------------
                                 June 30, 1996             1995         1994       1993
                                ----------------           ----         -----      ----
<S>                             <C>                        <C>         <C>        <C>
Susquehanna Historical per
 share [1]:
       Net income from operations        $1.24            $2.23        $1.96      $1.96
       Cash dividends declared            0.58             1.10         1.02       0.92
       Book  value                       21.48            21.11           --         --
                                                                               
AI Historical per share [2]:                                                       
       Net income from operations        $0.97            $1.37        $1.11      $1.17
       Cash dividends declared               0                0            0          0
       Book  value                       13.54            13.56           --         --
                                                                               
FBC Historical per share [3]:                                                       
       Net income from operations        $2.25            $3.89        $3.76      $3.77
       Cash dividends  declared           0.75             1.25         1.21       1.21                                        
       Book  value                       33.72            33.08           --         --                                  
                                                                               
                                                                               
Pro Forma per Susquehanna                                                      
  Common Share [4]:                                                              
       Net income from operations        $1.23            $2.18        $1.90      $1.89
       Cash dividends declared            0.58             1.10         1.02       0.92
       Book  value                       20.75            20.39           --         --
                                                                               
Pro Forma Equivalent per AI                                                    
  Common Share [5]:                                                              
       Net income from operations        $1.23            $2.18        $1.90      $1.89
       Cash dividends declared            0.58             1.10         1.02       0.92
       Book  value                       20.75            20.39           --         --
                                                                               
Pro Forma Equivalent per                                                       
  FBC Common Share [6]:                   
       Net income from operations        $2.75            $4.91        $4.33      $4.31
       Cash dividends declared            1.32             2.51         2.33       2.10
       Book value                        47.33            46.51           --         -- 
</TABLE>

[1]  Susquehanna historical amounts are adjusted for the five-for-four stock
     split in 1993.
[2]  AI historical amounts are adjusted for the 5% stock dividend in 1995, the
     8.14% stock dividend in 1994 and the 5% stock dividend in 1993.
[3]  FBC historical amounts are adjusted for the three-for-one stock split in
     1995 and the 10% stock dividend paid in 1995.
[4]  Pro forma amounts give effect to the Fairfax acquisition as if the Fairfax
     acquisition took place January 1, 1995 and gives effect to the Reisterstown
     acquisition as if the Reisterstown acquisition took place January 1, 1995.
     These amounts also include the combination of AI and FBC based upon their
     respective exchange ratios.
[5]  Pro forma amounts per share were calculated by taking the corresponding per
     share amounts for Susquehanna, AI, and FBC combined and multiplying that by
     an exchange ratio of one share of Susquehanna for each outstanding share of
     AI at each reporting date.
[6]  Pro forma amounts per share were calculated by taking the corresponding per
     share amounts for Susquehanna, AI, and FBC combined and multiplying that by
     an exchange ratio of 2.281 shares of Susquehanna for each outstanding share
     of FBC at each reporting date.

                                      -19-
<PAGE>
 
Market Value of Securities

     The table below sets forth the last sale prices on The Nasdaq Stock Market
for Susquehanna Common Stock and on the over-the-counter market for AI Common
Stock for July 18, 1996, the last trading day before the announcement of the AI
Merger.  The table also sets forth the equivalent market value per share of AI
Common Stock on such date, based upon the AI Exchange Ratio.
<TABLE>
<CAPTION>
 
                                                      AI
                                       --------------------------
                                                      Equivalent
                       Susquehanna                    Market Value
                       Historical      Historical     Per Share
                       -----------     ----------    ------------
    <S>                <C>             <C>           <C>
    July 18, 1996.....    $27.75       $________         $27.75
 
</TABLE>

     There is no established public trading market for FBC Common Stock, and
accordingly, there are no published market quotations for such stock.  Trading
in FBC Common Stock is limited and sporadic.  In addition, FBC is not subject to
the requirement of filing periodic reports with the Commission.  The absence of
an established market and publicly available information regarding FBC may
affect the prices at which FBC's shares are traded.  Subject to the foregoing,
FBC is aware of trading of FBC Common Stock at $____ per share in 1995 and
$_____ per share in 1994.

                                      -20-
<PAGE>
 
- --------------------------------------------------------------------------------

                            SELECTED FINANCIAL DATA

     The following tables set forth certain selected consolidated historical
financial information for Susquehanna, AI and FBC.  This data is derived from
and should be read in conjunction with, and is qualified in its entirety by, the
consolidated financial statements of Susquehanna, AI and FBC, including the
notes thereto, incorporated by reference or appearing elsewhere in this Proxy
Statement/Prospectus.  Interim unaudited data for the six month period ended
June 30, 1996 reflects, in the opinion of Susquehanna's, AI's and FBC's
respective managements, all adjustments (consisting only of normal recurring
adjustments) necessary for a fair presentation of such data.  Results for the
period ended June 30, 1996 are not necessarily indicative of results which may
be expected for any other period or for the fiscal year as a whole.

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

                                      -21-
<PAGE>
 
                             Susquehanna Historical
                  (Dollars in thousands except per share data)
<TABLE>
<CAPTION>
 
 
                                     At or for the Six Months 
                                          Ended June 30,                        At or for the Year Ended December 31,
                                    --------------------------  ------------------------------------------------------------------
                                        1996          1995           1995          1994         1993         1992         1991
                                        ----          ----           ----          ----         ----         ----         ----     
<S>                                  <C>          <C>             <C>          <C>          <C>          <C>          <C> 
Earnings Data

Net interest income                     $62,751      $51,200        $107,209      $94,145      $87,027      $83,761      $77,898

Provision for loan and                                         
 lease losses                             2,379        2,571           4,994        3,987        5,130        4,721        4,869 
                                                               
Other income                             10,711        7,038          16,080       15,098       15,816       15,284       13,262
                                                               
Other expense                            46,729       39,331          80,911       72,710       66,004       63,611       58,489

Income before taxes, extraordinary                             
 item and cumulative effect of a                               
 change in accounting  principle         24,354       16,336          37,384       32,546       31,709       30,713       27,802   

                                                              
Extraordinary item                           --           --              --         (732)          --           --           --
                                                               
Cumulative effect of a change                                  
 in accounting principle                     --           --              --           --        1,023           --           --
                                                               
Net income                               16,355       11,619          26,017       22,096       23,205       22,172       21,287
                                                               
Earnings per common share before                               
 extraordinary item and cumulative                             
 effect of a change in accounting                              
 principle                                $1.24        $1.00           $2.23        $1.96        $1.96        $1.99        $1.91 
                                                               
Dividends declared per common share        0.58         0.54            1.10         1.02         0.92         0.87         0.84
                                                               
Balance Sheet Data                                             
                                                               
Assets                               $3,011,195   $2,520,671      $2,586,157   $2,231,409   $2,051,994   $1,967,450   $1,903,819

Loans and leases, net of unearned                              
 income                               2,130,353    1,712,460       1,712,951    1,466,186    1,309,907    1,282,457    1,288,981
                                                               
Deposits                              2,516,633    2,095,298       2,116,042    1,866,330    1,717,807    1,671,352    1,596,279
                                                               
Shareholders' equity                    283,003      229,898         273,399      217,104      218,428      193,804      180,765
                                                               
Shareholders' equity per share                                
 (book value)                            $21.48       $19.75          $21.11       $18.66       $18.78       $17.35       $16.19
                                                               
Selected Ratios                                                
                                                               
Return on average assets                                       
 before extraordinary item and                                
 cumulative effect of a change in                             
 accounting principle                      1.12%        1.00%           1.07%        1.08%        1.13%        1.15%        1.14%
                                                               
Return on average shareholders'                                
 equity before extraordinary item and                         
 cumulative effect of a change in                                                                                              
 accounting principle                     11.76        10.55           11.29        10.51        10.96        11.88        12.25 

Average shareholders' equity to assets     9.51         9.47            9.48        10.23        10.29         9.72         9.34
                                                               
Net interest yield                         4.74         4.89            4.89         4.94         4.94         4.89         4.75

Net charge-offs to average                                     
 loans and leases                          0.21         0.25            0.28         0.13         0.15         0.25         0.25

Allowance for loan and                                       
 lease losses                                                  
 to period-end loans and leases            1.50         1.62            1.61         1.63         1.66         1.41         1.28 
                                                               
Nonperforming assets to                                        
 period-end loans and                                         
 leases and OREO                           1.74         2.39            1.79         2.00         2.05         2.06         1.91

- ---------------
</TABLE>

                                      -22-
<PAGE>
 
                                 AI Historical
                  (Dollars in thousands except per share data)
<TABLE>
<CAPTION>
                                                          
                                At or for the Six Months  
                                       Ended                          
                                       June 30,                                         At or for the Year Ended December 31,
                             -----------------------------------   ----------------------------------------------------------------
                                              1996         1995              1995         1994       1993      1992      1991
                                              ----         ----              ----         ----       ----      ----      ---- 
<S>                                          <C>          <C>               <C>          <C>        <C>       <C>        <C> 
Earnings Data

Net interest income                           $3,693       $2,825            $5,909       $5,203     $4,789    $4,466    $4,323

Provision for loan and lease losses               43           60               115          160         75       216       660
                                                                         
Other income                                     313          432               809          828        910       480       368

Other expense                                  2,931        2,550             5,189        4,626      4,272     4,262     3,981

Income before taxes, extraordinary                                                    
 item and cumulative effect                                                           
 of a change in accounting principle           1,032          647             1,414        1,245      1,352       468        50  

Cumulative effect of a change in                                                     
  accounting principle                            --           --                --           --        100        --        --
Net income                                       749          469             1,054          857      1,003       327        43
                                                                                      
Earnings per common share before                                                      
 extraordinary item and cumulative                                                    
 effect of a change in accounting                                                     
 principle                                     $0.97        $0.61             $1.37        $1.11      $1.17     $0.44     $0.06 
                                                                                      
Balance Sheet Data                                                                    

Assets                                      $204,213     $133,801          $157,775     $118,398   $105,154   $90,732   $90,812

Loans and leases, net of unearned                                                     
 income                                      115,284       85,596            96,129       71,460     65,091    57,457    65,398
                                                                                      
Deposits                                     186,368      123,322           145,294      108,563     96,112    82,917    82,201

Shareholders' equity                          10,452        9,430            10,468        8,782      8,015     7,012     6,685

Shareholders' equity per share                                                        
(book value)                                  $13.54       $12.22            $13.56       $11.95     $10.39     $9.09     $8.66
                                                                                      
Selected Ratios                                                                       

Return on average assets before                                                       
 cumulative effect of a change in                                                                                                
 accounting principle                           0.82%        0.75%             0.78%        0.80%      1.06%     0.37%     0.05% 
                                                                                      
Return on average shareholders'                                                       
 equity before cumulative effect                                                      
 of a change in accounting                                                            
 principle                                     14.46        10.57             11.64        10.50      13.45      4.80      0.64 
                                                                                      
Average shareholders' equity to assets          5.66         7.09              6.71         7.66       7.90      7.73      7.04
                                                                                      
Net interest yield                              4.37         4.92              4.67         5.22       5.51      5.50      4.91
                                                                                      
Net charge-offs to average loans and                                                  
 leases                                        (0.06)       (0.07)            (0.02)        0.36       0.17      0.32      0.39
                                                                                      
Allowance for loan and lease losses                                                   
 to period-end loans and leases                 1.18         1.45              1.31         1.61       1.82      1.81      1.56
                                                                                      
Nonperforming assets to                                                               
 period-end loans and leases                                                          
 and OREO                                       0.81         1.59              1.61         1.44       1.84      2.15      2.67 
- ---------------
</TABLE>

                                      -23-
<PAGE>
 
                                FBC Historical
                 (Dollars in thousands except per share data)

<TABLE>
<CAPTION>
                                    At or for the Six Months
                                             Ended
                                            June 30,                             At or for the Year Ended December 31,
                                -----------------------------------    ---------------------------------------------------------
                                       1996               1995           1995         1994        1993        1992        1991
                                       ----               ----           ----         ----        ----        ----        ----
<S>                                   <C>                <C>            <C>          <C>         <C>         <C>          <C>
Earnings Data                                                         
                                                                      
Net interest income                     $ 1,858         $ 1,825           $ 3,588     $ 3,566     $ 3,336     $ 3,091     $ 2,709
                                                                      
Provision for loan and                                                
 lease losses                                30              30                55         100          75          93         143
                                                                                                                   
Other income                                161             152               247         201         308         235         182
                                                                      
Other expense                             1,114           1,052             2,217       2,144       2,051       1,939       1,717
                                                                      
Income before taxes,                                                                                               
 extraordinary item and                                               
 cumulative effect of a                                               
 change in accounting principle             875             895             1,563       1,523       1,518       1,294       1,031
                                                                      
Extraordinary item                           --              --                --          --          --          --          --
                                                                      
Cumulative effect of a                                                                                             
 change in accounting principle              --              --                --          --          --          12          --
                                                                      
Net income                                  683             703             1,181       1,142       1,146         952         724
                                                                      
Earnings per common share                                                                                          
 before extraordinary item and                                                                                           
 cumulative effect of a change                                        
 in accounting principle                $  2.25         $  2.32           $  3.89     $  3.76     $  3.77     $  3.28     $  2.58
                                                                      
Dividends declared per                                                
 common share                           $  0.75         $  0.60           $  1.25     $  1.21     $  1.21     $  0.91     $  0.83
                                                                      
Balance Sheet Data                                                                                                 
                                                                      
Assets                                  $85,399         $81,552           $84,705     $80,585     $77,408     $72,359     $63,378
                                                                      
Loans and leases, net of                                                                                           
 unearned income                         40,624          39,140            36,849      36,866      32,695      33,665      31,506
                                                                                                                   
Deposits                                 74,718          71,601            74,241      71,371      68,711      64,418      56,699
                                                                      
Shareholders' equity                     10,236           9,592            10,043       8,879       8,371       7,515       6,234
                                                                      
Shareholders' equity per                                                                                           
 share (book value)                     $ 33.72         $ 34.75           $ 33.08     $ 29.25     $ 27.57     $ 24.75     $ 22.22
                                                                      
Selected Ratios                                                                                                    
                                                                      
Return on average assets                                                                                           
 before extraordinary item and                                                                                           
 cumulative effect of a change                                        
 in accounting principle                   1.63%           1.76%             1.46%       1.46%       1.53%       1.00%       0.85%

Return on average shareholders' 
 equity before extraordinary item 
 and cumulative effect of a               
 change in accounting principle           13.47           15.39             12.86       13.77       14.50       14.08       13.77

Average shareholders'                     
 equity to assets                         12.05           11.57             11.70       11.02       10.64       10.23        9.55 

Net interest yield                         4.70            4.87              4.60        4.69        4.59        4.77        4.61
                                                                      
Net charge-offs to average                                                                                         
 loans and leases                         (0.08)           0.02              0.10        0.17        0.36        0.03        0.11
                                                                      
Allowance for loan and                                                                                             
 lease losses to period-end                
 loans and leases                          1.17            1.12              1.17        1.12        1.15        1.24        1.06

Nonperforming assets to                                                                                            
 period-end loans and leases               
 and OREO                                  2.90            2.59              3.82        2.77        2.02        1.58        3.46
- ---------------
</TABLE>

                                      -24-
<PAGE>
 
                  UNAUDITED PRO FORMA SELECTED FINANCIAL DATA

Susquehanna Pro Forma with AI Only

     The following tables set forth unaudited pro forma selected data for
Susquehanna which gives effect to the AI Merger.  The pro forma selected data is
not necessarily indicative of the results that would have been achieved had such
transactions been consummated on such dates and should not be construed as
representative of future operations.  This presentation is subject to the
assumptions set forth in the notes to the Unaudited Pro Forma Financial
Statements and the Susquehanna Pro Forma Schedules appearing elsewhere in this
Proxy Statement/Prospectus.  The information presented should be read in
conjunction with such pro forma financial statements and schedules, and the
notes thereto, and the historical consolidated financial statements, including
the notes thereto, of Susquehanna and AI incorporated by reference or appearing
elsewhere in this Proxy Statement/Prospectus.
 
                   Pro Forma Earnings and Balance Sheet Data
                             (Dollars in thousands)

<TABLE>
<CAPTION>
                           At or for the Six       At or for the Year Ended     
                             Months Ended                 December 31,
                               June 30,          -----------------------------
                                 1996            1995         1994        1993  
                           -----------------     ----         ----        ----
<S>                          <C>              <C>         <C>         <C>
Earnings Data

Net interest income                $67,562      $132,091     $99,348     $91,816
Provision for loan and               
 lease losses                        2,924         5,154       4,147       5,205
Other income                        11,512        20,100      15,926      16,726
Other expense                       50,361       102,055      77,336      70,276
Net income from operations          17,239        30,747      23,685      23,085

Period-end Balances

Total assets                    $3,215,408    $3,206,830  $2,349,807  $2,157,048
Loans and leases,
  net of unearned income         2,246,107     2,230,970   1,537,646   1,373,763
Investment securities              675,893       682,376     632,442     590,958
Deposits                         2,703,001     2,652,816   1,974,893   1,813,919
Long-term debt                     131,658       140,621      49,314      58,301
Shareholders' equity               293,455       288,802     225,886     226,443
</TABLE>

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

                                      -25-
<PAGE>
 
                  UNAUDITED PRO FORMA SELECTED FINANCIAL DATA

Susquehanna Pro Forma with FBC Only

  The following tables set forth unaudited pro forma selected data for
Susquehanna which gives effect to the FBC Merger.  The pro forma selected data
is not necessarily indicative of the results that would have been achieved had
such transactions been consummated on such dates and should not be construed as
representative of future operations.  This presentation is subject to the
assumptions set forth in the notes to the Unaudited Pro Forma Financial
Statements and the Susquehanna Pro Forma Schedules  appearing elsewhere in this
Proxy Statement/Prospectus.  The information presented should be read in
conjunction with such pro forma financial statements and schedules, and the
notes thereto, and the historical consolidated financial statements, including
the notes thereto, of Susquehanna and FBC incorporated by reference or appearing
elsewhere in this Proxy Statement/Prospectus.
 
                   Pro Forma Earnings and Balance Sheet Data
                             (Dollars in thousands)
<TABLE>
<CAPTION>
                                                  
                           At or for the Six            At or for the Year Ended
                             Months Ended                 December 31,
                               June 30,          ------------------------------
                                 1996            1995         1994         1993 
                           -----------------     ----         ----         ----
<S>                        <C>                <C>         <C>         <C> 
Earnings Data

Net interest income                $65,727      $129,770     $97,711     $90,363
Provision for loan and                                                          
 lease losses                        2,911         5,094       4,087       5,205
Other income                        11,360        19,538      15,299      16,124
Other expense                       48,544        99,082      74,854      68,054
Net income from operations          17,173        30,874      23,970      23,328

Period-end Balances

Total assets                    $3,096,594    $3,133,760  $2,311,994  $2,129,402
Loans and leases,
  net of unearned income         2,170,977     2,170,223   1,503,052   1,342,602
Investment securities              642,239       670,796     631,179     593,039
Deposits                         2,591,351     2,581,763   1,937,701   1,786,518
Long-term debt                     126,658       140,621      49,314      58,301
Shareholders' equity               293,239       288,377     225,983     226,799
</TABLE>

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

                                      -26-
<PAGE>
 
                  UNAUDITED PRO FORMA SELECTED FINANCIAL DATA

Susquehanna Pro Forma with Both AI and FBC

  The following tables set forth unaudited pro forma selected data for
Susquehanna which gives effect to the AI Merger and the FBC Merger.  The pro
forma selected data is not necessarily indicative of the results that would have
been achieved had such transactions been consummated on such dates and should
not be construed as representative of future operations.  This presentation is
subject to the assumptions set forth in the notes to the Unaudited Pro Forma
Financial Statements and the Susquehanna Pro Forma Schedules  appearing
elsewhere in this Proxy Statement/Prospectus.  The information presented should
be read in conjunction with such pro forma financial statements and schedules,
and the notes thereto, and the historical consolidated financial statements,
including the notes thereto, of Susquehanna, AI and FBC incorporated by
reference or appearing elsewhere in this Proxy Statement/Prospectus.
 
                   Pro Forma Earnings and Balance Sheet Data
                             (Dollars in thousands)
<TABLE>
<CAPTION> 
                                                  
                           At or for the Six        At or for the Year Ended
                             Months Ended                 December 31,
                               June 30,          ------------------------------
                                 1996            1995         1994         1993 
                           -----------------     ----         ----         ----
<S>                        <C>                <C>         <C>         <C>
Earnings Data

Net interest income             $   69,420    $  135,679  $  102,914  $   95,152
Provision for loan and               2,954         5,209       4,247       5,280
 lease losses
Other income                        11,673        20,347      16,127      17,034
Other expense                       51,475       104,271      79,480      72,326
Net income from operations          17,922        31,928      24,827      24,231

Period-end Balances

Total assets                    $3,300,807    $3,291,535  $2,430,392  $2,234,456
Loans and leases,
  net of unearned income         2,286,731     2,267,819   1,574,512   1,406,458
Investment securities              712,771       721,133     665,625     621,034
Deposits                         2,777,719     2,727,057   2,046,264   1,882,630
Long-term debt                     131,658       140,621      49,314      58,301
Shareholders' equity               303,691       298,845     234,765     234,814
</TABLE>

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

                                      -27-
<PAGE>
 
                 Pro Forma Key Financial Ratios and Other Data
<TABLE>
<CAPTION>
 
                                             Six Months Ended
                                               June 30, 1996
                                               -------------
Pro Forma Key Financial Ratios and
 Other Data
<S>                                       <C>
Return on average assets                             1.12 %
Return on average equity                             12.01%
Average shareholders' equity to average               9.36%
 assets ratio
Noninterest income to average assets                  0.73%
Noninterest expense to average assets                 3.23%
Nonperforming loans to total loans                    1.47%
Nonperforming assets to total assets                  1.19%
Average interest-earning assets to                  117.42%
 average interest-bearing liabilities
Allowance for loan and lease losses to              102.17%
 nonperforming loans
Net interest income to noninterest                  134.86%
 expense
Net interest income after provision for             129.12%
 loan and lease losses to noninterest
 expense
- -------------------
</TABLE>

                                      -28-
<PAGE>
 
                                 THE AI MEETING

General

  This Proxy Statement/Prospectus is furnished in connection with the
solicitation of proxies by the AI Board of Directors to be used at the AI
Meeting which will be held at_________, _________, ______, New Jersey on
_________, _________, 1996 at ___:___ __.m.

  At the AI Meeting, holders of record of AI Common Stock as of the AI Record
Date will consider and vote upon the approval of the AI Merger Agreement.  In
addition, shareholders of AI may consider and vote upon the approval of the
adjournment of the AI Meeting, in the event there are not sufficient votes cast
in person or by proxy at the AI Meeting to constitute a quorum or to approve the
AI Merger Agreement, and such other matters as may properly come before the AI
Meeting or any adjournments thereof.

  Pursuant to the AI Merger Agreement, AI will become a wholly-owned subsidiary
of Susquehanna by means of a merger of SBI Merger Sub with and into AI.
Thereupon, ENB will become a wholly owned second tier subsidiary of Susquehanna.
Upon the consummation of the AI Merger, each AI shareholder will receive in
exchange for each share of AI Common Stock, the number of shares of Susquehanna
Common Stock set forth in the AI Merger Agreement, so long as the average
closing price per share of Susquehanna Common Stock for a ten business day
period ending two days before the closing of the AI Merger is between $25.00 and
$31.00, together with a cash payment in lieu of any fractional share of
Susquehanna Common Stock which the AI shareholder would otherwise be entitled to
receive.  If the average price per share of Susquehanna Common Stock before
closing is less than $25.00, AI has the right to terminate the AI Merger
Agreement.  If the average price per share of Susquehanna Common Stock before
closing is more than $31.00, Susquehanna has the right to terminate the AI
Merger Agreement.  The average price per share of Susquehanna Common Stock
before closing will be determined by adding the price at which Susquehanna
Common Stock is reported to have closed by The Nasdaq Stock Market  over a
period of ten business days ending on the second business day preceding the date
set for the AI Closing, and dividing such total by ten.  If the AI Merger had
been closed on the date of this Proxy Statement/Prospectus, each share of AI
Common Stock would have been converted into the right to receive 1.0 share of
Susquehanna Common Stock.  Additionally, if the AI Merger is not consummated by
March 31, 1997 but is subsequently consummated, then AI's shareholders will
receive an additional 5,000 shares of Susquehanna Common Stock.  The last
reported sale price of Susquehanna Common Stock on The Nasdaq Stock Market on
________, 1996 was $______ per share.  Consummation of the AI Merger is
conditioned upon, among other things, the approval of the AI Merger Agreement by
the requisite vote of AI's shareholders.

Voting, Revocation and Solicitation of Proxies

  The presence, in person or by proxy, of at least a majority of the total
number of shares of the AI Common Stock outstanding and entitled to vote on the
AI Record Date, __________, 1996, will be required to constitute a quorum at the
AI Meeting.  Shareholders who execute proxies retain the right to revoke them at
any time.  Unless so revoked, the shares represented by such proxies will be
voted at the AI Meeting and all adjournments thereof.  Proxies may be revoked by
written notice to the Secretary of AI, the filing of a later dated proxy prior
to a vote being taken on a particular proposal at the AI Meeting or by
attendance at the AI Meeting and voting in person.  A written notice revoking a
previously executed proxy should be sent to Atcorp, Inc., Sagemore Corporate
Center, Route 73 and Marlton Parkway, Marlton, New Jersey  08053 -- Attention:
Secretary.

  Proxies solicited by the AI Board of Directors will be voted in accordance
with the directions given therein.  Where no instructions are indicated, proxies
will be voted in favor of each of the proposals set forth in this Proxy
Statement/Prospectus for consideration at the AI Meeting.  The proxy confers
discretionary authority on the persons named therein to vote with respect to
matters incident to the conduct of the AI Meeting.  If any other business is
presented at the AI Meeting, proxies will be voted by those named therein in
their best judgment.  Proxies marked as abstentions will not be counted as votes
cast.  In addition, shares held in street name which have been designated by

                                      -29-
<PAGE>
 
brokers on proxy cards as not voted will not be counted as votes cast.  Proxies
marked as abstentions or as broker no-votes, however, will be treated as shares
present for purposes of determining whether a quorum is present.

  The cost of soliciting proxies will be borne by AI.  AI will reimburse
brokerage firms and other custodians, nominees and fiduciaries for reasonable
expenses incurred by them in sending proxy materials to the beneficial owners of
AI Common Stock.  In addition to solicitations by mail, Directors, officers and
regular employees of AI may solicit proxies personally or by telegraph or
telephone without additional compensation.

Voting Securities and Security Ownership

  Holders of record of AI Common Stock as of the close of business on the AI
Record Date are entitled to one vote for each share then held.  As of that date,
there were ___________ shares of AI Common Stock issued and outstanding, and
there were approximately _____ shareholders of record.

  The following table sets forth information as of the AI Record Date:  (i) with
respect to any person who was believed by AI to be the beneficial owner of more
than five percent of the outstanding AI Common Stock; and (ii) as to AI Common
Stock beneficially owned by each Director of AI, each executive officer of AI
and all Directors and executive officers of AI as a group.
<TABLE>
<CAPTION>
 
                                               
                                                                                  Percent of Shares
                             Position              Number of Shares               of Capital Stock 
Name                         with AI               Beneficially Owned(1)          Outstanding 
- ----                         --------              ---------------------          -----------
<S>                          <C>                   <C>                             <C>
 
Frank J. Bartolone(2)        Director                      33,236                     4.31%
Stewart A. Collins(3)        Director,                      4,978                     0.65
                             Executive Officer                                 
Walter F. Crossley           Director                      69,343                     8.99
Bonnie J. DeLorenzo(4)       Executive Officer              4,259                     0.55
A. R. DeMarco Enterprises                                            
 Profit Sharing Trust        5% Beneficial Owner           43,563                     5.64
Jerold D. Gerstein           Director                       9,533                     1.24
Dorothy S. Hannaway          Director                       3,057                     0.40
Warren H. Hannaway           Director                       2,905                     0.38
L&S Rest Home Employees                                              
 Retirement                                                          
 Plan Trust  Pliner                                                  
  Designated Fund(5)         5% Beneficial Owner          163,821                    21.23
Donald A. Morano             Director                      36,129                     4.68
Michael M. Quick             Director,                      1,700                     0.22
                             Executive Officer                                 
William E. Reifsteck         Director                      20,130                     2.61
Marc L. Reitzes(6)           Director,                     33,085                     4.29
                             Executive Officer                                 
M. Zev Rose                  Director                      11,660                     1.51
Stephen D. Samost            Director                       8,571                     1.11
Jonathan D. Weiner           Director                      18,042                     2.34
Michael J. Wimmer(7)         Director                      28,584                     3.70
All Directors and                                                    
 executive officers                                                  
 as a group (15 persons)                                  281,217                    36.44%
- ----------------------
</TABLE>
(1)  A  person is deemed to be the beneficial owner of securities if he has or
     shares voting power (which includes the power to vote, or to direct the
     voting of such securities) or investment power (which includes the power to
     dispose, or to direct the disposition, of such securities).  A person is
     also deemed to be the beneficial owner of any securities of which he has
     the power to acquire beneficial ownership within 60 days.  Under these
     rules, more than one person may be deemed the beneficial owner of the same
     securities.  The information set forth in the table above includes all
     shares of Common Stock of AI over which the above-named persons,

                                      -30-
<PAGE>
 
     individually or together, share voting power or investment power, adjusted,
     however, to eliminate the reporting of shares more than once in order not
     to overstate the aggregate beneficial ownership of such persons.
(2)  Includes 6,821 shares owned by members of Mr. Bartolone's immediate family
     and 788 shares owned by Bartolone & Snyder, PA, of which Mr. Bartolone is a
     principal owner.
(3)  Includes 3,995 shares owned jointly with Bonnie J. DeLorenzo, an executive
     officer of AI, who is Mr. Collins' wife.
(4)  Includes 3,995 shares owned jointly with Stewart Collins, a director and
     executive officer of AI, who is Ms. DeLorenzo's husband.
(5)  Does not include any shares held by beneficiaries of the trust, the address
     of each of which is 401 Jackson Road, Atco, New Jersey  08004.
     Beneficiaries of the trust include the following individuals, whose direct
     stock ownership when aggregated with the shares owned by the trust which
     are attributable to their respective accounts is as follows:
<TABLE>
<CAPTION>
                                                        Shares Owned If
                                                        Aggregated with
                               Shares Owned                The Trust
                              Number/Percent             Number/Percent
                              ---------------           ----------------
<S>                           <C>                       <C>
Ilene Pliner Armato               8,737/1.13%               35,418/4.59%
Victoria Pliner Kravitz           7,336/0.95%               52,223/6.77%
Gerald Pliner                    17,577/2.28%             101,007/13.09%
Judith Pliner                     1,282/0.17%               10,105/1.32%
</TABLE>

     Such individuals, who are related, disclaim beneficial ownership of shares
     owned by each other, as well as the shares owned by the trust not
     attributable to their respective accounts.  See "Business of AI-Litigation"
     for a description of restrictions on the voting of certain of these shares.
(6)  Includes 9,812 shares owned by members of Mr. Reitzes' immediate family.
(7)  Includes 22,647 shares registered to Hann & Co., of which Mr. Wimmer is a
     principal owner.
 
Other Matters

     The AI Board of Directors is not aware of any business to come before the
AI Meeting other than those matters described in this Proxy
Statement/Prospectus.  However, if any other matters should properly come before
the AI Meeting, it is intended that proxies in the accompanying form will be
voted in respect thereof in accordance with the judgment of the person or
persons voting the proxies.

Shareholder Proposals for the AI Meeting

     In order to be eligible for inclusion in the proxy materials of AI for the
AI Meeting, any shareholder proposal to take action at such meeting must be
received at AI's main office at Sagemore Corporate Center, Route 73, Marlton
Parkway, Marlton, New Jersey 08053, no later than ___________, 1996.  Any such
proposal shall be subject to the requirements of the proxy rules adopted under
the Exchange Act.

Auditors of AI

     The auditors of AI is the firm of Arthur Andersen LLP ("Arthur Andersen"),
1601 Market Street, Philadelphia, PA  19103.  Representatives of Arthur Andersen
are expected to be at the AI Meeting to make a statement and also to be
available to respond to appropriate questions.

                                      -31-
<PAGE>
 
                                THE FBC MEETING

General

     This Proxy Statement/Prospectus is furnished in connection with the
solicitation of proxies by the FBC Board of Directors to be used at the FBC
Meeting which will be held at_________, _________, ______, New Jersey on
_________, _________, 1996 at ___:___ __.m.

     At the FBC Meeting, holders of record of FBC Common Stock as of the FBC
Record Date will consider and vote upon the approval of the FBC Merger Agreement
and the transactions described therein.  In addition, shareholders of FBC may
consider and vote upon the approval of the adjournment of the FBC Meeting, in
the event there are not sufficient votes cast in person or by proxy at the FBC
Meeting to approve the FBC Merger Agreement, and such other matters as may
properly come before the FBC Meeting or any adjournments thereof.

     Pursuant to the FBC Merger Agreement, FBC will become a wholly owned
subsidiary of Susquehanna by means of a merger of FBC with SBI Merger Sub II.
Thereupon, FNB will become a wholly owned second tier subsidiary of Susquehanna.
Upon the consummation of the FBC Merger, each shareholder will receive in
exchange for each share of FBC Common Stock, the number of shares of Susquehanna
Common Stock as set forth in the FBC Merger Agreement, so long as the average
closing price per share of Susquehanna Common Stock for a ten business day
period ending five days before the closing of the FBC Merger is between $25.00
and $31.00, together with a cash payment in lieu of any fractional share of
Susquehanna Common Stock which the shareholder would otherwise be entitled to
receive.  If the average price per share of Susquehanna Common Stock before
closing is less than $25.00, FBC has the right to terminate the FBC Merger
Agreement.  If the average price per share of Susquehanna Common Stock before
closing is more than $31.00, Susquehanna has the right to terminate the FBC
Merger Agreement.  The average price per share of Susquehanna Common Stock
before closing will be determined by adding the price at which Susquehanna
Common Stock is reported to have closed by The Nasdaq Stock Market over the
period of ten business days ending the fifth day preceding the date set for the
FBC Closing, and dividing such total by ten.   The last reported sale price of
Susquehanna Common Stock on The Nasdaq Stock Market on ________, 1996 was
$______ per share.  Consummation of the FBC Merger is conditioned upon, among
other things, the approval of the FBC Merger Agreement by the requisite vote of
FBC's shareholders.

Voting, Revocation and Solicitation of Proxies

     The presence, in person or by proxy, of at least 151,801 of the total
number of shares of the FBC Common Stock outstanding on the FBC Record Date,
__________, 1996, will be required to constitute a quorum at the FBC Meeting.
Shareholders who execute proxies retain the right to revoke them at any time.
Unless so revoked, the shares represented by such proxies will be voted at the
FBC Meeting and all adjournments thereof.  Proxies may be revoked by written
notice to the Secretary of FBC, the filing of a later proxy prior to a vote
being taken on a particular proposal at the FBC Meeting or by attendance at the
FBC Meeting and voting in person however, attendance alone will not revoke a
Proxy.  A written notice revoking a previously executed proxy should be sent to
Farmers Banc Corp., 114 North Main Street, Mullica Hill, New Jersey  08062 --
Attention: Secretary.

     Proxies solicited by the FBC Board of Directors will be voted in accordance
with the directions given therein.  Where no instructions are indicated, proxies
will be voted in favor of each of the other proposals set forth in this Proxy
Statement/Prospectus for consideration at the FBC Meeting.  The proxy confers
discretionary authority on the persons named therein to vote with respect to the
election of any person as a Director where the nominee is unable to serve or for
good cause will not serve, and matters incident to the conduct of the FBC
Meeting.  If any other business is presented at the FBC Meeting, proxies will be
voted by those named therein in their best judgment.  Proxies marked as
abstentions will not be counted as votes cast.  In addition, shares held in
street name which have been designated by brokers on proxy cards as not voted
will not be counted as votes cast.  Proxies marked as abstentions or as broker
no-votes, however, will be treated as shares present for purposes of determining
whether a quorum is present.

                                      -32-
<PAGE>
 
     The cost of soliciting proxies will be borne by FBC.  FBC will reimburse
brokerage firms and other custodians, nominees and fiduciaries for reasonable
expenses incurred by them in sending proxy materials to the beneficial owners of
FBC Common Stock.  In addition to solicitations by mail, Directors, officers and
regular employees of FBC may solicit proxies personally or by telegraph or
telephone without additional compensation.

Voting Securities and Security Ownership
 
     Holders of record of FBC Common Stock as of the close of business on the
FBC Record Date are entitled to one vote for each share then held.  As of that
date, there were 303,600 shares of FBC Common Stock issued and outstanding and
there were approximately 245 shareholders of record.

     The following table sets forth information as of the FBC Record Date:  (i)
with respect to any person who was believed by FBC to be the beneficial owner of
more than five percent of the outstanding FBC Common Stock; and (ii) as to FBC
Common Stock beneficially owned by each Director of FBC, each executive officer
of FBC and all Directors and executive officers of FBC as a group.
<TABLE>
<CAPTION>
 
                                               Amount of FBC  Percent of Shares 
                                                Common Stock    of FBC Common   
                                 Position       Beneficially        Stock      
           Name                  With FBC          Owned (1)      Outstanding   
           ----                  --------        -------         -------------
<S>                          <C>               <C>             <C>
Warren H. Carr               5% Shareholder           16,919              5.57%
William H. White (7)         5% Shareholder           16,368              5.39%
Jane M. Callahan/
Thomas C. Holtzhauser (2)    5% Shareholder           16,221              5.34%
Joseph H. Doble (5)          President and             9,500              3.13%
                             Director
Edward G. Wozniak            Director                  1,200              0.40%
Heinz A. Hoefers (6)         Director                  8,377              2.76%
J. Olin Shelmire (3)         Director                  6,113              2.01%
Santo John Maccherone (4)    Director                  3,987              1.31%
Allen C. Eastlack (8)        Director                  8,859              2.92%
Richard M. Stuart (9)        Executive Vice              851               .28%
                             President
All Directors and
 executive officers as a                              55,255             18.20%
 group (8 persons)
  
</TABLE>
(1)  The information in this table is based on information furnished by the
     respective shareholders.  Shares are deemed to be beneficially owned by a
     person if he or she directly or indirectly has or shares the power to vote
     or dispose of the shares, whether or not he or she has any economic
     interest in such shares.  Unless otherwise indicated, the named beneficial
     owner has sole voting and dispositive power with respect to the shares.

(2)  Includes 14,358 shares registered "Thomas E. Holtzhauser, Trust FBO Jane M.
     Callahan/Thomas C. Holtzhauser, TRUW", 749 shares registered to Thomas C.
     Holtzhauser, 764 shares registered to Jane M. Callahan, 100 shares
     registered to Joseph T. Callahan, Jane M. Callahan Guardian and 250 shares
     registered to Molly E. Callahan, Jane Callahan Guardian.  Jane M. Callahan
     and Thomas C. Holtzhauser are sister and brother.

                                      -33-
<PAGE>
 
(3)  Includes 3,883 shares jointly owned with Elaine M. Shelmire and 291 shares
     owned by Mr. Shelmire's immediate family.

(4)  Includes 1,980 shares registered in name of "John M. Maccherone" who is
     deceased, Santo John Maccherone, Executor.

(5)  Includes 8,000 shares owned by a member of Mr. Doble's immediate family.

(6)  Includes 3,720 shares owned by a member of Mr. Huefer's immediate family.

(7)  Includes 6,444 shares owned by a member of Mr. White's immediate family.

(8)  Includes 890 shares owned by members of Mr. Eastlack's immediate family.

(9)  Includes 706 shares owned by members of Mr. Stuart's immediate family.
 
Other Matters

     The FBC Board of Directors is not aware of any business to come before the
FBC Meeting other than those matters described in this Proxy
Statement/Prospectus.  However, if any other matters should properly come before
the FBC Meeting, it is intended that proxies in the accompanying form will be
voted in respect thereof in accordance with the judgment of the person or
persons voting the proxies.

Auditors of FBC

     The auditors of FBC are the members of the firm Petroni and Associates
located at 21 West High Street, Glassboro, New Jersey  08028.  Representatives
of this firm are expected to be available at the FBC Meeting to make a statement
and to be available to respond to appropriate questions.

                                      -34-
<PAGE>
 
                           APPROVAL OF THE AI MERGER

     The following description of the AI Merger is not intended to be a complete
description of all material facts regarding the AI Merger and is qualified in
all respects by reference to the AI Merger Agreement and the fairness opinions
attached hereto as Appendices C , E and F.   AI shareholders are urged to read
carefully the AI Merger Agreement and the fairness opinions.  For a summary
description of the AI Merger, see "SUMMARY - The AI Merger."

Background of the AI Merger

     During the period from January 1995 to March 1996, the AI Board of
Directors held discussions regarding the capital needs of AI and ENB and the
various alternatives available to them, including an equity offering or the
possibility of a merger or acquisition transaction with another bank or bank
holding company.  As a result of these discussions, AI developed and adopted a
strategic plan which subsequently evolved into a capital plan involving the
possibility of an equity offering.  Management of AI then consulted with a
number of financial advisors, including JMS regarding a possible equity
offering.  In March 1996, AI received an unsolicited proposal from a thrift
holding company to acquire all of the outstanding stock of AI for cash (the
"Original Proposal").  Following receipt of the Original Proposal, the AI Board
of Directors met to consider the proposal and to formulate an appropriate
response.  The AI Board of Directors discussed the Original Proposal and
determined that, while it favored further exploration of the Original Proposal,
the AI Board of Directors believed that the value of AI and ENB exceeded the
purchase price offered.  A special committee of the AI Board of Directors (the
"Committee"), was then appointed and authorized by the AI Board of Directors to
pursue the Original Proposal.

     In March and April 1996, members of the Committee met with representatives
of the potential acquiror, which subsequently submitted a revised proposal to
acquire the outstanding stock of AI for cash at a higher price per share than
that set forth in the Original Proposal (the "Revised Proposal").  Upon receipt
of the Revised Proposal, the AI Board of Directors met again and discussed the
increase in the purchase price offered.  The AI Board of Directors elected to
continue discussions with this potential acquiror, but determined that AI would
not enter into a transaction with such potential acquiror unless the purchase
price were based upon AI's book value as of a date shortly prior to the closing
of the transaction.  The terms were conveyed to the potential acquiror in early
May in a letter from the Chairman of AI.  In response, the potential acquiror
rejected AI's proposal, but agreed to pay a price per share in excess of that
contained in the Revised Proposal (the "Modified Revised Proposal").

     On May 15, 1996, the AI Board of Directors met again to consider the
Modified Revised Proposal.  The AI Board of Directors discussed various issues
regarding the Modified Revised Proposal, including the increased purchase price,
the potential acquiror's request to conduct a due diligence investigation of AI
and ENB, the timing of a definitive agreement and related matters.  The AI Board
of Directors voted to continue discussions with the potential acquiror and to
request that the parties enter into a confidentiality and standstill agreement
prior to any due diligence investigation.  The AI Board of Directors also
decided to obtain the assistance of a financial advisor in assessing the
reasonableness of the purchase price set forth in the Modified Revised Proposal
and the advisability of entering into a transaction of this nature on these
terms.

     Following the May 15, 1996 meeting, the management of AI negotiated and
entered into a confidentiality agreement with the potential acquiror, which then
conducted its due diligence investigation of AI and ENB.  In early June 1996,
counsel for the potential acquiror submitted a draft acquisition agreement to
AI's counsel for review and comment.  Also in June 1996, AI requested that
Berwind assist it in assessing the reasonableness of the Modified Revised
Proposal.  Berwind advised AI of the possibility that other financial
institutions might be interested in a transaction with AI, and that one or more
of these financial institutions might be willing to exchange shares of its stock
for the outstanding common stock of AI in a tax-free reorganization.  AI's
executive officers requested that Berwind arrange meetings between AI management
and representatives of certain potential acquirors.  In addition, because
Berwind would be entitled to a transaction fee if AI entered into a merger
transaction with a potential acquiror identified by Berwind, AI engaged both JMS
and Berwind to render financial advisory services to AI in connection with a
possible 

                                      -35-
<PAGE>
 
acquisition transaction. Berwind and JMS each agreed, in connection with their
engagement, to render an opinion as to the fairness of the consideration to be
received by AI's shareholders in any acquisition transaction entered into by AI.

     Throughout the second half of June 1996, Berwind provided AI with the
requested information and arranged meetings between AI management and
representatives of two financial institutions.  As a result, AI received
proposals from these two financial institutions (one of which was Susquehanna),
each of which proposed to acquire AI in a stock-for-stock, tax-free
reorganization.  On June 28, 1996, Susquehanna submitted a letter outlining its
interest in a possible transaction which provided for the issuance of shares of
Susquehanna Common Stock in exchange for all of the issued and outstanding AI
Common Stock, with the exchange ratio based upon the market price of Susquehanna
Common Stock prior to closing of the transaction.  Berwind and JMS each prepared
an analysis of the three proposals received by AI, including the Modified
Revised Proposal and the Susquehanna proposal, for a meeting of the AI Board of
Directors on June 28, 1996.

     At the June 28 meeting, the AI Board of Directors, with the assistance of
Berwind and JMS, reviewed AI's and certain comparable companies' recent results
of operations and trading statistics, potential strategic acquirors of AI,
recent financial institution acquisitions, selected valuations of AI and each of
the potential acquirors and projected returns.  The AI Board of Directors
determined that the Susquehanna proposal was the most attractive and would be in
the best interests of AI and its shareholders, ENB's employees and customers and
the communities served by ENB.  The AI Board of Directors authorized the
Committee and Berwind to continue to discuss with Susquehanna the terms of its
proposed transaction and to negotiate a definitive acquisition agreement,
subject to AI Board of Directors approval.

     At various meetings and in conversations held during the first half of July
between and among representatives of AI, Berwind and Susquehanna, the parties
discussed, among other things, specific provisions and mechanics of the
Susquehanna proposal and negotiated the terms of the AI Merger Agreement.

     The AI Board of Directors met again on July 16, 1996 to discuss the draft
AI Merger Agreement, copies of which were distributed to the AI Board of
Directors in advance of the meeting.  In evaluating the proposed AI Merger and
the consideration to be received by AI's shareholders, the AI Board of Directors
considered several factors.  See "Reasons for the AI Merger and recommendation
of the Board of Directors of AI."  At the July 16 meeting, the oral opinions of
JMS and Berwind, as more fully described under the heading "Opinions of
Financial Advisors," were provided.  These oral opinions were to the effect that
the AI Merger Consideration to be received by AI's shareholders was fair to the
Company's shareholders from a financial point of view as of July 16, 1996 and on
July 18, 1996 a written opinion was issued.  See "The AI Merger --Opinions of
Financial Advisors."

     The AI Board of Directors approved the AI Merger Agreement on July 16,
1996, with such changes thereto as the management of AI could negotiate with
representatives of Susquehanna based on the AI Board of Directors's discussion
at the July 16 meeting, and recommended that the shareholders vote for the
approval of the AI Merger Agreement.  The AI Merger Agreement was executed by
the parties on July 18, 1996 and later that day press releases announcing the
transaction were issued by AI and Susquehanna.

Reasons for the AI Merger and Recommendation of the Board of Directors of AI

     In evaluating the AI Merger Agreement, the AI Board of Directors considered
a variety of factors, including:  (i) the consideration being offered to AI's
shareholders in relation to the market value, book value, tangible book value,
earnings per share and projected earnings per share of AI; (ii) the historical
results of operations, current financial condition and future prospects of
Susquehanna and AI; and (iii) the presentations by JMS and Berwind, AI's
financial advisors, as to the fairness of the AI Merger Consideration, from a
financial point of view, to AI's shareholders.  In this regard, the AI Board of
Directors has received from Berwind and JMS written opinions dated July 17 and
July 18, 1996, respectively, and updated as of the date of the Proxy
Statement/Prospectus that, as of such dates, the AI Merger Consideration is fair
to AI's shareholders from a financial point of view.  (The updated opinions are
attached as Appendix E and F hereto; for a summary of the presentations of
Berwind and JMS, see "Opinions of Financial Advisors" below.)  Other factors
considered by the AI Board of Directors included:  (A) the competitive
environment for financial 

                                      -36-
<PAGE>
 
institutions generally; (B) the compatibility of the respective business
management philosophies of AI and Susquehanna; (C) the ability of Susquehanna to
provide comprehensive financial services to the markets currently served by ENB;
(D) the projected social, legal and economic effects of the AI Merger upon AI,
its shareholders and other corporate constituencies, including employees,
suppliers and customers in the communities in which it does business; (E) the
financial terms of other recent business combinations in the local financial
services industry; (F) the fact that the consideration to be received in the AI
Merger by AI's shareholders reflects a premium over the values at which AI
Common Stock has traded in the market; and (G) the fact that Susquehanna, as a
larger financial institution company, has the financial resources to serve the
lending and deposit needs of the local communities served by AI. The AI Board of
Directors determined, in light of the above factors and such other factors as it
considered appropriate, that the terms of the AI Merger are fair to, and in the
best interests of, AI and its shareholders.

     THE BOARD OF DIRECTORS OF AI BELIEVES THAT THE AI MERGER IS IN THE BEST
INTERESTS OF AI'S SHAREHOLDERS AND RECOMMENDS THAT AI'S SHAREHOLDERS VOTE "FOR"
APPROVAL OF THE AI MERGER AGREEMENT.

Vote Required

     The affirmative vote of holders of sixty-six and two-thirds percent (66%)
of the outstanding shares of AI Common Stock entitled to vote at the AI Meeting
is required to approve the AI Merger Agreement.  AI's directors and executive
officers are expected to vote substantially all of the 281,217 shares held by
them, representing 36.44% of the AI Common Stock outstanding at the Record Date
and entitled to vote at the AI Meeting, "FOR" approval of the AI Merger
Agreement.

Opinions of Financial Advisors

     Berwind
     -------

     AI retained Berwind to act as its financial advisor and to render a
fairness opinion in connection with the AI Merger.  Berwind rendered its opinion
to the AI Board of Directors that, based upon and subject to the various
considerations set forth therein, as of July 17, 1996 (the "Berwind AI July
Opinion"), and as of the date of this Proxy Statement/Prospectus (the "Berwind
AI Proxy Opinion"), the consideration to be received in the AI Merger is fair,
from a financial point of view, to the holders of AI Common Stock.

     The full text of the Berwind AI Proxy Opinion, which sets forth the
assumptions made, matters considered and limitations of the review undertaken,
is attached as Appendix E to this Proxy Statement/Prospectus, is incorporated
herein by reference, and should be read in its entirety in connection with this
Proxy Statement/Prospectus.  The summary of the opinion of Berwind set forth
herein is qualified in its entirety by reference to the full text of such
opinion attached as Appendix E to this Proxy Statement/Prospectus.

     Berwind was selected to act as AI's financial advisor in connection with
the AI Merger based upon its qualifications, expertise and experience.  Berwind
has knowledge of, and experience with, New Jersey and surrounding banking
markets as well as banking organizations operating in those markets and was
selected by AI because of its knowledge of, experience with, and reputation in
the financial services industry.  Berwind, as part of its investment banking
business, is engaged regularly in the valuation of assets, securities and
companies in connection with various types of asset and security transactions,
including mergers, acquisitions, private placements, and valuations for various
other purposes and in the determination of adequate consideration in such
transactions.

     On July 16, 1996, the AI Board of Directors approved the AI Merger
Agreement.  Prior to such approval, Berwind delivered the Berwind AI July
Opinion to the AI Board of Directors stating that, as of such date, the
consideration to be received in the AI Merger was fair to the shareholders of AI
from a financial point of view.  Berwind reached the same opinion as of the date
of the Berwind AI Proxy Opinion.  The full text of the Berwind AI Proxy Opinion
which sets forth assumptions made, matters considered and limits on the review
undertaken is attached as 

                                      -37-
<PAGE>
 
Appendix E to this Proxy Statement/Prospectus. No limitations were imposed by
the AI Board of Directors upon Berwind with respect to the investigations made
or procedures followed by Berwind in rendering the Berwind AI July Opinion or
the Berwind AI Proxy Opinion.

     In rendering the Berwind AI Proxy Opinion, Berwind:  (i) reviewed the
historical financial performances, current financial positions and general
prospects of AI and Susquehanna; (ii) reviewed the AI Merger Agreement; (iii)
reviewed and analyzed the stock market performance of AI and Susquehanna; (iv)
studied and analyzed the consolidated financial and operating data of AI and
Susquehanna; (v) considered the terms and conditions of the proposed AI Merger
as compared with the terms and conditions of comparable bank mergers and
acquisitions; (vi) met and/or communicated with certain members of AI's and
Susquehanna's senior management to discuss their respective operations,
historical financial statements, and future prospects; (vii) reviewed this Proxy
Statement/Prospectus; and (viii) conducted such other financial analyses,
studies and investigations as Berwind deemed appropriate.

     In delivering the Berwind AI July Opinion and the Berwind AI Proxy Opinion,
Berwind assumed that in the course of obtaining the necessary regulatory and
governmental approvals for the AI Merger, no restriction will be imposed on
Susquehanna that would have a material adverse effect on the contemplated
benefits of the AI Merger.  Berwind also assumed that there would not occur any
change in applicable law or regulation that would cause a material adverse
change in the prospects or operations of Susquehanna after the AI Merger.

     Berwind relied without independent verification upon the accuracy and
completeness of all of the financial and other information reviewed by and
discussed with it for purposes of its opinion.  With respect to AI's financial
forecasts reviewed by Berwind in rendering its opinion, Berwind assumed that
such financial forecasts were reasonably prepared on bases reflecting the best
currently available estimates and judgments of the management of AI as to the
future financial performance of AI.  Berwind did not make an independent
evaluation or appraisal of the assets (including loans) or liabilities of AI or
Susquehanna nor was it furnished with any such appraisal.  Berwind also did not
independently verify and has relied on and assumed that all allowances for loan
and lease losses set forth in the balance sheets of AI and Susquehanna were
adequate and complied fully with applicable law, regulatory policy and sound
banking practice as of the date of such financial statements.

     The following is a summary of selected analyses prepared by Berwind and
presented to the AI Board of Directors in connection with the Berwind AI July
Opinion and analyzed by Berwind in connection with the Berwind AI July Opinion
and the Berwind AI Proxy Opinion.  In connection with delivering the Berwind AI
Proxy Opinion, Berwind updated certain analyses described above to reflect
current market conditions and events occurring since the date of the Berwind AI
July Opinion.  Such reviews and updates led Berwind to conclude that it was not
necessary to change the conclusions it had reached in connection with rendering
the Berwind AI July Opinion.

         Comparable Companies and Comparable Acquisition Transaction Analyses

         Berwind compared selected financial and operating data for AI with
those of a peer group of selected banks and bank holding companies with assets
between $100 million and $350 million, as of the most recent financial period
publicly available, located in New Jersey. Financial data and operating ratios
compared in the analysis of the AI peer group included but was not limited to:
return on average assets, return on average equity, shareholders' equity to
assets ratio and certain asset quality ratios.

         Berwind also compared selected financial, operating and stock market
data for Susquehanna with those of a peer group of selected commercial banks
with assets between $2 billion and $6 billion, as of the most recent period
publicly available, located in Delaware, Maryland, New Jersey and Pennsylvania.
Financial, operating and stock market data, ratios and multiples compared in the
analysis of the Susquehanna peer group included but were not limited to: return
on average assets, return on average equity, shareholders' equity to asset
ratios, certain asset ratios, price to book value, price to tangible book value,
price to earnings (latest twelve months) and dividend yield.

                                      -38-
<PAGE>
 
     Berwind also compared the multiples of book value, tangible book value and
latest twelve months' earnings inherent to the AI Merger with the multiples paid
in recent acquisitions of banks and bank holding companies that Berwind deemed
comparable.  The transactions deemed comparable by Berwind included both
interstate and intrastate acquisitions announced during the twelve month period
ended as of the date of its fairness opinion, in which the selling institution's
assets were between $100 million and $350 million as of the most recent period
publicly available prior to announcement of the transaction.  No company or
transaction, however, used in this analysis is identical to AI, Susquehanna or
the AI Merger.  Accordingly, an analysis of the result of the foregoing is not
mathematical; rather, it involves complex considerations and judgments
concerning differences in financial and operating characteristics of the
companies and other factors that would affect the public trading values of the
companies or company to which they are being compared.

     Discounted Dividend Analyses

     Using discounted dividend analyses, Berwind estimated the present value of
the future dividend streams that AI could produce over a five year period under
various earnings growth assumptions.  Berwind also estimated the terminal value
for AI's Common Stock after the five year period by applying a range of earnings
multiples to AI's terminal year earnings.  The range of multiples used reflected
a variety of scenarios regarding the growth and profitability prospects of AI.
The dividend streams and terminal values were then discounted to present value
using discount rates, reflecting different assumptions regarding the rates of
return required by holders or prospective buyers of AI Common Stock.

     Pro Forma Contribution Analysis

     Berwind analyzed the changes in the amount of earnings, book value and
dividends represented by one share of AI Common Stock prior to the AI Merger and
___ shares of Susquehanna Common Stock after the AI Merger.  The analysis
considered, among other things, the changes that the AI Merger would cause to
AI's earnings per share, book value per share, tangible book value per share and
indicated dividends.  In reviewing the pro forma combined earnings, equity and
assets of Susquehanna based on the AI Merger, Berwind analyzed the contribution
that AI would have made to the combined company's earnings, equity and assets as
of and for the period ended __________.  Berwind also reviewed the percentage
ownership that AI shareholders would hold in the combined company.

     In connection with rendering the Berwind AI July Opinion and the Berwind AI
Proxy Opinion, Berwind performed a variety of financial analyses.  Although the
evaluation of the fairness, from a financial point of view, of the consideration
to be paid in the AI Merger was to some extent a subjective one based on the
experience and judgment of Berwind and not merely the result of mathematical
analysis of financial data, Berwind principally relied on the previously
discussed financial valuation methodologies in its determinations.  Berwind
believes its analyses must be considered as a whole and that selecting portions
of such analyses and factors considered by Berwind without considering all such
analyses and factors could create an incomplete view of the process underlying
Berwind's opinion.  In its analysis, Berwind made numerous assumptions with
respect to business, market, monetary and economic conditions, industry
performance and other matters, many of which are beyond AI's and Susquehanna's
control.  Any estimates contained in Berwind's analyses are not necessarily
indicative of future results or values, which may be significantly more or less
favorable than such estimates.

     In reaching its opinion as to fairness, none of the analyses performed by
Berwind was assigned a greater or lesser weighting by Berwind than any other
analysis.  As a result of its consideration of the aggregate of all factors
present and analyses performed, Berwind reached the conclusion, and opined, that
the consideration to be received in the AI Merger as set forth in the AI Merger
Agreement, is fair from a financial point of view to AI and its shareholders.

     The Berwind AI Proxy Opinion was based solely upon the information
available to it and the economic, market and other circumstances as they existed
as of the date the Berwind AI Proxy Opinion was delivered; events occurring
after the date of the Berwind AI Proxy Opinion could materially affect the
assumptions used in 

                                      -39-
<PAGE>
 
preparing the Berwind AI Proxy Opinion. Berwind has not undertaken to reaffirm
and revise the Berwind AI Proxy Opinion or otherwise comment upon any events
occurring after the date thereof.

         Pursuant to the terms of the engagement letter dated July 13, 1996, AI
has paid Berwind $25,000 for acting as financial advisor in connection with the
AI Merger, including delivering the Berwind AI July Opinion and the Berwind AI
Proxy Opinion. In addition, AI has also agreed to pay Berwind a fee equal to 1%
of the total value of the AI Merger transaction, approximately $185,000 upon the
consummation of the AI Merger and to reimburse Berwind for its reasonable out-
of-pocket expenses. Whether or not the AI Merger is consummated, AI has also
agreed to indemnify Berwind and certain related persons against certain
liabilities relating to or arising out of its engagement.

         The full text of the Berwind AI Proxy Opinion dated as of the date of
this Proxy Statement/Prospectus, which sets forth assumptions made and matters
considered, is attached hereto as Appendix E. AI's shareholders are urged to
read the Berwind AI Proxy Opinion in its entirety. The Berwind AI Proxy Opinion
is directed only to the consideration to be received by AI's shareholders in the
AI Merger and does not constitute a recommendation to any holder of AI Common
Stock as to how such holder should vote at the AI Meeting.

     THE FOREGOING PROVIDES ONLY A SUMMARY OF THE BERWIND AI PROXY OPINION AND
IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO THE FULL TEXT OF THAT OPINION,
WHICH IS SET FORTH IN APPENDIX E TO THIS PROXY STATEMENT/PROSPECTUS.

     JMS
     ---

     AI has retained JMS to render a fairness opinion in connection with the AI
Merger.  JMS has rendered opinions that, based upon and subject to the various
considerations set forth therein, as of July 18, 1996, and as of the date of
this Proxy Statement/Prospectus, the AI Merger is fair, from a financial point
of view, to the holders of AI's securities.

     The full text of JMS' opinion updated as of the date of this Proxy
Statement/Prospectus, which sets forth the assumptions made, matters considered
and limitations of the review undertaken, is attached as Appendix F to this
Proxy Statement/Prospectus, is incorporated herein by reference, and should be
read in its entirety in connection with this Proxy Statement/Prospectus.  The
summary of the opinion of JMS set forth herein is qualified in its entirety by
reference to the full text of such opinion attached as Appendix F to this Proxy
Statement/Prospectus.  JMS' opinion is directed to the Board of Directors of AI
and addresses only the AI Exchange Ratio.

     JMS was selected to render an opinion based upon its qualifications,
expertise and experience.  JMS has knowledge of, and experience with,
Pennsylvania and New Jersey banking markets and banking organizations operating
in those markets and was selected by AI because of its knowledge of, experience
with, and reputation in the financial services industry.

     In the ordinary course of business, JMS makes a market in Susquehanna
common stock and, accordingly, may actively trade securities of Susquehanna for
its own account and for the accounts of its customers.  At any time and from
time to time JMS may hold a short or long position in such securities.

     JMS did not participate in the negotiations with respect to the pricing and
other terms of the AI Merger, and the decision with respect to the AI Exchange
Ratio was determined by the Board in the process of its negotiations with
Susquehanna.  On July 16, 1996, the Board of Directors of AI approved and on
July 18, 1996, AI and ENB executed the AI Merger Agreement.  JMS delivered a
written opinion (the "Preliminary Opinion") to the Board stating that, as of
July 18, 1996, the consideration to be received by holders of AI's securities is
fair from a financial point of view.  JMS reached the same opinion as of the
date of this Proxy Statement/Prospectus.  The full text of the opinion of JMS
dated as of the date of this Proxy Statement/Prospectus, which sets forth
assumptions made, matters considered and limits on the review undertaken (the
"Proxy Opinion"), is attached as Appendix F to this Proxy Statement/Prospectus.
No limitations were imposed by the Board of  Directors of AI  upon JMS with
respect to the investigations made or procedures followed by JMS in rendering
the Preliminary Opinion or the Proxy Opinion.

                                      -40-
<PAGE>
 
     In rendering its Proxy Opinion, JMS: (i) reviewed the historical financial
performances, current financial positions and general prospects of AI and
Susquehanna, (ii) reviewed the AI Merger Agreement, (iii) reviewed the Proxy
Statement/Prospectus, (iv) reviewed and analyzed the stock market performance of
AI and Susquehanna, (v) studied and analyzed the consolidated financial and
operating data of AI and Susquehanna, (vi) considered the terms and conditions
of the proposed AI Merger between AI and Susquehanna as compared with the terms
and conditions of comparable bank AI Mergers and acquisitions, (vii) met with
certain members of Susquehanna's senior management to discuss their operations,
historical financial statements, and future prospects, and (viii) conducted such
other financial analyses, studies and investigations as were deemed appropriate.

     JMS relied without independent verification upon the accuracy and
completeness of all of the financial and other information reviewed by and
discussed with it for purposes of its opinion.  With respect to AI's financial
forecasts reviewed by JMS in rendering its opinion, JMS assumed that such
financial forecasts were reasonably prepared on bases reflecting the best
currently available estimates and judgments of the management of AI as to the
future financial performance of AI and Susquehanna.  JMS did not make an
independent evaluation or appraisal of the assets (including loans) or
liabilities of AI or Susquehanna nor was it furnished with any such appraisal.
JMS also did not independently verify and has relied on and assumed that all
allowances for loan and lease losses set forth in the balance sheets of AI and
Susquehanna were adequate and complied fully with applicable law, regulatory
policy and sound banking practice as of the date of such financial statements.

     In connection with rendering its Preliminary Opinion and Proxy Opinion, JMS
performed a variety of financial analyses.  Although the evaluation of the
fairness, from a financial point of view, of the AI Exchange Ratio to be paid in
the AI Merger was to some extent a subjective one based on the experience and
judgment of JMS and not merely the result of mathematical analysis of financial
data, JMS principally relied on the financial valuation methodologies summarized
below in its determinations.  JMS believes its analyses must be considered as a
whole and  that selecting portions of such analyses and factors considered by
JMS without considering all such analyses and factors could create an incomplete
view of the process underlying JMS' opinion.  In its analysis, JMS made numerous
assumptions with respect to business, market, monetary and economic conditions,
industry performance and other matters, many of which are beyond AI's and
Susquehanna's control.  Any estimates contained in JMS' analyses are not
necessarily indicative of future results or values, which may be significantly
more or less favorable than such estimates.

     The following is a summary of selected analyses prepared by JMS and
analyzed by JMS in connection with the Preliminary and Proxy Opinions.

         Comparable Company Analysis.

         JMS compared selected financial and operating data for AI with those of
a peer group of selected banks and bank holding companies with assets between
$100 million and $300 million as of the most recent financial period publicly
available and for the past five fiscal reporting periods, located in Maryland,
New Jersey and Pennsylvania.

         Financial, operating and stock market data, ratios and multiples
compared in the analysis of the AI peer group included but were not limited to:
return on average assets, return on average equity, shareholders equity to asset
ratios, certain asset quality ratios, net interest margins, efficiency ratios,
price to book value, price to tangible book value, price to earnings (latest
twelve months) and dividend yield.

         In addition, JMS also compared selected financial and operating data
for Susquehanna with those of a peer group of selected banks and bank holding
companies with assets between $1.7 billion and $10 billion as of the most recent
financial period publicly available and for the past five fiscal reporting
periods, located in Maryland, New Jersey and Pennsylvania.

         Financial, operating and stock market data, ratios and multiples
compared in the analysis of the Susquehanna peer group included but were not
limited to: return on average assets, return on average equity,

                                      -41-
<PAGE>
 
shareholders equity to asset ratios, certain asset quality ratios, net interest
margins, efficiency ratios, price to book value, price to tangible book value,
price to earnings (latest twelve months) and dividend yield.

     Analysis of Selected Merger and Acquisition Transactions.

     JMS analyzed certain financial aspects of selected mergers and acquisitions
of banks and bank holding companies with assets between $100 million and $300
million which were announced after June 1, 1995, and compared the multiples of
book value, tangible book value and latest twelve months' earnings for the AI
Merger with the multiples paid in the subject transactions.  JMS examined
valuation multiples from three classifications of the data.  The first
classification was the valuation multiples resulting from all transactions
meeting the previously described parameters ("National"), the second
classification considered the same parameters except it only considered those
transactions announced in Maryland, New Jersey and Pennsylvania ("Regional") and
the third classification reviewed transactions where the sellers had equity as a
percentage of assets of less than 8.0%, a return on average equity of greater
than 10.0% and nonperforming assets as a percentage of assets less than 2.0%
("Performance").   However, no company or transaction used in any of the
analyses is identical to AI and Susquehanna.  Accordingly, an analysis of the
results of the foregoing is not mathematical; rather, it involves complex
considerations and judgments concerning differences in financial and operating
characteristics of the companies and other factors that would affect the public
trading values of the companies or company to which they are being compared.

     Discounted Dividend Analyses.

     Using discounted dividend analyses, JMS estimated the present value of the
future dividend streams that AI could produce on a stand alone basis over a five
year period under different assumptions, if AI performed in accordance with
various earnings growth forecasts.  JMS also estimated the terminal value for AI
Common Stock after the five year period by applying a range of earnings
multiples from 10 to 14 times AI's terminal year earnings.  The range of
multiples used reflected a variety of scenarios regarding the growth and
profitability prospects of AI.  The dividend streams and terminal values were
then discounted to present value using discount rates ranging from 12% to 17%,
reflecting different assumptions regarding the rates of return required by
holders or prospective buyers of AI Common Stock.

     Pro Forma Merger Analysis.

     JMS analyzed, based on information provided by AI and Susquehanna, certain
pro forma effects resulting from the AI Merger based on the proposed AI Exchange
Ratio.  This analysis indicated that the transaction would result in an earnings
increase (including management's estimate of transaction related savings) to
Susquehanna of approximately 0.59%.  With respect to tangible book value per
share, based on most recent, stated tangible book values per share the estimated
decrease is approximately 1.5%.

     In reaching its opinion as to fairness, none of the analyses performed by
JMS was assigned a greater significance by JMS than any other.  As a result of
its consideration of the aggregate of all factors present and analyses
performed, JMS reaches the conclusion, and opines, that the AI Exchange Ratio,
as set forth in the AI Merger Agreement is fair, from a financial point of view,
to holders of AI's securities.

     In connection with delivering its Proxy Opinion, JMS updated certain of its
analyses and reviewed the assumptions on which such analyses were based and the
factors considered therewith.

     JMS, as part of its investment banking business, is regularly engaged in
the valuation of assets, securities and companies in connection with various
types of asset and securities transactions, including mergers, acquisitions,
private placements, and valuation for various other purposes and in the
determination of adequate consideration in such transactions.

                                      -42-
<PAGE>
 
         JMS' Proxy Opinion was based solely upon the information available to
it and the economic, market and other circumstances as they existed as of the
date hereof; events occurring after the date hereof could materially affect the
assumptions used in preparing its Proxy Opinion. JMS has not undertaken to
reaffirm and revise its Proxy Opinion or otherwise comment upon any events
occurring after the date hereof.

         In delivering its Preliminary Opinion and Proxy Opinion, JMS assumed
that in the course of obtaining the necessary regulatory and governmental
approvals for the AI Merger, no restrictions will be imposed on AI or
Susquehanna that would have a material adverse effect on the contemplated
benefits of the AI Merger. JMS also assumed that there would not occur any
change in applicable law or regulation that would cause a material adverse
change in the prospects or operations of Susquehanna after the AI Merger.

         Pursuant to the terms of the engagement letter dated July 16, 1996, AI
paid JMS a retainer of $25,000 and an additional $25,000 upon the issuance of
its Preliminary Opinion in connection with the AI Merger. In addition, AI has
also agreed to pay JMS $25,000 upon the consummation of the AI Merger and to
reimburse JMS for its reasonable out-of-pocket expenses. Whether or not the AI
Merger is consummated, AI has agreed to indemnify JMS and certain related
persons against certain liabilities relating to or arising out of its
engagement.

         The full text of the Proxy Opinion of JMS as of the date of this Proxy
Statement/Prospectus, which sets forth assumptions made and matters considered,
is attached hereto as Appendix F to this Proxy Statement/Prospectus. AI's
shareholders are urged to read the Proxy Opinion in its entirety. JMS' Proxy
Opinion is directed only to the consideration to be received by AI shareholders
in the AI Merger and does not constitute a recommendation to any holder of AI's
securities as to how such security holder should vote at the Special Meeting.

     THE FOREGOING PROVIDES ONLY A SUMMARY OF THE PROXY OPINION OF JMS AND IS
QUALIFIED IN ITS ENTIRETY BY REFERENCE TO THE FULL TEXT OF THAT OPINION, WHICH
IS SET FORTH AS APPENDIX F TO THIS PROXY STATEMENT/PROSPECTUS.

No Dissenters' Rights for AI

     The New Jersey Business Corporation Act, as amended ("NJBCA"), provides
that shareholders of a New Jersey corporation which is a party to a merger will
not have dissenters' rights if the shareholders will receive securities, in
exchange for those held by such shareholder, which either are listed on a
national securities exchange or held of record by not less than 1,000 holders.
Susquehanna Common Stock is held by more than 4,000 persons.  Susquehanna Common
Stock is designated as a national market system security on The Nasdaq Stock
Market.

Terms of the AI Merger

     The description of the AI Merger Agreement set forth below does not purport
to be complete and is qualified in its entirety by reference to the AI Merger
Agreement, a copy of which is attached as Appendix C to this Proxy
Statement/Prospectus and incorporated by reference herein.  Shareholders are
urged to read carefully the AI Merger Agreement.

         Effect of the AI Merger

         Pursuant to the AI Merger Agreement, SBI Merger Sub will merge with and
into AI, with AI as the surviving entity, and becoming a direct wholly-owned
subsidiary of Susquehanna.  ENB, a national bank, will become a second-tier
subsidiary of Susquehanna.  The name of the AI Surviving Corporation will be
"Susquehanna Bancshares East, Inc."

                                      -43-
<PAGE>
 
     Exchange Ratio

     Pursuant to the AI Merger Agreement, the outstanding shares of AI Common
Stock will be exchanged for shares of Susquehanna Common Stock according to the
AI Exchange Ratio set forth in the AI Merger Agreement.  This number may be
adjusted subject to conditions set forth in the AI Merger Agreement.

     The number of shares of Susquehanna Common Stock to be issued to holders of
AI Common Stock will be as set forth in the AI Exchange Ratio based upon the
average price per share of Susquehanna Common Stock over a ten day trading
period ending two days prior to the closing of the AI Merger.  In general,
771,750 shares of Susquehanna Common Stock will be exchanged for the AI Common
Stock; however, if the average closing price over such period is less than
$25.00, AI will have the right to terminate the AI Merger Agreement, and if the
average closing price over such period is greater than $31.00, Susquehanna will
have the right to terminate the AI Merger Agreement.  Additionally, both AI and
Susquehanna will have the right to terminate the AI Merger Agreement if the AI
Merger is not consummated by March 31, 1997; if the AI Merger Agreement is
extended by mutual agreement of the parties, then AI's shareholders will receive
an additional 5,000 shares of Susquehanna Common Stock.

     As of the AI Merger Effective Date, each share of AI Common Stock held by
Susquehanna (other than shares held in a fiduciary capacity or in satisfaction
of a debt previously contracted) and all shares of AI Common Stock owned by AI
as treasury stock will be canceled, and no exchange or payment will be made with
respect thereto.

     The shares of common stock of SBI Merger Sub and ENB issued and outstanding
immediately prior to the AI Merger Effective Date shall remain outstanding and
unchanged after the AI Merger, and shall thereafter constitute all of the issued
and outstanding shares of the capital stock of the AI Surviving Corporation and
ENB, respectively.  At such time, all of the capital stock of ENB will be owned
by the AI Surviving Corporation and all of the shares of the AI Surviving
Corporation will be owned by Susquehanna.

     If prior to the AI Merger Effective Date, the outstanding shares of
Susquehanna Common Stock shall have been increased, decreased, changed into or
exchanged for a different number or kind of shares or securities through a
reclassification, stock dividend, stock split or reverse stock split, or other
similar change, appropriate adjustment will be made to the AI Exchange Ratio.

     Fractional Shares

     No fractional shares of Susquehanna Common Stock will be issued.
Susquehanna will furnish to any holder of AI Common Stock otherwise entitled to
a fractional share a check for an amount of cash equal to such fraction of a
share of Susquehanna Common Stock multiplied by the average closing price per
share as determined in accordance with the AI Merger Agreement.

     Representations and Warranties

     The representations and warranties of Susquehanna, SBI Merger Sub, AI and
ENB are set forth in Article III of the AI Merger Agreement.  The
representations and warranties relate, among other things, to representations as
to corporate existence and authority and the ability of each party to carry out
the transactions as described in the AI Merger Agreement.  AI and ENB have made
additional representations as to the non-existence of any contract which would
be breached by the AI Merger; the accuracy and completeness of financial
statements and filings with federal or state regulatory agencies, including
state and federal tax filings; the absence of any material contracts and certain
other contracts not otherwise disclosed; the absence of litigation not otherwise
disclosed; the absence of regulatory actions not otherwise disclosed; the
absence of undisclosed liabilities; labor and employee benefits matters; the
adequacy of its allowances for possible loan losses; the condition of its
tangible assets; assurances as to its loan portfolio, on an adjusted basis; its
compliance with applicable state and federal laws on matters material to its
operations; and environmental matters.  Susquehanna has made additional
representations as to the ownership by Susquehanna of all of the issued and
outstanding shares of its material subsidiaries; the accuracy and completeness
of 

                                      -44-
<PAGE>
 
published financial statements, filings with the Commission and other federal or
state regulatory agencies, and all employee benefit plans; the non-existence of
any contract which would be breached by the AI Merger Agreement; the
truthfulness and completeness of all filings made by Susquehanna with the
Commission in connection with the AI Merger Agreement and the transactions
contemplated by it except for information relating to AI or ENB; the good
standing and adequate capitalization of SBI Merger Sub; its compliance with
applicable state and federal laws on matters material to its operations; the
absence of regulatory actions; the absence of litigation not otherwise
disclosed; the absence of undisclosed liabilities; and environmental matters. On
the AI Merger Effective Date, Susquehanna, AI and ENB must each present to the
other certificates evidencing the continued accuracy of the representations and
warranties.

     Covenants

     The AI Merger Agreement also contains certain affirmative and negative
covenants of all of the parties.  AI has agreed that:  (i) it shall direct and
use its best efforts to cause its officers, Directors, employees, agents and
representatives not to initiate, solicit or encourage inquiries regarding the
making of any merger proposal or any proposal to purchase any significant
portion of the assets or equity securities of AI or ENB and, subject to the
fiduciary obligations of its Directors, it will not engage in any negotiations
or discussions or provide any confidential information in connection with any
such proposal; (ii) it will cooperate with Susquehanna in the preparation of
this Proxy Statement/Prospectus and the filing thereof as part of Susquehanna's
Registration Statement on Form S-4; (iii) it will take all required action to
call the AI Meeting; (iv) subject to the fiduciary duties of the AI Board of
Directors and the receipt of updated fairness opinions as of the date of this
Proxy Statement/Prospectus, it will use its best efforts to obtain approval of
the AI Merger Agreement; and (v) it will furnish to Susquehanna a list of all
persons known to be affiliates of AI within the meaning of Rule 145 under the
Securities Act and will use its best efforts to cause any such person to deliver
a written agreement providing that such person will not sell, pledge, transfer
or otherwise dispose of the shares of Susquehanna Common Stock received pursuant
to the AI Merger except in compliance with the Securities Act and the rules and
regulations thereunder and after such time as financial results covering at
least 30 days of post-merger combined operations have been published.

     During the period prior to the effectiveness of the AI Merger, AI and ENB
are required to provide Susquehanna and its representatives with reasonable
access to their respective books, records, employees, properties and such other
information as Susquehanna may reasonably request and to provide Susquehanna
with copies of their respective financial statements periodically.

     Susquehanna is required to provide AI and ENB with copies of all of its
filings with the Commission pursuant to the Exchange Act, together with
applications filed with regulatory authorities and certain other information.

     Conduct of Business Pending the AI Merger

     AI, ENB, Susquehanna and SBI Merger Sub have all agreed to cooperate with
each other in completing the transactions described in the AI Merger Agreement
and to refrain from taking or making any commitment to take any actions that
would cause any of the representations or warranties of each party as set forth
in the AI Merger Agreement not to be true or correct in all material respects.

     Pursuant to the AI Merger Agreement, AI and ENB have each agreed to carry
on their business in the usual, regular and ordinary course of business,
consistent with past practices and to maintain and preserve intact their
respective business organizations, assets, leases, properties, advantageous
business relationships and other items and to use their reasonable efforts to
retain the services of their officers and key employees and to refrain from
taking any action which, to their knowledge, could materially delay or adversely
affect AI or ENB in general or their ability to obtain any approvals, consents
or waivers of any governmental authorities necessary for the consummation of the
AI Merger.

     In addition, during the period pending the AI Merger, AI and ENB have each
agreed to refrain from doing any of the following, other than in the ordinary
course of business or with the prior written consent of 

                                      -45-
<PAGE>
 
Susquehanna: (i) making any loan or advance or incurring or guaranteeing any
indebtedness; (ii) adjusting, splitting, combining or reclassifying any capital
stock; (iii) making any distribution or dividend; (iv) redeeming, purchasing or
otherwise acquiring any shares of its capital stock or any securities
convertible into shares of its capital stock or granting any stock appreciation
rights; (v) selling or issuing any shares of its capital stock or any right to
acquire any shares of its capital stock; (vi) other than in the ordinary course
of business consistent with past practice and pursuant to policies, if any,
currently in effect, selling, transferring, mortgaging, encumbering or otherwise
disposing of any of its properties, leasehold interests or assets or canceling,
releasing or assigning any indebtedness, contracts or agreements in force as of
the date of the AI Merger Agreement; (vii) increasing in any manner the
compensation or fringe benefits of any of its employees in excess of 4 %, on an
aggregated basis, in any 12 month period; (viii) paying any pension or
retirement allowance not required by law or an existing plan or agreement or
becoming party to, amending or committing itself to any pension, retirement,
profit-sharing or welfare benefit plan or agreement or employment agreement with
or for the benefit of any employee or Director; (ix) voluntarily accelerating
the vesting of any stock options or other benefit; (x) amending its charter or
certificate of incorporation, as the case may be, or its bylaws except as
expressly contemplated by the AI Merger Agreement or as required by law and, in
each case, as concurred in by its counsel; (xi) except as previously disclosed
to Susquehanna or required by changes in generally accepted accounting
principles, law or regulation and concurred in by its independent auditors,
changing its method of accounting from that in effect as of December 31, 1995;
or (xii) permitting or allowing its direct or indirect ownership of the capital
stock of any subsidiary existing as of the date of the AI Merger Agreement to be
less than 100% of its total capital stock.

     Susquehanna has also agreed that it will not knowingly take any action or
knowingly cause its material subsidiaries to take any action which would
materially adversely affect or delay its ability to obtain any necessary
approvals, consents or waivers of any governmental authority required for the
transactions described in the AI Merger Agreement or that is reasonably likely
to have a material adverse effect on Susquehanna, on a consolidated basis.

     Conditions Precedent

     In addition to shareholder approval by AI shareholders, the AI Merger is
contingent upon the satisfaction of a number of conditions, including, among
others:  (i) all required approvals, consents, or waivers, including without
limitation, approval by the Federal Reserve Board and the New Jersey Department
of Banking shall have been obtained and shall remain in full force and effect,
except those approvals for which failure to obtain would not individually or in
the aggregate have a material adverse effect on Susquehanna, AI or ENB and all
applicable statutory waiting periods shall have expired; (ii) the absence of any
order, decree or injunction of a court or agency of competent jurisdiction which
enjoins or prohibits the consummation of the AI Merger and the transactions
described in the AI Merger Agreement, and the absence of any litigation or
proceeding pending against any of the parties or their subsidiaries by any
governmental agency seeking to prevent consummation of the transactions
described in the AI Merger Agreement; (iii) no enactment, promulgation or
enforcement of any statute, rule, regulation, order, injunction or decree by any
governmental authority which prohibits, restricts or makes illegal consummation
of the AI Merger; (iv) all litigation which would have a material adverse effect
on AI's consolidated operations, shall have been concluded on terms satisfactory
to Susquehanna, AI and ENB; (v) the shares of Susquehanna Common Stock to be
issued in the AI Merger shall have been authorized to be listed on The Nasdaq
Stock Market; (vi) a ruling from the Internal Revenue Service, or an opinion of
counsel to Susquehanna, shall have been received with respect to certain tax
matters; (vii) AI shall have received an updated opinion from each of Berwind
and JMS, dated as of the date of this Proxy Statement/Prospectus, to the effect
that the AI Merger Consideration is fair to AI's shareholders from a financial
point of view; (viii) the AI Merger shall meet the requirements for pooling of
interests accounting treatment as evidenced by a letter from Coopers & Lybrand
L.L.P., independent accountants to Susquehanna; (ix) Susquehanna shall have
received a letter from the independent accountants to AI concerning the results
of the performance of certain agreed-upon procedures involving the financial
affairs and condition or AI; and (x) there shall not have occurred any change in
the financial condition, properties, assets, business or results of operation of
AI or ENB, on the one hand, or Susquehanna, on the other hand, which has had or
might reasonably be expected to result in a material adverse effect on the party
sustaining such change.

                                      -46-
<PAGE>
 
     Waiver; Amendment

     Prior to the AI Merger Effective Date, any provision of the AI Merger
Agreement may be: (i) waived by the party benefitted by the provision; or (ii)
amended or modified at any time (including the structure of the transaction) by
an agreement in writing between  the parties approved by their respective Boards
of Directors, except that no amendment  or waiver may be made that would change
the form or the amount  of the AI Merger Consideration or otherwise have the
effect of prejudicing the AI shareholders' interest in the AI Merger
Consideration following the AI Meeting.

     Closing; Effective Date; Termination

     The AI Merger Agreement provides that the AI Closing will occur on such
date, following three business days notice to AI, as shall be agreed upon by all
parties, which date shall not be later than the 22nd business day after:  (i)
the last approval  of required governmental authorities is granted and any
related waiting periods expire; (ii) the lifting, discharge or dismissal  of any
stay of any such governmental approval or of any injunction against the
transactions described in the AI Merger Agreement; and (iii) all shareholder
approvals required by the parties have been received.  Immediately following the
AI Closing, and provided the AI Merger Agreement has not been terminated or
abandoned in accordance with the terms thereof, AI and SBI Merger Sub will cause
a certificate of merger to be properly prepared and completed and filed with the
Secretary of State of New Jersey.  The AI Merger, and the transactions described
in the AI Merger Agreement , will become effective at 12:01 a.m. on the day
following the day on which the certificate of merger has been duly filed with
and  accepted by the Secretary of State of New Jersey.  The presentation of the
certificate for acceptance and filing is subject to the rights of the
Susquehanna Board of Directors and the AI Board of Directors to terminate the AI
Merger Agreement under certain circumstances.

     The AI Merger Agreement provides that, whether before or after its approval
by the shareholders of AI, it may be terminated and the transactions
contemplated in the AI Merger Agreement abandoned at any time prior to the AI
Merger Effective Date: (i) by mutual consent of Susquehanna and AI, if the Board
of Directors  of each so determines by majority vote of the members of the
entire Board; (ii) by AI in the event (a) of a material breach by Susquehanna of
any representation, warranty, covenant or agreement contained in the AI Merger
Agreement which is not cured or not curable within 30 days after written notice
of such breach is given to Susquehanna by AI, or (b) by written notice to
Susquehanna that any condition precedent to AI's obligations as set forth in the
AI Merger Agreement, Article V, has not been met or waived by AI at such time as
such condition can no longer be satisfied, or (c) the AI Board of Directors
fails to make, withdraws or  modifies or changes its favorable recommendation to
the shareholders  or (d) the AI Board of Directors recommends to the
shareholders of AI that an Acquisition Proposal (as defined in the AI Merger
Agreement) is likely to be more favorable, from a financial point of view, to
the shareholders of AI than the AI Merger;  (iii) by Susquehanna in the event
(a) of a material breach by AI or ENB of any representation, warranty, covenant
or agreement contained in the AI Merger Agreement which is not cured or not
curable within 30 days after written notice of such breach is given to AI by
Susquehanna, or (b) that any condition precedent to Susquehanna's obligations as
set forth in Article V of the AI Merger Agreement has not been met or waived by
Susquehanna at such time as such condition can no longer be satisfied; (iv) by
AI, by giving written notice of such election to Susquehanna within two business
days following a determination that the average closing price per share of
Susquehanna Common Stock before closing is less than $25.00 per share at the
time such calculation is required to be made pursuant to the AI Merger
Agreement; (v) by Susquehanna, if Susquehanna chooses to give written notice of
such election within two business days following a determination that the
average closing price per share of Susquehanna Common Stock before closing is
greater than $31.00 per share at the time such calculation is required to be
made pursuant to the AI Merger Agreement; or (vi) by Susquehanna or AI if the AI
Merger is not consummated by March 31, 1997, unless the failure to so consummate
by such time is due to the breach of any representation, warranty or covenant
contained in the AI Merger Agreement by the party seeking to terminate;
provided, however, that such date may be extended by the written agreement of
the parties.

                                      -47-
<PAGE>
 
         Expenses

         AI and Susquehanna have agreed to bear all expenses incurred by them in
connection with the AI Merger Agreement and the transactions described therein,
except Susquehanna has agreed to pay the government filing and other fees
(excluding income taxes) in connection with the consummation of such
transactions; provided, however, so long as Susquehanna shall not have breached
its obligations under the AI Merger Agreement, if the AI Merger Agreement is
terminated by AI because the AI Board of Directors recommends to the
shareholders of AI that an Acquisition Proposal is likely to be more favorable,
from a financial point of view, than the proposed AI Merger, or if the AI Board
of Directors fails to make, withdraws or modifies or changes its favorable
recommendation to AI's shareholders to approve the transactions described in the
AI Merger Agreement other than because of a material adverse change in
Susquehanna, then AI shall pay Susquehanna a fee of $500,000.

         Exchange of Stock Certificates

         At the AI Merger Effective Date, without any further action on the part
of holders of shares of AI Common Stock, each share of AI Common Stock that is
issued and outstanding as of the AI Merger Effective Date (other than shares
held directly or indirectly by Susquehanna, except for shares held in a
fiduciary capacity or in satisfaction of a debt previously contracted) shall
automatically become and be converted into the right to receive shares of
Susquehanna Common Stock determined in conformity with the AI Exchange Ratio. As
of the AI Merger Effective Date any shares held directly or indirectly by
Susquehanna except in a fiduciary capacity or in satisfaction of a debt
previously contracted shall be canceled and retired and cease to exist and no
exchange or payment shall be made with respect thereto.

         Within five business days after the AI Merger Effective Date,
Susquehanna shall cause to be sent to each person holding shares of AI Common
Stock transmittal materials and instructions for surrendering their certificates
for AI Common Stock in exchange for a certificate for the number of whole shares
of Susquehanna Common Stock to which such person is entitled along with a cash
payment equal to the value of any fractional share of Susquehanna Common Stock
to which the shareholder is entitled. If the record date of any dividend on
Susquehanna Common Stock occurs after the AI Merger Effective Date but prior to
the exchange of certificates, each former shareholder of AI shall be entitled to
receive, upon exchange of the stock certificates, an amount equal to all such
dividends paid with respect to the number of whole shares of Susquehanna Common
Stock received upon exchange of the certificates of AI Common Stock (without
interest) less any taxes which may have been imposed or paid thereon.

         After the AI Merger Effective Date, there shall not be any more
transfers on the stock transfer books of AI of shares of AI Common Stock. To the
extent permitted by law, in the event that any certificates representing shares
of AI Common Stock have not been surrendered for exchange on or before the
second anniversary of the AI Merger Effective Date, Susquehanna may, at any time
thereafter, with or without notice to the holders of record of any such shares,
sell for the accounts of any and all such holders the shares of Susquehanna
Common Stock which such holders are entitled to receive. Any such sale may be a
public or private sale as Susquehanna shall determine. The net proceeds of any
such sale shall be held for holders of record of any unsurrendered certificates
to be paid to them upon surrender of such certificates for exchange. Such
holders will not be entitled to receive any interest on such net sale proceeds.
If outstanding certificates for shares of AI Common Stock are not surrendered
prior to the date on which such certificates would otherwise escheat to or
become the property of any governmental unit or agency, the unclaimed items
shall, to the extent permitted by law, become the property of Susquehanna, free
and clear of all claims or interest of any person previously entitled to such
items.

Regulatory Approvals of AI

     Because the AI Merger involves the acquisition of a bank holding company
registered under the Bank Holding Company Act of 1956, as amended ("Holding
Company Act"), it is subject to the approval of the Federal Reserve Board under
the Holding Company Act.  An application for approval of the acquisition of AI
was submitted by Susquehanna to the Federal Reserve Bank of Philadelphia, acting
on delegated authority from the Federal Reserve Board, on 

                                      -48-
<PAGE>
 
November __, 1996. In reviewing the application, the Federal Reserve Board
considers the financial and managerial resources of Susquehanna and AI, the
effect of the transaction on competition in the markets served by Susquehanna
and AI, the convenience and needs of the public and, among other things,
Susquehanna's and AI's record of performance in helping to meet local credit
needs. There is no reason to believe that the application will not be approved
in the ordinary course.

     The approval of the New Jersey Department of Banking under the New Jersey
Banking Act of 1948, as amended ("New Jersey Banking Act"), must also be
obtained before the AI Merger may be consummated.  The New Jersey Banking Act
requires the New Jersey Department of Banking to consider factors similar to
those examined by the Federal Reserve Board.  An application was submitted to
the New Jersey Department of Banking on November __, 1996.  There is no reason
to believe that the application will not be approved in the ordinary course.

     The AI Merger cannot proceed in the absence of the requisite regulatory
approvals.  Management of Susquehanna has no reason to believe that the required
approvals will not be obtained.  To date, however, none of the required
approvals have been obtained in respect of the AI Merger, and there can be no
assurance that all such regulatory approvals will be obtained, and, if the AI
Merger is approved, there can be no assurance as to the date of any such
approval.  There can also be no assurance that any such approvals will not
contain a condition or requirement which causes such approvals to fail to
satisfy the conditions set forth in the AI Merger Agreement.  There can likewise
be no assurance that the U.S. Department of Justice or a state Attorney General
will not challenge the AI Merger or, if such challenge is made, as to the result
thereof.

Interest of Certain Persons in the AI Merger

     Certain members of AI's management and the AI Board may be deemed to have
interests in the AI Merger in addition to their interests, if any, as
shareholders of AI generally.

         Employee Benefit Plans

         Subsequent to the AI Merger, Susquehanna may, but is not obligated to
employ any or all individuals serving as officers or employees of AI or ENB
immediately prior to the AI Merger.  Prior to accepting employment with
Susquehanna, however, any officer or employee who has an employment contract
with AI and/or ENB, will be required to cancel such contract without accepting
any of the severance or other benefits that may be payable thereunder as a
result of the AI Merger.

         Each person who is employed by AI or ENB prior to the AI Merger
Effective Date and who remains an employee following the AI Merger Effective
Date will be entitled, as an employee of Susquehanna or a subsidiary of
Susquehanna, to participate in whatever employee benefit, stock option, bonus,
incentive or other fringe benefit plans or programs which are generally
available to employees of Susquehanna or its subsidiaries, if such employee is
eligible or selected for participation therein and is not otherwise
participating in a similar plan which continues to be maintained subsequent to
the AI Merger Effective Date. Each continued employee who becomes eligible for
participation in any Susquehanna plan will participate on the same basis as
similarly situated employees of Susquehanna or its subsidiaries and will receive
credit for past service with AI or ENB for purposes of eligibility and vesting,
but not benefit accrual, under Susquehanna's plans.

         AI and ENB have agreed to take all action necessary to cease the
participation or accrual of benefits as of the AI Merger Effective Date by each
participant in any employee benefit plans of AI or ENB and to terminate such
plans, other than 401(k) plans unless otherwise instructed by Susquehanna.  Upon
receipt of an IRS favorable plan determination letter confirming the tax
qualified status of the ENB 401(k) Profit Sharing Plan and the subsequent
termination of the plan, Susquehanna will allow each participant to either roll-
over his or her account balance to Susquehanna's 401(k) plan or receive a
distribution of his or her closing account balance.  AI and ENB have further
agreed that, if the fair market value of the assets of any pension plan of AI or
ENB does not equal or exceed the present 

                                      -49-
<PAGE>
 
value of its benefits liabilities as of the date of its termination, AI or ENB
will make such additional contributions as are necessary to permit its
termination.

Management and Operations Following the AI Merger

     Under the terms of the AI Merger Agreement, following the AI Merger, the AI
Board of Directors, as the Board of Directors of the corporation surviving the
AI Merger, will consist of persons appointed exclusively by Susquehanna but will
include one or more members of the AI Board of Directors, each of whom will
serve until his or her successor is elected and has qualified.

Accounting Treatment of the AI Merger

     The AI Merger is intended to be treated as a pooling of interests for
accounting purposes in accordance with generally accepted accounting principles
and under the accounting rules of the Commission.  As a condition to the
consummation of the AI Merger, Susquehanna is to receive a letter from its
independent certified public accountants, Coopers & Lybrand L.L.P., that the AI
Merger will be treated as a pooling of interests.  In order to preserve the
intended accounting treatment of the AI Merger as a pooling of interests, the AI
Merger Agreement also requires as a condition to the obligations of Susquehanna
and SBI Merger Sub under the AI Merger Agreement that each person deemed to be
an "affiliate" of AI enter into an agreement not to sell shares of Susquehanna
Common Stock acquired in the AI Merger until financial results covering at least
30 days of post-AI Merger combined operations have been published.

Income Tax Consequences of the AI Merger

     The following is a general discussion of the anticipated federal income tax
consequences of the AI Merger.  Susquehanna and AI believe that for federal
income tax purposes:  (i) the AI Merger will constitute a reorganization within
the meaning of Section 368(a) of the Internal Revenue Code of 1986, as amended
(the "Code"), and AI and Susquehanna will each be a "party to a reorganization"
within the meaning of Section 368(b) of the Code; (ii) no gain or loss will be
recognized by AI or Susquehanna by reason of the AI Merger; (iii)  except for
cash received in lieu of fractional shares, no income, gain or loss generally
will be recognized by AI shareholders on the exchange of their shares of AI
Common Stock for shares of Susquehanna Common Stock; (iv) the basis of the
Susquehanna Common Stock to be received by the AI shareholders generally will
be, in each instance, the same as the basis of the AI Common Stock surrendered
in exchange therefor; (v) the holding period of the Susquehanna Common Stock to
be received by the shareholders of AI generally will include the period during
which the AI Common Stock surrendered in exchange therefor has been held,
provided that the AI Common Stock surrendered is held as a capital asset on the
date of the exchange pursuant to the AI Merger; and (vi) the payment of cash to
the AI shareholders in lieu of their fractional share interests of Susquehanna
Common Stock generally will be treated as having been received as a distribution
in full payment in exchange for the fractional share interest of Susquehanna
Common Stock which such shareholders would otherwise be entitled to receive and
will qualify as capital gain or loss.

     The obligations of the parties to consummate the AI Merger are conditioned
upon receipt of a ruling from the Internal Revenue Service or an opinion of
counsel substantially to the effect that the federal income tax consequences of
the AI Merger are as summarized above.  Unlike a ruling from the Internal
Revenue Service, an opinion of counsel would have no binding effect on the
Internal Revenue Service.  Such ruling or opinion would not deal with all of the
tax considerations that may be relevant to particular AI shareholders, such as
shareholders who are dealers in securities, foreign persons, tax-exempt entities
or the impact of the alternative minimum tax.  Such ruling or opinion would not
address any state, local or foreign tax considerations, any federal estate,
gift, employment, excise or other non-income tax considerations.

     THE FOREGOING CONSTITUTES ONLY A GENERAL DESCRIPTION OF THE FEDERAL INCOME
TAX CONSEQUENCES OF THE AI MERGER, WITHOUT CONSIDERATION OF THE PARTICULAR FACTS
AND CIRCUMSTANCES OF EACH AI SHAREHOLDER'S SITUATION.  EACH AI SHAREHOLDER IS
ENCOURAGED TO CONSULT HIS OR HER OWN TAX ADVISORS AS TO PARTICULAR FACTS AND

                                      -50-
<PAGE>
 
CIRCUMSTANCES WHICH MAY BE UNIQUE TO SUCH SHAREHOLDER AND NOT COMMON TO
SHAREHOLDERS AS A WHOLE AND ALSO AS TO ANY ESTATE, GIFT, STATE, LOCAL OR FOREIGN
TAX CONSEQUENCES ARISING OUT OF THE AI MERGER AND/OR ANY SALE OF SUSQUEHANNA
COMMON STOCK RECEIVED IN THE AI MERGER.

                                      -51-
<PAGE>
 
                           APPROVAL OF THE FBC MERGER

     The following description of the FBC Merger is not intended to be a
complete description of all material facts regarding the FBC Merger and is
qualified in all respects by reference to the FBC Merger Agreement and the
Fairness Opinion attached hereto as Appendices D and G.  FBC shareholders are
urged to read carefully the FBC Merger Agreement and the Fairness Opinion.  For
a summary description of the FBC Merger, see "SUMMARY -- The FBC Merger."

Background of the FBC Merger

     In the Winter of 1995/1996, the FBC Board of Directors concluded, among
other things, that increasing competition and costs and minimal liquidity of
FBC's Common Stock, as well as other factors, precluded FBC from maximizing its
shareholders' return through a strategy of internal growth.  The FBC Board of
Directors therefore considered the relative merits of maintaining the
independence of FBC and of merging FBC with a larger financial institution.  The
FBC Board also considered the desirability of increasing the liquidity of the
stock held by FBC's shareholders by exchanging it for stock of a larger banking
organization that would be listed on the National Securities Exchange in a tax-
free transaction and/or exchanging the shares of FBC's Common Stock in an all-
cash FBC Merger in a taxable transaction.  The FBC Board's primary
considerations in selecting an acquiror were to provide a fair financial return
to FBC's shareholders.  As described below, FBC eventually selected Susquehanna
as its FBC Merger partner because of the superior consideration offered.

     In January 1996, FBC also retained Berwind  to review strategic
alternatives, discuss its potential value and possibly seek an acquiror which
would provide a fair financial return to FBC's shareholders.  FBC selected
Berwind because of its familiarity with the Philadelphia/South Jersey banking
market and because of Berwind's experience in evaluating financial strategies
and fundamental transactions for banking institutions.

     In March 1996, the FBC Board instructed Berwind to explore courses of
action (including the sale of FBC) which would be in the best interests of FBC's
shareholders in connection with, among other considerations, maximizing the
value of the investment of FBC's shareholders.  Berwind presented to FBC's Board
of Directors certain information Berwind had assembled regarding potential FBC
Merger partners, including Susquehanna.

     In March 1996, Berwind assembled packages for potential FBC Merger partners
containing extensive information about FBC.  Berwind contacted twenty-two
parties on a confidential and preliminary basis and, subject to each potential
FBC Merger partner executing a confidentiality agreement, provided them with
information about FBC.  Twelve potential merger partners executed
confidentiality agreements with FBC,  and during March and April 1996, Berwind
met with and/or spoke to each of these potential FBC Merger partners to discuss
the potential acquisition of FBC.  Certain of the potential FBC Merger partners
met with FBC management and/or requested additional information on FBC.

     On May 7, 1996, Berwind presented information regarding ten potential
acquirors to the Board.  This information included expressions of interest from
ten potential acquirors, summary financial information concerning the potential
acquirors, their stock trading prices and volumes over the past five years,
certain pro forma financial information, the recent earnings releases of the
potential acquirors, and certain additional information.  The information also
contained a comparison of the terms of the various expressions of interest.
Based upon the information presented, the FBC Board requested that Berwind
contact four of the parties which had expressed an interest in FBC.   During
May, 1996, these four parties were asked to revise their expressions of
interest.  Two potential FBC Merger partners conducted a due diligence review of
FBC.  On June 12, 1996, Berwind obtained a revised expression of interest from
Susquehanna.

     On June 24, Berwind presented the revised expressions of interest to the
FBC Board.  Based on the fact that the consideration offered by Susquehanna was
in excess of that offered by any of the other potential acquirors, the FBC Board
of Directors determined that Susquehanna's offer was preferable, and after
discussion and upon motion duly 

                                      -52-
<PAGE>
 
made, the FBC Board agreed to enter into negotiations for a definitive FBC
Merger Agreement with Susquehanna. Such negotiations were conducted by FBC and
Susquehanna and their representatives during the ensuing days.

     At a Special Meeting of the FBC Board of Directors on July 15, 1996, the
FBC Merger Agreement was presented to the FBC Board of Directors.  Berwind also
presented a form of its written fairness opinion stating that the FBC Merger was
fair to the shareholders of FBC from a financial point of view.  Berwind's
opinion is more fully described in the section below entitled "THE FBC MERGER --
Opinion of Financial Advisor."  Believing it desirable and in the best interests
of FBC and its shareholders to merge with and into Susquehanna in accordance
with the terms of the FBC Merger Agreement, the FBC Board of Directors, adopted
by a majority vote of the Directors present, the resolutions necessary to
approve the FBC Merger with Susquehanna.  The FBC Merger Agreement was signed on
July 18, 1996, and both FBC and Susquehanna issued a joint press release the
following day.

     For the reasons set forth below in the section immediately following this
section of the Proxy Statement, the FBC Board of Directors has concluded that
the FBC Merger is in the best interests of FBC's shareholders

Reasons for the FBC Merger and Recommendation of the FBC Board of Directors

     The FBC Board of Directors believes that the FBC Merger is in the best
interests of, and is fair to, the shareholders of FBC and recommends that the
shareholders vote FOR the approval and adoption of the FBC Merger Agreement.
For a description of the interests of certain directors and certain officers of
FBC in the FBC Merger which may present them with certain potential conflicts of
interest, see "THE FBC MERGER -- Interests of Certain Persons in the FBC
Merger."

     The FBC Board of Directors believes that its shareholders will benefit from
the FBC Merger through their ownership of a more liquid stock, traded on the
Nasdaq National Market, of a banking company with more diversified banking
operations and substantially greater assets than FBC.  The FBC Board of
Directors also believes that the FBC Merger with Susquehanna will improve the
overall operations of its former offices and strengthen its competitive
positions in its respective service areas.  Susquehanna and FBC anticipate that
significant cost savings can be achieved through centralization of functions and
economies of scale, and that, after giving effect to cost savings and revenue
enhancements possible in connection with the FBC Merger, the FBC Merger will be
immediately accretive to earnings per share for the combined institution.  See
"PRO FORMA COMBINED FINANCIAL INFORMATION."  As a part of Susquehanna, the
former offices of FBC will have the support of Susquehanna's greater resources
and products, and broader access to markets for capital and lendable funds.

     In arriving at its recommendation, the members of the FBC Board of
Directors considered, among other things, the recent and historical market
prices of the Common Stock, the net book value of the Common Stock, the FBC
Board of Directors' knowledge of the business, operations, properties, assets
and earnings of FBC, as well as their assessment of the earnings potential, and
future value of FBC and the prices and premiums paid in recent acquisitions of
other companies in comparable businesses.  Among the factors considered in
negotiating the financial terms of the FBC Merger were the respective market
prices, dividends and marketability of FBC Common Stock on the one hand and
Susquehanna Common Stock on the other hand, the respective earnings, book value,
statements of condition and prospects of FBC and Susquehanna, and the values of
Susquehanna and FBC separately and as a combined enterprise.  The FBC Board of
Directors also considered the tax-free nature of the FBC Merger to the
shareholders of FBC.  Furthermore, the Board of  Directors placed special
importance on the favorable opinion of Berwind as to the fairness, from a
financial point of view, of the consideration to be paid to the shareholders of
FBC in the FBC Merger.  The FBC Board of Directors felt that the proposed FBC
Merger, including the stock considerations to be received by the shareholders of
FBC, was in the best interests of the shareholders of FBC.

     The FBC Merger Agreement provides that subject to FBC's and the members of
the FBC Board of Directors' fiduciary duties as determined by counsel for FBC,
FBC agreed that it will not, directly or indirectly through others, solicit any
other person with respect to the purchase of FBC's or any of its subsidiaries'
business, assets or capital stock, 

                                      -53-
<PAGE>
 
or engage in or continue discussions with any other person or firm concerning
the purchase of such business, assets or stock, unless and until the FBC Merger
Agreement is terminated in accordance with its terms.

     The FBC Board of Directors did not attach relative weights to the factors
they considered in reaching their decision but did place particular emphasis
upon the receipt of the opinion of Berwind and, considering all factors
discussed above, determined that the FBC Merger is in the best interests of, and
is fair to, all FBC shareholders.

     THE FBC BOARD OF DIRECTORS BELIEVES THAT THE FBC MERGER IS IN THE BEST
INTEREST OF FBC'S SHAREHOLDERS AND RECOMMENDS THAT FBC'S SHAREHOLDERS VOTE "FOR"
APPROVAL OF THE FBC MERGER AGREEMENT AND THE TRANSACTIONS CONTEMPLATED THEREBY.

Vote Required

     The affirmative vote of seventy percent (70%) of the votes eligible to be
cast at the FBC Meeting is required to approve the FBC Merger Agreement and the
transactions contemplated thereby.  Directors and executive officers are
expected to vote substantially all of the 55,255 shares held by them,
representing 18.20% of the FBC Common Stock outstanding at the FBC Record Date
and entitled to vote at the FBC Meeting, "FOR" approval of the FBC Merger
Agreement and the transactions contemplated thereby.

Opinion of Financial Advisor

     FBC retained Berwind to act as its financial advisor and to render a
fairness opinion in connection with the FBC Merger.  Berwind rendered its
opinion to the FBC Board of Directors that, based upon and subject to the
various considerations set forth therein, as of July 18, 1996 (the "Berwind FBC
July Opinion") and as of the date of this Proxy Statement/Prospectus (the
"Berwind FBC Proxy Opinion"), the consideration to be received in the FBC Merger
is fair, from a financial point of view, to the holders of FBC Common Stock.

     The full text of the Berwind FBC Proxy Opinion, which sets forth the
assumptions made, matters considered and limitations of the review undertaken,
is attached as Appendix G to this Proxy Statement/Prospectus, is incorporated
herein by reference, and should be read in its entirety in connection with this
Proxy Statement/Prospectus.  The summary of the opinion of Berwind set forth
herein is qualified in its entirety by reference to the full text of such
opinion attached as Appendix G to this Proxy Statement/Prospectus.

     Berwind was selected to act as FBC's financial advisor in connection with
the FBC Merger based upon its qualifications, expertise and experience.  Berwind
has knowledge of, and experience with, New Jersey and surrounding banking
markets as well as banking organizations operating in those markets and was
selected by FBC because of its knowledge of, experience with, and reputation in
the financial services industry.  Berwind, as part of its investment banking
business, is engaged regularly in the valuation of assets, securities and
companies in connection with various types of asset and security transactions,
including mergers, acquisitions, private placements, and valuations for various
other purposes and in the determination of adequate consideration in such
transactions.

     On July 18, 1996, the FBC Board of Directors executed the FBC Merger
Agreement.  Prior to such approval, Berwind delivered the Berwind FBC July
Opinion to the FBC Board of Directors stating that, as of such date, the
consideration to be received in the FBC Merger was fair to the shareholders of
FBC from a financial point of view.  Berwind reached the same opinion as of the
date of the Berwind FBC Proxy Opinion.  The full text of the Berwind FBC Proxy
Opinion which sets forth assumptions made, matters considered and limits on the
review undertaken is attached as Appendix G to this Proxy Statement/Prospectus.
No limitations were imposed by the FBC Board of Directors upon Berwind with
respect to the investigations made or procedures followed by Berwind in
rendering the Berwind FBC July Opinion or the Berwind FBC Proxy Opinion.

                                      -54-
<PAGE>
 
     In rendering the Berwind FBC Proxy Opinion, Berwind:  (i) reviewed the
historical financial performances, current financial positions and general
prospects of FBC and Susquehanna; (ii) reviewed the FBC Merger Agreement; (iii)
reviewed and analyzed the stock market performance of FBC and Susquehanna; (iv)
studied and analyzed the consolidated financial and operating data of FBC and
Susquehanna; (v) considered the terms and conditions of the proposed FBC Merger
as compared with the terms and conditions of comparable bank mergers and
acquisitions; (vi) met and/or communicated with certain members of FBC's and
Susquehanna's senior management to discuss their respective operations,
historical financial statements, and future prospects; (vii) reviewed this Proxy
Statement/Prospectus, and (viii) conducted such other financial analyses,
studies and investigations as Berwind deemed appropriate.

     In delivering the Berwind FBC July Opinion and the Berwind FBC Proxy
Opinion, Berwind assumed that in the course of obtaining the necessary
regulatory and governmental approvals for the FBC Merger, no restriction will be
imposed on Susquehanna that would have a material adverse effect on the
contemplated benefits of the FBC Merger.  Berwind also assumed that there would
not occur any change in applicable law or regulation that would cause a material
adverse change in the prospects or operations of Susquehanna after the FBC
Merger.

     Berwind relied without independent verification upon the accuracy and
completeness of all of the financial and other information reviewed by and
discussed with it for purposes of its opinion.  With respect to FBC's financial
forecasts reviewed by Berwind in rendering its opinion, Berwind assumed that
such financial forecasts were reasonably prepared on bases reflecting the best
currently available estimates and judgments of the management of FBC as to the
future financial performance of FBC.  Berwind did not make an independent
evaluation or appraisal of the assets (including loans) or liabilities of FBC or
Susquehanna nor was it furnished with any such appraisal.  Berwind also did not
independently verify and has relied on and assumed that all allowances for loan
and lease losses set forth in the balance sheets of FBC and Susquehanna were
adequate and complied fully with applicable law, regulatory policy and sound
banking practice as of the date of such financial statements.

     The following is a summary of selected analyses prepared by Berwind and
presented to the FBC Board of Directors in connection with the Berwind FBC July
Opinion and analyzed by Berwind in connection with the Berwind FBC July Opinion
and the Berwind FBC Proxy Opinion.  In connection with delivering the Berwind
FBC Proxy Opinion, Berwind updated certain analyses described above to reflect
current market conditions and events occurring since the date of the Berwind FBC
July Opinion.  Such reviews and updates led Berwind to conclude that it was not
necessary to change the conclusions it had reached in connection with rendering
the Berwind FBC July Opinion.

         Comparable Companies and Comparable Acquisition Transactions Analyses

         Berwind compared selected financial and operating data for FBC with
those of a peer group of selected banks with assets between $50 million and $110
million, as of the most recent financial period publicly available, located in
New Jersey. Financial data and operating ratios compared in the analysis of the
FBC peer group included but was not limited to: return on average assets, return
on average equity, shareholders' equity to assets ratio and certain asset
quality ratios.

         Berwind also compared selected financial, operating and stock market
data for Susquehanna with those of a peer group of selected commercial banks
with assets between $2 billion and $6 billion, as of the most recent period
publicly available, located in Delaware, Maryland, New Jersey and Pennsylvania.
Financial, operating and stock market data, ratios and multiples compared in the
analysis of the Susquehanna peer group included but were not limited to: return
on average assets, return on average equity, shareholders' equity to asset
ratios, certain asset quality ratios, price to book value, price to tangible
book value, price to earnings (latest twelve months) and dividend yield.

         Berwind also compared the multiples of book value, tangible book value
and latest twelve months' earnings inherent to the FBC Merger with the multiples
paid in recent acquisitions of banks and bank holding companies that Berwind
deemed comparable. The transactions deemed comparable by Berwind included both
interstate and intrastate acquisitions announced during the twelve month period
ended as of the date of its fairness opinions, in which  

                                      -55-
<PAGE>
 
the selling institution's assets were between $70 million and $105 million as of
the most recent period publicly available prior to the announcement of the
transaction. No company or transaction, however, used in this analysis is
identical to FBC, Susquehanna or the FBC Merger. Accordingly, an analysis of the
result of the foregoing is not mathematical; rather, it involves complex
considerations and judgments concerning differences in financial and operating
characteristics of the companies and other factors that would affect the public
trading values of the companies or company to which they are being compared.

     Discounted Dividend Analyses

     Using discounted dividend analyses, Berwind estimated the present value of
the future dividend streams that FBC could produce over a five year period under
various earnings growth assumptions.  Berwind also estimated the terminal value
for FBC Common Stock after the five year period by applying a range of earnings
multiples to FBC's terminal year earnings.  The range of multiples used
reflected a variety of scenarios regarding the growth and profitability
prospects of FBC.  The dividend streams and terminal values were then discounted
to present value using discount rates, reflecting different assumptions
regarding the rates of return required by holders or prospective buyers of FBC
Common Stock.

     Pro Forma Contribution Analysis

     Berwind analyzed the changes in the amount of earnings, book value and
dividends represented by one share of FBC Common Stock prior to the FBC Merger
and 2.281 shares of Susquehanna Common Stock after the FBC Merger.  The analysis
considered, among other things, the changes that the FBC Merger would cause to
FBC's earnings per share, book value per share, tangible book value per share
and indicated dividends.  In reviewing the pro forma combined earnings, equity
and assets of Susquehanna based on the FBC Merger, Berwind analyzed the
contribution that FBC would have made to the combined company's earnings, equity
and assets as of and for the period ended _____________.  Berwind also reviewed
the percentage ownership that FBC shareholders would hold in the combined
company.

     In connection with rendering the Berwind FBC  July Opinion and the Berwind
FBC Proxy Opinion, Berwind performed a variety of financial analyses.  Although
the evaluation of the fairness, from a financial point of view, of the
consideration to be paid in the FBC Merger was to some extent a subjective one
based on the experience and judgment of Berwind and not merely the result of
mathematical analysis of financial data, Berwind principally relied on the
previously discussed financial valuation methodologies in its determinations.
Berwind believes its analyses must be considered as a whole and that selecting
portions of such analyses and factors considered by Berwind without considering
all such analyses and factors could create an incomplete view of the process
underlying Berwind's opinion.  In its analysis, Berwind made numerous
assumptions with respect to business, market, monetary and economic conditions,
industry performance and other matters, many of which are beyond FBC's and
Susquehanna's control.  Any estimates contained in Berwind's analyses are not
necessarily indicative of future results or values, which may be significantly
more or less favorable than such estimates.

     In reaching its opinion as to fairness, none of the analyses performed by
Berwind was assigned a greater or lesser weighting by Berwind than any other
analysis.  As a result of its consideration of the aggregate of all factors
present and analyses performed, Berwind reached the conclusion, and opined, that
the consideration to be received in the FBC Merger as set forth in the FBC
Merger Agreement, is fair from a financial point of view to FBC and its
shareholders.

     The Berwind FBC Proxy Opinion was based solely upon the information
available to it and the economic, market and other circumstances as they existed
as of the date the Berwind FBC Proxy Opinion was delivered; events occurring
after the date of the Berwind FBC Proxy Opinion could materially affect the
assumptions used in preparing the Berwind FBC Proxy Opinion.  Berwind has not
undertaken to reaffirm and revise the Berwind FBC Proxy Opinion or otherwise
comment upon any events occurring after the date thereof.

                                      -56-
<PAGE>
 
     Pursuant to the terms of the engagement letter dated January 10, 1996, FBC
has paid Berwind $32,500 for acting as financial advisor in connection with the
FBC Merger including delivering the Berwind FBC  July Opinion and the Berwind
FBC Proxy Opinion.  In addition, FBC has also agreed to pay Berwind
approximately $156,000 upon the consummation of the FBC Merger and to reimburse
Berwind for its reasonable out-of-pocket expenses.  Whether or not the FBC
Merger is consummated, FBC has also agreed to indemnify Berwind and certain
related persons against certain liabilities relating to or arising out of its
engagement.

     The full text of the Berwind FBC Proxy Opinion dated as of the date of this
Proxy Statement/Prospectus, which sets forth assumptions made and matters
considered, is attached hereto as Appendix G.  FBC's shareholders are urged to
read the Berwind FBC Proxy Opinion in its entirety.  The Berwind FBC Proxy
Opinion is directed only to the consideration to be received by FBC's
shareholders in the FBC Merger and does not constitute a recommendation to any
holder of FBC Common Stock as to how such holder should vote at the FBC Meeting.

     THE FOREGOING PROVIDES ONLY A SUMMARY OF THE BERWIND FBC PROXY OPINION AND
IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO THE FULL TEXT OF THAT OPINION,
WHICH IS SET FORTH IN APPENDIX G TO THIS PROXY STATEMENT/PROSPECTUS.

No Dissenters' Rights for FBC

     The NJBCA provides that shareholders of a New Jersey corporation which is a
party to a merger will not have dissenters' rights if the shareholders will
receive securities, in exchange for those held by such shareholder, which either
are listed on a national securities exchange or held of record by not less than
1,000 holders.  Susquehanna Common Stock is held by more than 4,000 persons.
Susquehanna Common Stock is designated as a national market system security on
The Nasdaq Stock Market.

Terms of the FBC Merger

     The description of the FBC Merger Agreement set forth below does not
purport to be complete and is qualified in its entirety by reference to the FBC
Merger Agreement, a copy of which is attached as Appendix D to this FBC Proxy
Statement/Prospectus and incorporated by reference herein.  Shareholders are
urged to read carefully the FBC Merger Agreement.

         Effect of the FBC Merger

         Pursuant to the FBC Merger Agreement, SBI Merger Sub II will merge with
and into FBC, and the FBC Surviving Corporation will become a direct wholly
owned subsidiary of Susquehanna. FNB, a national bank, will become a second-tier
subsidiary of Susquehanna. The name of the FBC Surviving Corporation will be
"Susquehanna Bancshares East II, Inc."

         Exchange Ratio

         Pursuant to the FBC Merger Agreement, the outstanding shares of FBC
Common Stock will be exchanged for the outstanding common stock of Susquehanna
Common Stock according to the FBC Exchange Ratio set forth in the FBC Merger
Agreement.

         Holders of FBC Common Stock will receive 2.281 shares of Susquehanna
Common Stock for each share of FBC Common Stock; however, if the average closing
price over such period is less than $25.00, FBC will have the right to terminate
the FBC Merger Agreement, and if the average closing price over such period is
greater than $31.00, then Susquehanna will have the right to terminate the FBC
Merger Agreement.

                                      -57-
<PAGE>
 
     As of the FBC Merger Effective Time, each share of FBC Common Stock held by
Susquehanna (other than shares held in a fiduciary capacity or in satisfaction
of a debt previously contracted) shall be canceled, and no exchange or payment
shall be made with respect thereto.

     Within five business days after the FBC Merger Effective Time, Susquehanna
shall cause to be sent to each person who immediately prior to the FBC Merger
Effective Time was a holder of record of FBC Common Stock transmittal materials
and instructions for surrendering certificates for FBC Common Stock in exchange
for the number of whole shares of Susquehanna Common Stock to which such person
is entitled pursuant to the FBC Exchange Ratio.

     If prior to the FBC Merger Effective Time, the outstanding shares of
Susquehanna Common Stock shall have been increased, decreased, change into or
exchanged for a different number or kind of shares or securities through a
reclassification, stock dividend, stock split or reverse stock split, or other
similar change, appropriate adjustment will be made to the FBC Exchange Ratio.

     Fractional Shares

     No fractional shares of Susquehanna Common Stock will be issued.
Susquehanna will furnish to any holder of FBC Common Stock otherwise entitled to
a fractional share a check for an amount of cash equal to the fraction of a
share of Susquehanna Common Stock represented by the certificates so surrendered
multiplied by the average price per share as determined in accordance with the
FBC Merger Agreement.

     Representations and Warranties

     The representations and warranties of Susquehanna, SBI Merger Sub II, FBC
and FNB are set forth in Article III of the FBC Merger Agreement.  The
representations and warranties relate, among other things, to representations as
to corporate existence and authority and the ability of each party to carry out
the transactions as contemplated by the FBC Merger Agreement.  FBC and FNB have
made additional representations as to the non-existence of any contract which
would be breached by the FBC Merger; the accuracy and completeness of its
financial statements and filings with federal or state regulatory agencies,
including state and federal tax filings; the absence of any material contracts
and certain other contracts; the absence of litigation not otherwise disclosed;
the absence of regulatory actions; the absence of undisclosed liabilities; labor
and employee benefits matters; the adequacy of its allowances for possible loan
losses; the condition of its tangible assets; assurances as to its loan
portfolio, on an adjusted basis; its compliance with applicable state and
federal laws on matters material to its operations; and environmental matters.
Susquehanna has made additional representations as to the ownership by
Susquehanna of all of the issued and outstanding shares of its bank
subsidiaries; the accuracy and completeness of published financial statements,
filings with the Commission and other federal or state regulatory agencies, and
all employee benefit plans; the non-existence of any contract which would be
breached by the FBC Merger Agreement; the truthfulness and completeness of all
filings made by Susquehanna with the Commission in connection with the FBC
Merger Agreement and the transactions contemplated by it except for information
relating to FBC or FNB; the good standing and adequate capitalization of SBI
Merger Sub II; its compliance with applicable state and federal laws on matters
material to its operations; the absence of regulatory actions; the absence of
litigation not otherwise disclosed; the absence of undisclosed liabilities; and
environmental matters.  On the FBC Merger Effective Date, Susquehanna, FBC and
FNB must each present to the other certificates evidencing the continued
accuracy of the representations and warranties.

     Covenants

     The FBC Merger Agreement also contains certain affirmative and negative
covenants of all of the parties.  FBC has agreed that:  (i) it shall direct and
use its best efforts to cause its officers, Directors, employees, agents and
representatives not to, initiate, solicit or encourage inquiries regarding the
making of any merger proposal or any proposal to purchase any significant
portion of the assets or equity securities of FBC or FNB and, subject to the
fiduciary obligations of its Directors, it will not engage in any negotiations
or discussions or provide any confidential information in connection with any
such proposal; (ii) it will cooperate with Susquehanna in the preparation of
this Proxy 

                                      -58-
<PAGE>
 
Statement/Prospectus and the filing thereof as part of Susquehanna's
Registration Statement on Form S-4; (iii) it will take all required action to
call the FBC Meeting; (iv) subject to the fiduciary duties of the FBC Board of
Directors and the receipt of an updated fairness opinion as of the date of this
Proxy Statement/Prospectus, it will use its best efforts to obtain approval of
the FBC Merger Agreement; and (v) it will furnish to Susquehanna a list of all
persons known to be affiliates of FBC within the meaning of Rule 145 under the
Securities Act and will use its best efforts to cause any such person to deliver
a written agreement providing that such person will not sell, pledge, transfer
or otherwise dispose of the shares of Susquehanna Common Stock received pursuant
to the FBC Merger except in compliance with the Securities Act and the rules and
regulations thereunder and after such time as financial results covering at
least 30 days of post-merger combined operations have been published.

     During the period prior to the effectiveness of the FBC Merger, FBC and FNB
are required to provide Susquehanna and its representatives with reasonable
access to their respective books, records, employees, properties and such other
information as Susquehanna may reasonably request and to provide Susquehanna
with copies of their respective financial statements periodically.

     Susquehanna is required to provide FBC and FNB with copies of all of its
filings with the Commission pursuant to the Exchange Act, together with
applications filed with regulatory authorities and certain other information.

     Conduct of Business Pending the FBC Merger

     FBC, FNB, Susquehanna and SBI Merger Sub II have all agreed to cooperate
with each other in completing the transactions contemplated by the FBC Merger
Agreement and to refrain from taking or making any commitment to take any
actions that are inconsistent or prohibited by any provision of the FBC Merger
Agreement or would cause any of the representations or warranties of each party
as set forth in the FBC Merger Agreement not to be true or correct in all
material respects.

     Pursuant to the FBC Merger Agreement, FBC and FNB have each agreed to carry
on their business in the usual, regular and ordinary course of business,
consistent with past practices and to maintain and preserve intact their
respective business organizations, assets, leases, properties, advantageous
business relationships and other items and to use their reasonable efforts to
retain the services of their officers and key employees and to refrain from
taking any action which, to their knowledge, could materially delay or adversely
affect FBC or FNB in general or their ability to obtain any approvals, consents
or waivers of any governmental authorities necessary for the consummation of the
FBC Merger.

     In addition, during the period pending the FBC Merger, FBC and FNB have
each agreed to refrain from doing any of the following, other than in the
ordinary course of business or with the prior written consent of Susquehanna:
(i) making any loan or advance or incurring or guaranteeing any indebtedness;
(ii) adjusting, splitting, combining or reclassifying any capital stock; (iii)
making any distribution or dividend other than the regular semiannual dividend
or special dividend referred to in the FBC Merger Agreement; (iv) redeeming,
purchasing or otherwise acquiring any shares of its capital stock or any
securities convertible into shares of its capital stock or granting any stock
appreciation rights; (v) selling or issuing any shares of its capital stock or
any right to acquire any shares of its capital stock; (vi) other than pursuant
to established policies, selling, transferring, mortgaging, encumbering or
otherwise disposing of any of its properties, leasehold interests or assets or
canceling, releasing or assigning any indebtedness, contracts or agreements in
force as of the date of the FBC Merger Agreement; (vii) increasing in any manner
the compensation or fringe benefits of any of its employees in excess of 4%, on
an aggregated basis, in any 12 month period; (viii) paying any pension or
retirement allowance not required by law or an existing plan or agreement or
becoming party to, amending or committing itself to any pension, retirement,
profit-sharing or  welfare benefit plan or agreement or employment agreement;
(ix) voluntarily accelerating the vesting of any stock options or other benefit;
(x) amending its charter or certificate of incorporation, as the case may be, or
its bylaws except as expressly contemplated by the FBC Merger Agreement or as
required by law and, in each case, as concurred in by its counsel; (xi) except
as previously disclosed to Susquehanna or required by changes in generally
accepted accounting principles, law or regulation and concurred in by its
independent auditors, changing its method of accounting from that in effect as
of 

                                      -59-
<PAGE>
 
December 31, 1995; or (xii) permitting or allowing its direct or indirect
ownership of the capital stock of any subsidiary existing as of the date of the
FBC Merger Agreement to be less than 100% of their respective total capital
stock.

     Susquehanna has also agreed that it will not knowingly take any action or
knowingly cause its bank subsidiaries to take any action that is reasonably
likely to have a material adverse effect on Susquehanna on a consolidated basis.

     Conditions Precedent

     In addition to shareholder approval by FBC shareholders, the FBC Merger is
contingent upon the satisfaction of a number of conditions, including, among
others:  (i) all required approvals, consents, or waivers, including without
limitation, approval by the Federal Reserve Board and the New Jersey Department
of Banking, except those approvals for which failure to obtain would not
individually or in the aggregate have a material adverse effect on Susquehanna,
FBC or FNB and all applicable statutory waiting periods shall have expired; (ii)
the absence of any order, decree or injunction of a court or agency of competent
jurisdiction which enjoins or prohibits the consummation of the FBC Merger, and
the transactions described in the FBC Merger Agreement, and the absence of any
litigation or proceeding pending against any of the parties or their
subsidiaries by any governmental agency seeking to prevent consummation of the
transactions described in the FBC Merger Agreement; (iii) no enactment,
promulgation or enforcement of any statute, rule, regulation, order, injunction
or decree by any governmental authority which prohibits, restricts or makes
illegal consummation of the FBC Merger; (iv) all litigation which would have a
material adverse effect on FBC's consolidated operations, shall have been
concluded on terms satisfactory to Susquehanna, FBC and FNB; (v) the shares of
Susquehanna Common Stock to be issued in the FBC Merger shall have been
authorized to be listed on The Nasdaq Stock Market; (vi) a ruling from the
Internal Revenue Service, or an opinion of counsel to Susquehanna, shall have
been received with respect to certain tax matters; (vii) the FBC Merger shall
meet the requirements for pooling of interests accounting treatment as evidenced
by a letter from Coopers & Lybrand L.L.P., independent accountants to
Susquehanna; (viii) Susquehanna shall have received a letter from the
independent accountants to FBC concerning the results of the performance of
certain agreed-upon procedures involving the financial affairs and condition or
FBC; and (ix) there shall not have occurred any change in the financial
condition, properties, assets, business or results of operation of FBC or FNB,
on the one hand, or Susquehanna, on the other hand, which has had or might
reasonably be expected to result in a material adverse effect on the party
sustaining such change.

     Waiver; Amendment

     Prior to the FBC Merger Effective Time, any provision of the FBC Merger
Agreement may be:  (i) waived by the party benefitted by the provision; or (ii)
amended or modified at any time (including the structure of the transaction) by
agreement in writing between the parties approved by their respective Boards of
Directors, except that no amendment or waiver may be made that would change the
form or amount of the FBC Merger Consideration or otherwise have the effect of
prejudicing the FBC shareholders' interest in the FBC Merger Consideration
following the FBC Meeting.

     Closing; Effective Date; Termination.

     The FBC Merger Agreement provides that the FBC Closing will occur following
three business days' notice to FBC, as shall be agreed upon by all parties,
which date shall not be later than the 22nd business day after:  (i) the last
approval of required governmental authorities is granted and any related waiting
periods expire; (ii) the lifting, discharge or dismissal of any stay of any
governmental approval or of any injunction against the transactions described in
the FBC Merger Agreement; and (iii) all shareholder approvals required by the
parties have been received.  The FBC Merger, and the transactions described by
the FBC Merger Agreement, will become effective on the FBC Merger Effective
Date.  The presentation of the certificate for acceptance and filing is subject
to the rights of the Susquehanna Board of Directors and FBC to terminate the FBC
Merger Agreement under certain circumstances.

     

                                      -60-
<PAGE>
 
     The FBC Merger Agreement provides that, whether before or after its
approval by the shareholders of FBC, it may be terminated and the transactions
contemplated in the FBC Merger Agreement abandoned at any time prior to the FBC
Merger Effective Date:  (i) by mutual consent of Susquehanna and FBC, if the
Board of Directors of each so determines by majority vote of the members of the
entire Board; (ii) by FBC in the event of (a) a material breach by Susquehanna
of any representation, warranty, covenant or agreement contained in the FBC
Merger Agreement which is not cured or not curable within 30 days after written
notice of such breach is given to Susquehanna by FBC, or (b) by written notice
to Susquehanna that any condition precedent to FBC's obligations as set forth in
the FBC Merger Agreement, Article V, has not been met or waived by FBC at such
time as such condition can no longer be satisfied, (c) the FBC Board of
Directors fails to make, withdraws or modifies or changes its favorable
recommendation to shareholders, or (d) the FBC Board of Directors recommends to
the shareholders of FBC that an Acquisition Proposal (as defined in the FBC
Merger Agreement) is likely to be more favorable, from a financial point of
view, to the shareholders of FBC than the FBC Merger; (iii) by Susquehanna in
the event (a) of a material breach by FBC or FNB of any representation,
warranty, covenant or agreement contained in the FBC Merger Agreement which is
not cured or not curable within 30 days after written notice of such breach is
given to FBC, or (b) that any condition precedent to Susquehanna's obligations
as set forth in Article V of the FBC Merger Agreement has not been met or waived
by Susquehanna at such time as such condition can no longer be satisfied; (iv)
by FBC by giving written notice of such election to Susquehanna within one
business day following a determination that the average closing price per share
of the Susquehanna Common Stock before closing is less than $25.00 per share at
the time such calculation is required to be made pursuant to the FBC Merger
Agreement; and (v) by Susquehanna if Susquehanna chooses to give written notice
within  one business day following a determination that the average closing
price per share of the Susquehanna Common Stock before closing is greater than
$31.00 per share; or (vi) by Susquehanna or FBC if the FBC Merger is not
consummated by March 31, 1997 unless the failure to so consummate by such time
is due to the breach of any representation, warranty or covenant contained in
the FBC Merger Agreement by the party seeking to terminate; provided, however,
that such date may be extended by the written agreement of the parties.

     Expenses

     FBC and Susquehanna have agreed to bear all expenses incurred by them in
connection with the FBC Merger Agreement and the transactions contemplated
thereby, except Susquehanna has agreed to pay the government filing and other
fees (excluding income taxes) in connection with the consummation of such
transactions; provided, however, so long as Susquehanna shall not have breached
its obligations under the FBC Merger Agreement, if the FBC Merger Agreement is
terminated by FBC because the FBC Board recommends to the shareholders of FBC
that a merger, consolidation or other similar transaction is likely to be more
favorable than the proposed merger with Susquehanna, from a financial point of
view, or if the FBC Board of Directors fails to make, withdraws or modifies or
changes a favorable recommendation to FBC's shareholders to approve the
transactions with Susquehanna, then FBC shall pay Susquehanna $500,000.

     Exchange of Stock Certificates

     At the FBC Merger Effective Date, without any further action on the part of
holders of shares of FBC Common Stock, each share of FBC Common Stock that is
issued and outstanding as of the FBC Merger Effective Date (other than shares
held directly or indirectly by Susquehanna, except for shares held in a
fiduciary capacity or in satisfaction of a debt previously contracted) shall
automatically become and be converted into the right to receive shares of
Susquehanna Common Stock determined in conformity with the FBC Exchange Ratio.
As of the FBC Merger Effective Date any shares held directly or indirectly by
Susquehanna except in a fiduciary capacity or in satisfaction of a debt
previously contracted shall be canceled and retired and cease to exist and no
exchange or payment shall be made with respect thereto.

     Within five business days after the FBC Merger Effective Date, Susquehanna
shall cause to be sent to each person holding shares of FBC Common Stock
transmittal materials and instructions for surrendering their certificates of
FBC Common Stock in exchange for a certificate for the number of whole shares of
Susquehanna Common Stock to which such person is entitled along with a cash
payment equal to the value of any fractional share 

                                      -61-
<PAGE>
 
of Susquehanna Common Stock to which the shareholder is entitled. If the record
date for any dividends with respect to the Susquehanna Common Stock occurs after
the FBC Merger Effective Date but prior to the exchange of certificates, each
former shareholder of FBC shall be entitled to receive, upon exchange of the
stock certificates, an amount equal to all such dividends paid with respect to
the number of whole shares of Susquehanna Common Stock received upon exchange of
the certificates of FBC Common Stock (without interest) less any taxes which may
have been imposed or paid thereon.

         After the FBC Merger Effective Date, there shall not be any more
transfers on the stock transfer books of FBC of shares of FBC Common Stock. To
the extent permitted by law, in the event that any certificates representing
shares of FBC Common Stock have not been surrendered for exchange on or before
the second anniversary of the FBC Merger Effective Date, Susquehanna may, at any
time thereafter, with or without notice to the holders of record of any such
shares, sell for the accounts of any and all such holders the shares of
Susquehanna Common Stock to which such holders are entitled to receive. Any such
sale may be a public or private sale as Susquehanna shall determine. The net
proceeds of any such sale shall be held for holders of record of any
unsurrendered shares to be paid to them upon surrender of such shares for
exchange. Such holders will not be entitled to receive any interest on such net
sale proceeds. If outstanding certificates for shares of FBC Common Stock are
not surrendered prior to the date on which such certificates would otherwise
escheat to or become the property of any governmental unit or agency, the
unclaimed items shall, to the extent permitted by law, become the property of
Susquehanna, free and clear of all claims or interest of any person previously
entitled to such items.

Regulatory Approvals of FBC

     Because the FBC Merger involves the acquisition of a bank holding company
registered under the Holding Company Act, it is subject to the approval of the
Federal Reserve Board under the Holding Company Act.  An application for
approval of the acquisition of FBC was submitted by Susquehanna to the Federal
Reserve Bank of Philadelphia, acting on delegated authority from the Federal
Reserve Board, on November __, 1996.  In reviewing the application, the Federal
Reserve Board considers the financial and managerial resources of Susquehanna
and FBC, the effect of the transaction on competition in the markets served by
Susquehanna and FBC, the convenience and needs of the public and, among other
things, Susquehanna's and FBC's record of performance in helping to meet local
credit needs.  There is no reason to believe that the application will not be
approved in the ordinary course.

     The approval of the New Jersey Department of Banking under the New Jersey
Banking Act must also be obtained before the FBC Merger may be consummated.  The
New Jersey Banking Act requires the New Jersey Department of Banking to consider
factors similar to those examined by the Federal Reserve Board.  An application
was submitted to the New Jersey Department of Banking on November __, 1996.
There is no reason to believe that the application will not be approved in the
ordinary course.

     The FBC Merger cannot proceed in the absence of the requisite regulatory
approvals.  Management of Susquehanna has no reason to believe that the required
approvals will not be obtained.  To date, however, none of the required
approvals have been obtained in respect of the FBC Merger, and there can be no
assurance that all such regulatory approvals will be obtained, and, if the FBC
Merger is approved, there can be no assurance as to the date of any such
approval.  There can also be no assurance that any such approvals will not
contain a condition or requirement which causes such approvals to fail to
satisfy the conditions set forth in the FBC Merger Agreement.  There can
likewise be no assurance that the U.S. Department of Justice or a state Attorney
General will not challenge the FBC Merger or, if such challenge is made, as to
the result thereof.

Interest of Certain Persons in the FBC Merger

     Certain members of FBC's management and the FBC Board of Directors may be
deemed to have interests in the FBC Merger in addition to their interests, if
any, as shareholders of FBC generally.

                                      -62-
<PAGE>
 
     In the Spring of this year, the Board of Directors of FBC approved
Employment Agreements for Messrs. Doble and Stuart and a Severance Agreement for
Joan H. Hoglen, Assistant Vice President of FNB.

     Mr. Doble's employment agreement ("Doble Employment Agreement") provides
that he will be employed by FBC and FNB as President and Chief Executive Officer
for a term of two years.  Under the terms of the Doble Employment Agreement, Mr.
Doble's base salary shall not be less than $130,000 per year subject to upward
adjustment by the FBC Board of Directors.  The Doble Employment Agreement
provides that Mr. Doble will participate in any benefit or compensation programs
in effect which are generally made available from time to time to executive
officers of FBC and provides for all other fringe benefits as in effect from
time to time which are generally available to FBC's salaried officers including,
without limitation, medical and hospitalization coverage, life insurance
coverage and disability coverage.

     The Doble Employment Agreement allows Mr. Doble to terminate his employment
with FBC upon (i) a change in control of FBC (as defined in the Doble Employment
Agreement) and within three years of such change in control without Mr. Doble's
consent, among other things, the nature and scope of his authority with FBC or a
surviving or acquiring person are materially reduced to a level below that which
he enjoyed from the date the Doble Employment Agreement was executed, or (ii) a
merger, consolidation, reorganization, sale of all or substantially all of the
assets or similar event of FBC.  If Mr. Doble terminates his employment because
of a change in control or merger, he will be entitled to a lump sum severance
payment equal to 150% of his average base salary in effect during the 24 months
immediately preceding such termination (provided that such payment does not
constitute a "parachute payment" under Section 280G of the Internal Revenue Code
of 1986 as amended).  The Doble Employment Agreement contains a non-competition
covenant for Mr. Doble should his employment with FBC be terminated under
certain circumstances.

     The employment agreement for Mr. Stuart ("Stuart Employment Agreement") is
substantially similar to that of Mr. Doble except that:  Mr. Stuart will serve
as Executive Vice President and Cashier of FBC and FNB; the term of the Stuart
Employment Agreement is three years; and Mr. Stuart's "base salary" under the
Stuart Employment Agreement is $82,000 per year.  Furthermore, if Mr. Stuart
terminates his employment because of a change in control or merger, he would be
entitled to a lump sum severance payment equal to 75% of his average annual base
salary in effect during the 24 months immediately preceding such termination.

     Ms. Hoglen's severance agreement with FBC which has a three year term
provides that if she terminates her employment with FBC because of a change in
control or merger during the term, she will be entitled to a lump sum severance
payment equal to 50% of her average annual base salary in effect during the 24
month period immediately preceding such termination.

     The proposed merger with Susquehanna would be a triggering event under each
of the aforementioned agreements with Messrs. Doble and Stuart and Ms. Hoglen.

Continued Employment

     Susquehanna has agreed that each of  Joseph H. Doble, Richard M. Stuart and
Joan Hoglen shall have the option to continue employment for at least one year
substantially on the same terms and conditions as their employment at the FBC
Merger Effective Date.  The failure of any one of these individuals to continue
employment with Susquehanna will not be grounds for termination of the FBC
Merger Agreement.

         Employee Benefit Plans

         Subsequent to the FBC Merger, Susquehanna may, but is not obligated,
other than with respect to Messrs. Doble and Stuart and Ms. Hoglen, to employ
any or all individuals serving as officers or employees of FBC or FNB
immediately prior to the FBC Merger. Prior to accepting employment with
Susquehanna, however, any officer or employee who has an employment contract
with FBC and/or FNB, will be required to cancel such contract without accepting
any of the severance or other benefits that may be payable thereunder as a
result of the FBC Merger.

                                      -63-
<PAGE>
 
     Each person who is employed by FBC or FNB prior to the FBC Merger Effective
Date and who remains an employee following the FBC Merger Effective Date shall
be entitled, as an employee of Susquehanna or a subsidiary of Susquehanna, to
participate in whatever employee benefit, stock option, bonus, incentive or
other fringe benefit plans which are generally available for employees of
Susquehanna or its subsidiaries, if such employee is eligible or selected for
participation therein and is not otherwise participating in a similar plan which
continues to be maintained subsequent to the FBC Merger Effective Date.  Each
continued employee who becomes eligible for participation in any Susquehanna
plan will participate on the same basis as similarly situated employees of
Susquehanna or its subsidiaries and will receive credit for past service with
FBC or FNB for purposes of eligibility and vesting, but not benefit accrual,
under Susquehanna's plans.

     FBC and FNB have agreed to take all action necessary to cease the
participation or accrual of benefits as of the FBC Merger Effective Date by each
participant in any employee benefit plans of FBC or FNB and to terminate such
plans, other than 401(k) plans unless otherwise instructed by Susquehanna.  Upon
receipt of an Internal Revenue Service favorable plan determination letter
confirming the tax qualified status of the FBC Money Purchase Plan (as described
in the FBC Merger Agreement) and the subsequent termination of the plan,
Susquehanna will allow each participant to either roll-over his or her account
balance to Susquehanna's 401(k) plan or receive a distribution of his or her
closing account balance.  FBC and FNB have further agreed that, if the fair
market value of the assets of any pension plan of FBC does not equal or exceed
the present value of its benefits liabilities as of the date of its termination,
FBC or FNB will make such additional contributions as are necessary to permit
its termination.

Management and Operations Following the FBC Merger

     Under the terms of the FBC Merger Agreement, following the FBC Merger, the
FBC Board of Directors, as the Board of Directors of the corporation surviving
the FBC Merger, will consist of persons appointed exclusively by Susquehanna but
will include one or more members of the FBC Board of Directors, each of whom
will serve until his or her successor is elected and has qualified.

Accounting Treatment of the FBC Merger

     The FBC Merger is intended to be treated as a pooling of interests for
accounting purposes.  In accordance with generally accepted accounting
principles and under the accounting rules of the Commission.  As a condition to
the consummation of the FBC Merger, Susquehanna is to receive a letter from its
independent certified public accountants, Coopers & Lybrand L.L.P., that the FBC
Merger will be treated as a pooling of interests.  In order to preserve the
intended accounting treatment of the FBC Merger as a pooling of interests, the
FBC Merger Agreement also requires as a condition to the obligations of
Susquehanna and SBI Merger Sub II under the FBC Merger Agreement that each
person deemed to be an "affiliate" of FBC, to the extent reasonably attainable,
enter into an agreement not to sell shares of Susquehanna Common Stock acquired
in the FBC Merger until financial results covering at least 30 days of post-FBC
Merger combined operations have been published.

Income Tax Consequences of the FBC Merger

     The following is a general discussion of the anticipated federal income tax
consequences of the FBC Merger.  Susquehanna and FBC believe that for federal
income tax purposes:  (i) the FBC Merger will constitute a reorganization within
the meaning of Section 368(a) of the Code, and FBC and Susquehanna will each be
a "party to a reorganization" within the meaning of Section 368(b) of the Code;
(ii) no gain or loss will be recognized by FBC or Susquehanna by reason of the
FBC Merger; (iii)  except for cash received in lieu of fractional shares, no
income, gain or loss generally will be recognized by FBC shareholders on the
exchange of their shares of FBC Common Stock for shares of Susquehanna Common
Stock; (iv) the basis of the Susquehanna Common Stock to be received by the FBC
shareholders generally will be, in each instance, the same as the basis of the
FBC Common Stock surrendered in exchange therefor; (v) the holding period of the
Susquehanna Common Stock to be received by the shareholders of FBC generally
will include the period during which the FBC Common Stock surrendered in
exchange therefor has been held, provided that the FBC Common Stock surrendered
is held as a capital asset on the date of the exchange pursuant to the FBC
Merger; 

                                      -64-
<PAGE>
 
and (vi) the payment of cash to the FBC shareholders in lieu of their
fractional share interests of Susquehanna Common Stock generally will be treated
as having been received as a distribution in full payment in exchange for the
fractional share interest of Susquehanna Common Stock which such shareholders
would otherwise be entitled to receive and will qualify as capital gain or loss.

     The obligations of the parties to consummate the FBC Merger are conditioned
upon receipt of a ruling from the Internal Revenue Service or an opinion of
counsel substantially to the effect that the federal income tax consequences of
the FBC Merger are as summarized above.  Unlike a ruling from the Internal
Revenue Service, an opinion of counsel would have no binding effect on the
Internal Revenue Service.  Such ruling or opinion would not deal with all of the
tax considerations that may be relevant to particular FBC shareholders, such as
FBC shareholders who are dealers in securities, foreign persons, tax-exempt
entities or the impact of the alternative minimum tax.  Such ruling or opinion
would not address, any state, local or foreign tax considerations, any federal
estate, gift, employment, excise or other non-income tax considerations.

     THE FOREGOING CONSTITUTES ONLY A GENERAL DESCRIPTION OF THE FEDERAL INCOME
TAX CONSEQUENCES OF THE FBC MERGER, WITHOUT CONSIDERATION OF THE PARTICULAR
FACTS AND CIRCUMSTANCES OF EACH FBC SHAREHOLDER'S SITUATION.  EACH FBC
SHAREHOLDER IS ENCOURAGED TO CONSULT HIS OR HER OWN TAX ADVISORS AS TO
PARTICULAR FACTS AND CIRCUMSTANCES WHICH MAY BE UNIQUE TO SUCH SHAREHOLDER AND
NOT COMMON TO SHAREHOLDERS AS A WHOLE AND ALSO AS TO ANY ESTATE, GIFT, STATE,
LOCAL OR FOREIGN TAX CONSEQUENCES ARISING OUT OF THE FBC MERGER AND/OR ANY SALE
OF SUSQUEHANNA COMMON STOCK RECEIVED IN THE FBC MERGER.


                              RESALE RESTRICTIONS

     The shares of Susquehanna Common Stock issuable in connection with the AI
Merger and the FBC Merger have been registered under the Securities Act, but
such registration does not cover resales by shareholders of AI or FBC who may be
deemed to control, be controlled by or be under common control with AI, FBC or
Susquehanna at the time of or after the AI Merger or the FBC Merger and who
therefore may be deemed "affiliates" of AI, FBC or Susquehanna as that term is
used in Rule 145 under the Securities Act.  Such affiliates may not sell their
shares of Susquehanna Common Stock acquired in connection with the AI Merger or
the FBC Merger, as applicable, except pursuant to:  (i) an effective
registration statement under the Securities Act covering such shares of
Susquehanna Common Stock; (ii) the conditions contemplated by paragraph (d) of
Rule 145; or (iii) another applicable exemption from the registration
requirements of the Securities Act.  Rule 145, as currently in effect, imposes
restrictions on the manner in which such affiliates may make resales and also on
the quantities of resales which such affiliates, and others with whom they act
in concert, may make within any three-month period.  The management of AI and
FBC will notify those persons whom they believe may be such affiliates.
Susquehanna is under no obligation to register any shares acquired by affiliates
of AI or FBC in connection with the Mergers.

     The AI Merger Agreement and the FBC Merger Agreement require as a condition
to the AI Merger and the FBC Merger, respectively, that each such affiliate of
AI or FBC enter into an agreement not to sell shares of Susquehanna Common Stock
acquired in the mergers except in accordance with the requirements of the
Securities Act and the regulations thereunder.

                DESCRIPTION OF SUSQUEHANNA AND ITS CAPITAL STOCK

Information Concerning Susquehanna

     Susquehanna is a Pennsylvania business corporation, registered as a bank
holding company with its headquarters in Lancaster County, Pennsylvania.  As a
bank holding company, Susquehanna engages in general 

                                      -65-
<PAGE>
 
commercial and retail banking and bank-related business through commercial
banks, federal savings banks, and other subsidiaries.

     Susquehanna was organized on March 1, 1982 under the laws of the
Commonwealth of Pennsylvania for the purpose of acquiring Farmers First Bank,
Lititz, Pennsylvania and such other banks and bank-related entities as permitted
by law, desirable and consistent with its corporate purposes.  Susquehanna's
sole activity consists of owning and supervising its five (5) commercial banks,
its three (3) savings banks, its two (2) leasing companies and its credit life
insurance company.  These subsidiaries are engaged in providing banking, savings
and loan and bank-related services in central and south central Pennsylvania,
principally in Franklin, Lancaster, Northumberland, Snyder, York and Lycoming
Counties, and in northwestern and central Maryland, principally in Allegheny and
Washington Counties, and the City of Baltimore and its surrounding area.  The
day-to-day management of Susquehanna's subsidiaries is conducted by each
subsidiary's officers, subject to review by their respective Board of Directors,
thereby permitting each company to retain substantial autonomy to better serve
its market in day-to-day operations.    Susquehanna's subsidiary commercial
banks and federal savings banks currently operate over 100 depository offices in
Pennsylvania and Maryland.  As of December 31, 1995, Susquehanna had
consolidated total assets in excess of 3.0 billion dollars.

     Several years ago Susquehanna developed, and has been implementing, a plan
to expand beyond Pennsylvania's borders, initially by establishing a position in
the banking markets of northwestern and central Maryland, extending from
Pennsylvania into Baltimore and western Maryland.  In pursuit of this program,
Susquehanna has acquired strong financial institutions in contiguous markets.
Consistent with this strategy of geographic diversification, Susquehanna has
determined to move into areas within the State of New Jersey which offer
economic and demographic markets similar to those in which it operates in
Pennsylvania and Maryland.  In accordance with this plan, Susquehanna proposes
to acquire AI and FBC.  Through these acquisitions, Susquehanna will establish a
substantial position in an area of New Jersey which it believes to be
economically stable, which it expects to continue to prosper, and which will
support Susquehanna's community banking philosophy.  Management of Susquehanna
believes that to the extent management of a bank demonstrates its commitment to
the community through personal and dedicated service, the community will, in
turn, support such a bank.  This formula of synergism between depository
institution and customer has been the predicate to Susquehanna's successful
community banking philosophy over the past fifteen (15) years.

General

     Susquehanna is authorized to issue 32,000,000 shares of Susquehanna Common
Stock, par value $2.00 per share, and 5,000,000 shares of preferred stock,
without par value ("Susquehanna Preferred Stock").

     As of June 30, 1996, Susquehanna had outstanding 13,172,881 shares of
Susquehanna Common Stock.  No shares of Susquehanna Preferred Stock are
currently outstanding.

Common Stock

     Dividends

     Holders of Susquehanna Common Stock are entitled to receive such dividends
as may be declared by the Susquehanna Board of Directors out of funds legally
available therefor.  Since Susquehanna is a holding company, the funds required
by Susquehanna to enable it to pay dividends are derived predominantly from the
dividends paid to Susquehanna by its subsidiaries.  Susquehanna's ability to pay
dividends, therefore, is dependent upon the earnings, financial condition and
ability to pay dividends of Susquehanna's subsidiaries, principally its
commercial bank and savings bank subsidiaries.  Payment of dividends by the
banking subsidiaries is subject to a number of regulatory restrictions.  See
"REGULATIONS AFFECTING DIVIDENDS."  Each of Susquehanna's commercial bank and
savings bank subsidiaries is presently permitted to pay dividends without prior
approval under such regulatory requirements; at December 31, 1995, an aggregate
of $26,052,000 was available for the payment of dividends to Susquehanna.

                                      -66-
<PAGE>
 
     Liquidation

     In the event of liquidation, dissolution or winding up of Susquehanna,
holders of Susquehanna Common Stock are entitled to share ratably in all assets
remaining after payment of liabilities, subject to prior distribution rights of
Susquehanna Preferred Stock, if any, then outstanding.

     Voting

     Holders of Susquehanna Common Stock are entitled to one vote for each share
held by them at all meetings of the shareholders and are not entitled to
cumulate their votes for the election of Directors.

     No Preemptive Rights

     Holders of Susquehanna Common Stock do not have any preemptive rights.

     Transfer Agent and Registrar

     Farmers First Bank, a subsidiary of Susquehanna, is the transfer agent and
registrar for Susquehanna Common Stock.

Preferred Stock

     The Susquehanna Board of Directors has authority, without further vote or
action by the shareholders, to issue the Susquehanna Preferred Stock in one or
more series and to fix and determine the relative rights and preferences of each
such series.

Pennsylvania Anti-Takeover Law Provisions

     Susquehanna is subject to various statutory "anti-takeover provisions" of
the Pennsylvania Business Corporation Law of 1988, as amended (the "BCL"),
including Subchapters 25E, F, G and H of the BCL.

     Subchapter 25E (relating to control transactions) provides that if any
person or group acquires 20% or more of the voting power of a covered
corporation, the remaining shareholders may demand from such person or group the
fair value of their shares, including a proportionate amount of any control
premium.

     Subchapter 25F (relating to business combinations) delays for five years
and imposes conditions upon "business combinations" between an "interested
shareholder" and the corporation.  The term "business combination" is defined
broadly to include various transactions utilizing a corporation's assets for
purchase price amortization or refinancing purposes.  An "interested
shareholder" is defined generally as the beneficial owner of at least 20% of a
corporation's voting shares.

     Subchapter 25G (relating to control-share acquisitions) prevents a person
who has acquired 20% or more of the voting power of a covered corporation from
voting such shares unless the "disinterested" shareholders approve such voting
rights.  Failure to obtain such approval exposes the owner to the risk of a
forced sale of the shares to the issuer.  If shareholder approval is obtained,
the corporation is also subject to Subchapters 25I and J of the BCL.  Subchapter
25I provides for a minimum severance payment to certain employees terminated
within two years of the approval.  Subchapter 25J prohibits the abrogation of
certain labor contracts prior to their stated date of expiration.

     Subchapter 25H (relating to disgorgement) applies in the event that:  (i)
any person or group publicly discloses that the person or group may acquire
control of the corporation; or (ii) a person or group acquires  (or publicly
discloses an offer or intent to acquire) 20% or more of the voting power of the
corporation and, in either case, sells shares within 18 months thereafter.  Any
profits from sales of equity securities of the corporation by the person or
group during the 

                                      -67-
<PAGE>
 
18-month period belong to the corporation if the securities that were sold were
acquired during the 18-month period or within 24 months prior thereto.

     Subchapters 25E, F, G and H contain a wide variety of transactional and
status exemptions, exclusions and safe harbors.  The foregoing descriptions are
qualified in their entirety by reference to the statutory provisions which are
filed as Exhibit 4.1 to the Registration Statement and incorporated herein by
reference.

     In addition, the BCL permits an amendment of the corporation's articles or
other corporate action, if approved by shareholders generally, to provide
mandatory special treatment for specified groups of nonconsenting shareholders
of the same class by providing, for example, that shares of common stock held
only by designated shareholders of record, and no other shares of common stock,
shall be cashed out at a price determined by the corporation, subject to
applicable dissenters' rights.

     The BCL also provides that Directors may, in discharging their duties,
consider the interests of a number of different constituencies, including
shareholders, employees, suppliers, customers, creditors and the communities in
which the corporation is located.  Directors are not required to consider the
interests of shareholders to a greater degree than other constituencies'
interests.  The BCL expressly provides that Directors do not violate their
fiduciary duties solely by relying on poison pills or the anti-takeover
provisions of the BCL.

Provisions in Susquehanna's Articles of Incorporation and Bylaws

     Certain provisions of Susquehanna's articles of incorporation ("Susquehanna
Articles") and bylaws ("Susquehanna Bylaws") may have the effect of making more
difficult non-negotiated tender or exchange offers or other attempts to take
over or acquire Susquehanna's business.  These provisions may discourage some
potential acquirors from attempting such a transaction on terms which some
shareholders might favor.

     Currently, Susquehanna has approximately 5,000,000 shares of authorized but
unissued shares of Susquehanna Preferred Stock and 18,806,672 shares of
authorized but unissued shares of Susquehanna Common Stock.  Following the AI
Merger and the FBC Merger, Susquehanna would have approximately 17,342,302
shares of authorized but unissued shares of Susquehanna Common Stock.  As a
general matter, the existence of unissued and unreserved shares of capital stock
provides a Board of Directors with the ability to cause the issuance of shares
of capital stock under circumstances that might prevent or render more difficult
or costly the completion of a takeover.  In addition, the rights and preferences
of Susquehanna Preferred Stock as may be established by the Susquehanna Board of
Directors could have the effect of impeding a takeover of Susquehanna.

     The Susquehanna Bylaws provide that the number of Directors shall be fixed
by the Susquehanna Board of Directors, and that the Directors shall be divided
into three classes as nearly equal as possible, with each class serving for
staggered three year terms.  Directors may be removed, with or without cause, by
the vote of the holders of 75% of the outstanding shares of Susquehanna stock
entitled to vote for Directors generally.

     The Susquehanna Bylaws establish advance notice procedures with regard to
the nomination, other than by management, of candidates for election as
Directors.  Susquehanna shareholders may act only at a shareholders' meeting or
by unanimous written consent.

     The Susquehanna Board of Directors is authorized to amend the Susquehanna
Bylaws, subject to the right of the shareholders to change such action by vote
of 75% of the outstanding Susquehanna shares entitled to vote.

     Article 10 of the Susquehanna Articles authorizes the Susquehanna Board of
Directors to use defensive measures to oppose acquisition transactions that it
determines are not in the best interests of Susquehanna, and permits the
Susquehanna Board of Directors to consider a broad range of factors in deciding
whether to oppose an acquisition transaction, including effects on employees,
depositors, customers and the communities served by Susquehanna.  Article 10 may
not be amended without the vote of 75% of the outstanding Susquehanna shares
entitled to vote.

                                      -68-
<PAGE>
 
     Article 11 of the Susquehanna Articles, in general, prohibits Susquehanna
from engaging in a broad range of business combinations with any person or group
having beneficial ownership of 20% or more of the Susquehanna shares entitled to
vote generally for the election of Directors unless such business combination:
(i) was approved by the Board of Directors prior to the time such person or
group acquired more than 10% of Susquehanna's voting shares; (ii) is approved by
75% of Susquehanna's voting shares where the transaction satisfies specified
fair price criteria and the 20% shareholder has complied with specified
procedural requirements; or (iii) is approved by 85% of Susquehanna's voting
shares.  In addition, where no 20% shareholder is involved, Article 11 requires
a merger or consolidation of Susquehanna or a significant sale or disposition of
securities or assets of Susquehanna or its subsidiaries to be approved by 66
2/3% of the outstanding Susquehanna shares entitled to vote on such matter.
Article 11 may only be amended by a vote of 85% of Susquehanna's voting shares
(75% if the amendment is approved by 85% of a Board consisting only of
"Continuing Directors" as such term is defined in Article 11).

     Article 14 of the Susquehanna Articles limits the voting rights of any
person or group acquiring more than 10% of Susquehanna's outstanding voting
shares.  The voting rights limitations of Article 14, when taken together with
the provisions of Article 11, render it extremely unlikely that a person or
group subject to its provisions will be able to determine the outcome of a vote
on any transaction covered by Article 11.  Shares held by such person or group
in excess of 10% of any class or series of Susquehanna stock are entitled to
only 1/10 of a vote per share, and all shares held by such person or group may
not cast more than 35% of the total number of votes which all holders of a class
or series of Susquehanna shares are entitled to cast with respect to a
particular matter.  These provisions limiting voting rights may not be waived or
rendered inapplicable by the Susquehanna Board of Directors.  Because the voting
rights limitations are imposed on persons or groups owning more than 10% of the
outstanding Susquehanna voting shares (rather than the owners of more than 10%
of the outstanding voting power), the Susquehanna Board of Directors could issue
shares of Susquehanna Preferred Stock with enhanced voting rights that would
permit a person to exercise more than 10% of the voting power while owning 10%
or less of the outstanding voting shares.  These voting rights limitations do
not apply to a person or group that consummates a tender offer which was an
offer to acquire all outstanding Susquehanna Common Stock and which tender offer
complied with specified procedural and fair price requirements.  Article 14 may
only be amended by vote of 85% of the votes entitled to be cast by all
outstanding Susquehanna voting shares (two-thirds if the amendment is first
approved by two-thirds of a Board consisting only of "Continuing Directors" as
such term is defined in Article 14).

                                      -69-
<PAGE>
 
                       COMPARISON OF SHAREHOLDER RIGHTS

Introduction

     Upon the consummation of the AI Merger, holders of AI Common Stock, whose
rights presently are governed by the NJBCA and AI's certificate of incorporation
(the "AI Certificate") and bylaws (the "AI Bylaws") will become shareholders of
Susquehanna, a Pennsylvania business corporation.  Accordingly, their rights
will be governed by the BCL and Susquehanna Articles and Susquehanna Bylaws.
Certain differences arise from changes in the governing law, as well as from
differences between such articles, certificate and bylaws.  Similarly, upon the
consummation of the FBC Merger, holders of FBC Common Stock, whose rights
presently are governed by the NJBCA and FBC's certificate of incorporation (the
"FBC Certificate") and bylaws (the "FBC Bylaws") will become shareholders of
Susquehanna, and their rights also will be governed by the Susquehanna Articles
and the Susquehanna Bylaws.  The following discussion is not intended to be a
complete statement of all differences affecting the rights of shareholders, but
summarizes material differences and is qualified in its entirety by reference to
applicable New Jersey and Pennsylvania corporate laws and the articles or
certificates of incorporation and bylaws of Susquehanna, AI and FBC.  See
"INCORPORATION OF DOCUMENTS BY REFERENCE" and "AVAILABLE INFORMATION."

Dividends

     Under New Jersey and Pennsylvania law, a corporation is generally permitted
to pay dividends unless, after giving effect thereto, the corporation would be
unable to pay its debts as they become due in the usual course of business or
the total assets of the corporation would be less than the sum of its total
liabilities.  Pennsylvania law includes with the sum of total liabilities the
amount that would be needed upon dissolution to satisfy the preferential rights
of shareholders whose preferential rights on dissolution are superior to those
receiving the dividends; New Jersey law does not include this additional,
restricting factor.

     As holding companies, the ability of AI, FBC and Susquehanna to pay
dividends is largely dependent upon receipt of dividends from their respective
subsidiary depository institutions.  Payment of dividends by these subsidiaries
is subject to a number of regulatory restrictions.  For a summary of these
regulatory considerations, see "REGULATIONS AFFECTING DIVIDENDS."

Classified Board of Directors

     Both the NJBCA and the BCL permit a corporation's board of directors to be
divided into various classes serving staggered terms of office.  The Susquehanna
Bylaws provide that its Board is divided into three classes of Directors as
nearly equal in number as possible.  At each annual meeting of shareholders, one
class of Directors is elected for a three-year term.

     The AI Certificate provides that its entire Board of Directors is elected
at each annual meeting of AI shareholders to serve a term expiring at the next
annual meeting.

     The FBC Certificate provides that its Board is divided into three classes
of Directors, elected in a manner similar to the procedure contained in the
Susquehanna Bylaws.

Number of Directors

     The Susquehanna Bylaws establish the minimum number of Directors at five
and provide that the number of Directors constituting the entire Board shall be
determined by resolution of the Board of Directors.  A majority of the
Susquehanna Board of Directors may increase the number of Directors between
meetings of the shareholders up to a maximum of two additional Directors in any
calendar year.  Currently, the Susquehanna Board consists of 14 Directors.

                                      -70-
<PAGE>
 
     The AI Certificate establishes the minimum and maximum number of Directors
at five and twenty-five, respectively.  The exact number of Directors is
determined by majority vote of the entire AI Board.  Currently the AI Board
consists of 14 Directors.

     The FBC Certificate also establishes the minimum and maximum number of
Directors at five and twenty-five, respectively, all of whom must be
shareholders of FBC.  The exact number of Directors is determined by majority
vote of the entire Board or by resolution of shareholders at any annual or
special meeting.  Currently the FBC Board consists of 7 Directors.

Nomination of Directors

     Under the Susquehanna Bylaws, a shareholder may not nominate a candidate
for Director unless the shareholder provides the secretary of Susquehanna with a
notice containing specified information regarding the nominee and the
shareholder making the nomination.  The Susquehanna Bylaws require such notice
to be given by a shareholder not less than 14 days nor more than 50 days prior
to a meeting or within seven days of notice of the meeting if Susquehanna
provides less than 21 days notice of the meeting.

     The AI Certificate does not contain specific provisions controlling the
nomination of Directors.

     The FBC Bylaws require shareholders to submit nominations for directors to
be elected at an annual meeting not later than the thirtieth day immediately
preceding the date of the meeting.  The nomination must be in a writing
delivered to the secretary of FBC and disclose certain specific information with
respect to the nominee and the shareholder making the nomination, among other
matters.

No Cumulative Voting

     The Susquehanna Articles state that shareholders do not have the right to
cumulate their votes for the election of Directors.

     The AI Certificate provides that in the election of Directors, every
shareholder shall have the right to cumulative voting of such shares.  This
means that each AI shareholder may vote the number of shares owned by such
shareholder for as many persons as there are Directors to be elected or to
cumulate such votes by giving one candidate as many votes as the number of
Directors to be elected multiplied by the number of shares, or by distributing
such votes on the same principle among any number of Directors.

     FBC shareholders do not have the right to cumulate their votes for the
election of Directors.

Removal of Directors

     Except where the holders of preferred stock have the right to elect one or
more Susquehanna Directors voting separately as a class, Susquehanna Directors
may be removed with cause or without cause by vote of 75% of all outstanding
Susquehanna shares entitled to vote generally for the election of Susquehanna
Directors voting as one class.

     Except where the holders of preferred stock have the right to elect one or
more AI Directors voting separately as a class, AI Directors may be removed for
cause, or without cause, by vote of the AI shareholders, except that if less
than all AI Directors serving on the AI Board of Directors are to be removed,
then no one AI Director may be so removed if the votes cast against removal
would be sufficient to elect him/her if then voted cumulatively at an election
of the entire AI Board of Directors.

     The FBC Directors may be removed for cause, or without cause, by vote of
the FBC shareholders.

                                      -71-
<PAGE>
 
Filling Vacancies on the Board of Directors

     In the case of Susquehanna, AI and FBC, vacancies and newly created
Directorships may be filled by the vote of a majority of the Directors in
office.  Any such Susquehanna Director so chosen serves until the next annual
shareholders' meeting, at which time a successor is elected to a term of office
consistent with maintaining three classes of Susquehanna Directors as equal in
size as possible.  Any such AI Director so chosen shall hold office for a term
expiring at the next annual meeting of AI.  Any such FBC Director so chosen will
complete the term associated with a vacancy which is being filled, or, in the
case of a newly created Directorship, until the next (annual or special) meeting
of FBC shareholders.

Call of Special Shareholders' Meeting

     Special meetings of Susquehanna shareholders may be called by the
president, the Susquehanna Board of Directors or upon the written request of the
holders of not less than one-fifth of the Susquehanna shares entitled to vote at
the meeting.  Such request must state a proper purpose for the meeting.

     Special meetings of AI shareholders may be called by the president or the
AI Board of Directors and shall be called at the written request to the
president by the holders of not less than 25% of all votes entitled to be cast
at the meeting.

     Special meetings of FBC shareholders may be called by the FBC Chairman of
the Board, the president or at the request of three or more members of the FBC
Board of Directors or upon the request of holders of not less than 25% of all
votes entitled to be cast at the meeting.

     The NJBCA allows holders of not less than 20% of all votes entitled to vote
at a shareholders' meeting to call a special meeting under certain
circumstances.

Notice of Shareholders' Meetings

     Susquehanna shareholders must generally be given at least five days'
written notice of an annual meeting of shareholders.  If a meeting is being
called to consider certain fundamental transactions (such as an amendment to the
articles of incorporation or a merger, consolidation or dissolution), the BCL
requires ten days' prior written notice.  Susquehanna shareholders must be given
ten days' prior written notice of a special shareholders' meeting; 20 days'
prior written notice is required if the special meeting was called by or at the
request of a Susquehanna shareholder.

     AI shareholders must be given not less than ten days' nor more than 60
days' written notice prior to any meeting of shareholders.

     FBC shareholders must be given not less than ten day's or more than 60
days' written notice prior to any meeting of shareholders.

Quorum Requirements and Adjournment of Meetings

     A majority of the outstanding Susquehanna shares entitled to vote, present
in person or represented by proxy, constitutes a quorum at all meetings of
shareholders.  If a quorum is not present or represented at a meeting, the
shareholders entitled to vote at the meeting have the power to adjourn the
meeting, and at any adjourned meeting at which a quorum is present or
represented any business may be transacted which might have been transacted at
the meeting as originally noticed.  Where a meeting is called for the purpose of
electing Susquehanna Directors, a majority of the shares present or represented
by proxy may adjourn the meeting for one or more periods of up to 15 days'
duration.  Those shareholders present or represented at the meeting following
the original meeting called for the election of Susquehanna Directors which was
adjourned for lack of a quorum, although less than a quorum, shall nevertheless
constitute a quorum for the purpose of electing Susquehanna Directors.

                                      -72-
<PAGE>
 
     A majority of the shares of outstanding AI Common Stock entitled to vote,
represented in person or by proxy, constitutes a quorum at a meeting of
shareholders.  If less than a quorum is present at a meeting, a majority of the
shares represented may adjourn the meeting from time to time without further
notice, and at such adjourned meeting at which a quorum shall be present or
represented, any business may be transacted which might have been transacted at
the meeting as originally called.

     A majority of the shares of outstanding FBC Common Stock entitled to vote,
represented in person or by proxy, constitutes a quorum at a meeting of
shareholders.  If less than a quorum is present at a meeting, a majority of the
shares represented may adjourn the meeting from time to time without further
notice, and at such adjourned meeting at which a quorum shall be present or
represented, any business may be transacted which might have been transacted at
the meeting as originally called.

Shareholder Proposals; New Business at a Meeting

     Except for the Director nomination procedures described above, the
Susquehanna Articles and Bylaws do not require advance notice of business that
shareholders wish to raise at an annual shareholders' meeting.  The Susquehanna
Bylaws, however, limit the business to be transacted at a special shareholders'
meeting to the matters specified in the notice of meeting.

     Under the AI Bylaws, written notice of the purpose or purposes of a special
meeting must be given to the AI shareholders.  Under the NJBCA, only business
consistent with such stated purpose may be conducted.

     Under the NJBCA, FBC shareholders are entitled to written notice of the
purpose of meetings of shareholders.  Only business consistent with such stated
purpose may be conducted.

Action Without Meeting

     Susquehanna shareholders may take action without a meeting by unanimous
written consent.

     AI shareholders may only take action at a shareholders' meeting; they may
not act by written consent.

     FBC shareholders may take action without a meeting by unanimous written
consent.

Dissenters' Rights

     Under the BCL, which governs the rights of Susquehanna shareholders,
shareholders are generally entitled to dissent from, and demand payment of the
fair value of their shares in connection with, a plan of merger, consolidation,
share exchange, asset transfer or division.  If a corporation's shares are held
of record by more than 2,000 shareholders or are listed on a national securities
exchange, the BCL generally does not provide dissenters' rights so long as the
consideration received by shareholders pursuant to the plan consists solely of
shares of the acquiring, surviving or new corporation (and money in lieu of
fractional shares).  The BCL provides dissenters' rights where a charter
amendment or other corporate action providing for mandatory special treatment
for a specified group of holders of a class or series of stock is adopted
without a class vote of the affected group.  Subchapter 25E of the BCL, which
applies to Susquehanna, also provides shareholders of a publicly traded
Pennsylvania corporation remedies similar to dissenters' rights where a person
or group acquires 20% or more of the voting power of the corporation.

     Under the NJBCA, which governs the rights of AI and FBC shareholders,
shareholders are generally entitled to dissent from, and demand payment of the
fair value of their shares in connection with, a plan of merger or
consolidation, or a sale, lease, exchange or other disposition of all or
substantially all of the assets of the corporation.  Shareholders do not have
the right to dissent with respect to shares:  (i) of a class or series which is
listed on a national exchange or held of record by more than 1,000 holders; or
(ii) for which the shareholder will receive either cash or 

                                      -73-
<PAGE>
 
securities which, upon consummation of the merger or consolidation, will either
be listed on a national securities exchange or held of record by not less than
1,000 holders or a combination of cash and such securities.

Preemptive Rights

     Susquehanna shareholders do not have preemptive rights.

     Under the AI Certificate, AI shareholders generally have the preemptive
right to acquire, in proportion to their holdings, before any other disposition
by AI of such securities:  (i) unissued or treasury shares; (ii) securities
convertible into such shares; or (iii) securities carrying a right to subscribe
to or acquire such shares.

     FBC shareholders do not have preemptive rights.

Limitations on Directors' Liability

     The BCL permits the shareholders of a Pennsylvania corporation to adopt a
bylaw provision relieving a director (but not an officer) of personal liability
for monetary damages in certain circumstances.  The Susquehanna Bylaws do not
contain such a provision.

     The NJBCA provides that the certificate of incorporation of a New Jersey
corporation may expressly relieve directors from personal liability to the
corporation or its shareholders for damages resulting from a breach of duty by
such director except in cases involving breach of the duty of loyalty or in
situations involving bad faith or knowing violation of law or resulting in
receipt by the director of improper personal benefit.  The AI Certificate
contains a provision allowing such relief to its Directors.  The FBC Certificate
does not contain such a provision.

Indemnification

     The BCL and the NJBCA provide that a business corporation may indemnify
directors, officers and other agents against liabilities they may incur as such
provided that the particular person acted in good faith and in a manner he or
she reasonably believed to be in, or not opposed to, the best interests of the
corporation, and, with respect to any criminal proceeding, had no reasonable
cause to believe his or her conduct was unlawful.  In the case of actions
against a director, officer or other agent by or in the right of the
corporation, the power to indemnify extends only to expenses (not judgments and
amounts paid in settlement) and such power generally does not exist if the
person otherwise entitled to indemnification shall have been adjudged to be
liable to the corporation unless it is judicially determined that, despite the
adjudication of liability but in view of all the circumstances of the case, the
person is fairly and reasonably entitled to indemnification for specified
expenses.  Under the BCL and the NJBCA, the corporation is required to indemnify
directors, officers or other agent against expenses they may incur in defending
actions against them in such capacities if they are successful on the merits or
otherwise in the defense of such actions.  Under the BCL and the NJBCA, a
corporation may pay the expenses of a director, officer or other agent incurred
in defending an action or proceeding in advance of the final disposition thereof
upon receipt of an undertaking from such person to repay the amounts advanced
unless it is ultimately determined that such person is entitled to
indemnification from the corporation.  The Susquehanna Bylaws, the AI Bylaws and
the FBC Bylaws provide indemnification of Directors, officers and other agents
and advancement of expenses to the extent otherwise permitted by law.  The
Susquehanna Bylaws condition any indemnification or advancement of expenses upon
a determination, made in accordance with the procedures specified in the BCL, by
Susquehanna's Directors or shareholders that indemnification or advancement of
expenses is proper because the Director or officer met the standard of conduct
set forth in the BCL.

     The BCL grants a corporation broad authority to indemnify its Directors,
officers and other agents for liabilities and expenses incurred in such
capacity, except in circumstances where the act or failure to act giving rise to
the claim for indemnification is determined by a court to have constituted
willful misconduct or recklessness.  Pursuant to the authority of the BCL,
Susquehanna has entered into employment agreements with certain principal
officers which also provide for indemnification in connection with the
performance of their offices.  As permitted by the BCL and the 

                                      -74-
<PAGE>
 
Susquehanna Articles, Susquehanna maintains on behalf of its Directors and
officers insurance protection against certain liabilities arising out of their
service in such capabilities.

State Anti-Takeover Law Provisions

     AI, FBC and Susquehanna are subject to various statutory "anti-takeover"
provisions of the NJBCA and the BCL, respectively.  The BCL "anti-takeover"
provisions applicable to Susquehanna have been summarized above.  See
"DESCRIPTION OF SUSQUEHANNA CAPITAL STOCK -- Pennsylvania Anti-Takeover Law
Provisions."  The following description of certain of these provisions is
qualified in its entirety by reference to such summary and to the statutory
provisions which are filed as Exhibit 4.1 to this Registration Statement and
incorporated herein by reference.

     The BCL's anti-takeover provisions are more comprehensive and protective of
the interests of the shareholders, employees, directors and other management of
a Pennsylvania corporation than the NJBCA.  Unlike the BCL, the NJBCA contains a
single prophylactic, known as the "Shareholders Protection Act," which generally
follows the provisions of the BCL's business combination statute (Subchapter 25F
of the BCL).  Pursuant to the Shareholders Protection Act and Subchapter 25F of
the BCL, a covered corporation is prohibited from engaging in specified business
combination transactions with an interested shareholder (defined in general as
any beneficial owner of at least 10% of the outstanding voting stock of a New
Jersey corporation and at least 20% of the outstanding voting stock of a
Pennsylvania corporation) during the five-year period following the date such
person became an interested shareholder, unless the business combination or
share acquisition is approved by the corporation's board of directors prior to
the date such person became an interested shareholder.

     Under New Jersey's Shareholders Protection Act, the prohibition against a
business combination involving an interested shareholder is absolute during the
five-year period; Subchapter 25F of the BCL, however, would allow the business
combination to proceed if it were approved by unanimous vote of the holders of
all outstanding common stock or, if the interested shareholder owns at least 80%
of the Pennsylvania corporation's voting shares, the business combination is
approved by a majority of the holders of the Pennsylvania corporation's voting
shares (not including shares held by the interested shareholder) and the
interested shareholder complies with specified procedural and minimum fair price
criteria.

     After the expiration of the five-year period, a business combination may be
effected under the Shareholders Protection Act if:  (i) the transaction is
approved by two-thirds of the voting stock of the New Jersey corporation (not
including shares held by the interested shareholder); or (ii) the interested
shareholder complies with specified procedural and minimum fair price criteria.
Under Subchapter 25F of the BCL, after the five-year period, a business
combination may be effected if:  (i) the transaction is approved by a majority
of the holders of the Pennsylvania corporation's voting shares (not including
shares held by the interested shareholder); or (ii) the transaction is approved
by a majority of the holders of the Pennsylvania corporation's voting shares
(including shares held by the interested shareholder) and the interested
shareholder complies with specified procedural and minimum fair price criteria.

     Susquehanna is also subject to another somewhat similar Pennsylvania law
provision (BCL Section 2538) which requires transactions with an interested
shareholder to be approved by a majority of the corporation's directors who are
unaffiliated with such shareholder.  As described below, both AI and Susquehanna
have charter provisions which restrict business combinations with significant
shareholders.

     The BCL contains a number of additional "anti-takeover" provisions not
found in the NJBCA.  Subchapter 25G of the BCL prevents a person who has
acquired 20% or more of the voting power of a covered corporation from voting
such shares unless the "disinterested" shareholders allow otherwise.  As
described below, Article 10 of the Susquehanna Articles limits the voting rights
of persons acquiring more than 10% of Susquehanna's outstanding voting shares.
Subchapter 25H of the BCL requires persons who acquire 20% of the voting power
of a corporation or who announce that they may acquire control of the
corporation and then sell shares within 18 months thereafter to disgorge to the
corporation profits made from such transactions.  The BCL permits, subject to
dissenters' rights, an amendment of the 

                                      -75-
<PAGE>
 
corporation's articles or other corporate action to provide mandatory special
treatment for specified groups of nonconsenting shareholders.

     Both BCL and the NJBCA provide that directors may, in discharging their
duties, consider the interests of a number of different constituencies,
including shareholders, employees, suppliers, customers, creditors and the
communities in which the corporation is located.  However, the BCL states that
directors are not required to consider the interests of shareholders to a
greater degree than other constituencies' interests.  Additionally, the BCL
expressly provides that Directors do not violate their fiduciary duties solely
by relying on poison pills or the anti-takeover provisions of the BCL.  As
described below, Susquehanna has a charter provision which permits Directors to
consider a broad number of factors in evaluating any potential acquisition
transaction.

Anti-Takeover Provisions in the Susquehanna Articles and AI and FBC
Certificates; Approval of Certain Transactions

     Article 10 of the Susquehanna Articles permits, but does not require, the
Susquehanna Board of Directors to consider a variety of factors in evaluating
whether to oppose, recommend or remain neutral with respect to an acquisition
transaction.  These factors include:  (i) the adequacy of the consideration
being offered in relation to the current market price of Susquehanna's
securities as well as in relation to other measures of Susquehanna's value; (ii)
the economic or social effects that the transaction might have on the employees,
depositors and customers of Susquehanna or its subsidiaries and the communities
they serve; (iii) the reputations and business practices of the offeror and its
management and affiliates; and (iv) antitrust or other legal difficulties that
might be created by the transaction.  In the event that the Susquehanna Board of
Directors determines that an acquisition transaction should be opposed, Article
10 authorizes Susquehanna's Board to take any legal action to oppose such
transaction.  As noted above, the BCL specifically permits directors, in
determining what is in the best interests of a corporation, to consider the
effects of a particular action on a broad range of constituencies that might be
affected by such action.

     The Susquehanna Articles also contain a "business combination" anti-
takeover provision.  Article 11, in general, prohibits Susquehanna from engaging
in a broad range of business combinations with any person or group having
beneficial ownership of 20% or more of the Susquehanna shares entitled to vote
generally for the election of Directors unless such business combination:  (i)
was approved by the Susquehanna Board of Directors prior to the time such person
or group acquired 10% of Susquehanna's voting shares; (ii) is approved by 75% of
Susquehanna's voting shares where the transaction satisfies specified fair price
criteria and the 20% shareholder has complied with specified procedural
requirements; or (iii) is approved by 85% of Susquehanna's voting shares.

     In addition, Article 11 requires that, regardless of whether a 20%
shareholder is involved, the following transactions must be approved by 66 2/3%
of the outstanding Susquehanna shares entitled to vote on such matter:  (i) a
merger or consolidation of Susquehanna with or into another corporation; (ii) a
disposition of a Susquehanna subsidiary by means of a merger or consolidation;
(iii) any merger or consolidation of a Susquehanna subsidiary in connection with
which Susquehanna issues shares in excess of 15% of its shares outstanding prior
to the transaction; (iv) any sale, lease, exchange, transfer or other
disposition of all or substantially all of Susquehanna's assets; or (v) any
sale, lease, exchange, transfer or other disposition of all or substantially all
of the assets or stock of a subsidiary accounting for more than 20% of
Susquehanna's consolidated assets.

     The Susquehanna Articles also contain a provision which limits the voting
rights of any person or group acquiring more than 10% of Susquehanna's
outstanding voting shares.  These limitations render it extremely unlikely that
a person or group subject to its provisions will be able to determine the
outcome of any transaction subject to Article 11.  Shares held by such person or
group in excess of 10% of any class or series of Susquehanna stock are entitled
to only 1/10 of a vote per share, and all shares held by such person or group
may not cast more than 35% of the total number of votes which all holders of a
class or series of Susquehanna shares are entitled to cast with respect to a
particular matter.  These provisions limiting voting rights may not be waived or
rendered inapplicable by the Susquehanna Board of Directors.  These voting
rights limitations do not apply to a person or group that consummates 

                                      -76-
<PAGE>
 
a tender offer which was an offer to acquire all outstanding Susquehanna Common
Stock and which tender offer complied with specified procedural and fair price
requirements.

     In contrast to the array of anti-takeover provisions in the Susquehanna
Articles, the AI Certificate contains only two anti-takeover provisions.
Article Ninth of the AI Certificate sets forth restrictions applicable to a
business combination (defined to include:  (i) a merger or consolidation; (ii) a
sale, transfer or exchange of substantial assets; (iii) the issuance or transfer
of securities; (iv) the adoption of a plan or proposal for liquidation; or (v) a
reclassification of securities) involving an interested shareholder (generally
defined as a person holding in excess of 10% of the voting stock of AI)) unless
the business combination has been approved by two-thirds of the then-outstanding
voting stock of AI.  The requirement for a two-thirds approving vote is not
applicable, and only such vote as is required by law is necessary, if the
business combination has been approved by a majority of Continuing Directors
(defined as persons independent of the interested shareholder who were elected
prior to the time the interested shareholder became an interested shareholder)
and the interested shareholder complies with specified procedural and minimum
fair price criteria.  This provision of the AI Certificate is generally similar
to Article 11 of the Susquehanna Articles.

     The AI Certificate also requires the affirmative vote of the holders of 66-
2/3% or more of the outstanding shares of AI capital stock in connection with
the approval of:  (i) any merger or consolidation of AI; (ii) any sale, transfer
or exchange of all or substantially all of AI's assets; or (iii) the adoption of
a plan of liquidation or dissolution of AI.  This provision applies to the AI
Merger and also is generally similar to Article 11 of the Susquehanna Articles.

     The FBC Certificate also contains fewer anti-takeover provisions than the
Susquehanna Articles.  Article 7 of the FBC Certificate is similar to Article 10
of the Susquehanna Articles by allowing the FBC Board of Directors to consider a
number of factors in determining whether to oppose a tender or other offer for
the corporation's securities.  These factors include:  (i) the adequacy of the
consideration; (ii) whether a more favorable price is obtainable; (iii) the
impact of the transaction on FBC's employees, depositors and the customers of
FNB; and (iv) the reputation and business practices of the offeror, among other
factors.  If the FBC Board of Directors determines to oppose the tender or other
offer, it may take a number of actions including advising shareholders to reject
the offer, initiating litigation, acquiring its own securities, acquiring
another company to create antitrust or other regulatory problems, or obtaining a
more favorable offer from another source.

     The only other anti-takeover provision in the FBC Certificate is similar to
Article 11 of the Susquehanna Articles and prohibits any merger, consolidation,
liquidation or dissolution of FBC, or any sale or other disposition of all or
substantially all of its assets unless approved by the affirmative vote of the
holders of at least 70% of the outstanding FBC Common Stock.  This provision is
applicable to the FBC Merger.

Amendment of Certificates of Incorporation and Articles of Incorporation

     The Susquehanna Articles generally may be amended by the shareholders by
the affirmative vote of a majority of the votes cast by all shareholders
entitled to vote thereon.  The Susquehanna Articles provide, however, that the
provisions set forth in Articles 8 (relating to amendment of the Susquehanna
Bylaws), 9 (relating to shareholder action by written consent), 10 (relating to
the authority to take measures to oppose certain acquisition transactions) and
12 (relating to amendment of the Susquehanna Articles) may not be amended,
altered, changed or repealed without the vote of 75% of the outstanding
Susquehanna shares entitled to vote.  Article 11 (relating to certain business
combinations) may only be amended by vote of 85% of the outstanding Susquehanna
shares entitled to vote (75% if the amendment is approved by 85% of a Board
consisting only of "Continuing Directors", as such term is defined in Article
11).  Article 14 (relating to the voting rights of shares held by certain
substantial shareholders) may only be amended by vote of 85% of the outstanding
Susquehanna shares entitled to vote (two thirds if the amendment is first
approved by two thirds of a Board consisting only of "Continuing Directors", as
such term is defined in Article 14).

                                      -77-
<PAGE>
 
     The NJBCA provides in general that unless the certificate of incorporation
provides otherwise, a New Jersey corporation may amend any provision of its
certificate of incorporation upon board approval, written notice of the
amendment to shareholders, and approval by the affirmative vote of a majority of
votes cast by the holders of shares at the meeting called for such purpose.
Article Ninth of the AI Certificate, described above, prohibits amendment to
such Article unless approved by the holders of 66-2/3% of the outstanding voting
stock of AI.

     Similarly, the FBC Certificate prohibits amendment to Article 11, described
above, without the approval of seventy percent (70%) or more of the outstanding
FBC Common Stock.

Amendment of Bylaws

     The Susquehanna Board of Directors is authorized to amend the Susquehanna
Bylaws, subject to the right of the shareholders to change such action by vote
of 75% of the outstanding Susquehanna shares entitled to vote (considered for
this purpose as a single class) cast at a meeting of the shareholders called for
that purpose.

     The AI Bylaws may be amended or changed by a majority of AI Directors,
subject to the right of the AI shareholders to change such action.

     The FBC Bylaws may be amended or changed by a majority of the FBC
Directors, subject to the right of the FBC shareholders to change such action.

                                      -78-
<PAGE>
 
                   DIVIDENDS AND MARKET PRICES OF SECURITIES

Susquehanna

     Susquehanna Common Stock is traded in the over-the-counter market and
quoted on The Nasdaq Stock Market under the symbol "SUSQ."  On October 1, 1996,
there were 13,173,024 shares outstanding and approximately 5,712 shareholders of
record.  Set forth below are the high and low sales prices of Susquehanna Common
Stock as reported on The Nasdaq Stock Market for the first two quarters of
calendar 1996, and the four quarters of calendar 1995 and calendar 1994.  Also
set forth below are the cash dividends declared during such periods.
<TABLE>
<CAPTION>
 
 
                         1996                      1995                     1994
                    -------------             ------------             ------------
                  Market      Dividends     Market     Dividends     Market     Dividends
                   Price      Declared      Price      Declared      Price      Declared
                   -----      --------      -----      --------      -----      -------- 
<S>            <C>              <C>        <C>            <C>        <C>           <C>
1st Quarter    $ 26.00-30.00    $.29       $21.50-24.25   $.27       $23.75-28.00  $.25
2nd Quarter    $ 26.75-29.50    $.29       $22.50-24.00   $.27       $23.75-25.00  $.25
3rd Quarter    $27.25-30.625    $.29       $23.25-28.25   $.27       $23.50-24.25  $.25
4th Quarter         N/A          N/A       $26.00-30.25   $.29       $21.25-24.75  $.27
</TABLE>

     The last sale price on July 18, 1996, the last trading day before the
announcement of the AI Merger and the FBC Merger, was $27.75 per share.

AI

     There is no established trading market for the AI Common Stock.
Transactions in AI Common Stock have occurred infrequently in the over-the-
counter market.  On October __, 1996, there were 771,750 shares outstanding and
approximately 314 shareholders of record.  Set forth below are the high and low
bid and offer prices of AI Common Stock as reported in the over-the-counter
market for the period October 1 through _________, 1996, the first three
quarters of 1996 and the four quarters of 1995 and 1994.  All amounts have been
adjusted to reflect the stock dividends paid on February 18, 1994, February 24,
1995 and February 26, 1996 as described below.
<TABLE>
<CAPTION>
                             Market Price
             ------------------------------------------
                   1996          1995          1994
                   ----          ----          ----    
<S>            <C>           <C>           <C>
1st Quarter    $11.00-11.75  $  7.60-9.86  $ 9.48-11.39
2nd Quarter    $14.00-14.75  $  7.96-8.91  $12.64-14.44
3rd Quarter    $14.00-28.50  $ 9.74-11.76  $12.64-13.54
4th Quarter    $__________   $11.16-11.40  $11.69-13.90
 
- ---------------
</TABLE>

     A stock dividend of 8.14 shares for each 100 shares held was paid on
February 18, 1994 to shareholders of record on January 19, 1994. Cash was paid
to shareholders in lieu of the issuance of fractional shares. The total cash
compensation paid to shareholders in lieu of the issuance of fractional shares
was $1,900.50. The fractions totaled 181 shares and were purchased by Frank
Bartolone, a director of AI, at a price of $10.50 per share.

     A stock dividend of 5 shares for each 100 shares held was paid on February
24, 1995 to shareholders of record on January 25, 1995. Cash was paid to
shareholders in lieu of the issuance of fractional shares. The total cash

                                      -79-
<PAGE>
 
compensation paid to shareholders was $2,171.00.  The fractions totaled 167
shares, 84 of which were purchased by Frank Bartolone and 83 of which were
purchased by Walter Crossley at $13.00 per share.  Both are directors of AI.

     A stock dividend of 5 shares for each 100 shares held was paid on February
26, 1996 to shareholders of record on February 16, 1996. Cash was paid to
shareholders in lieu of the issuance of fractional shares. The total cash
compensation paid to shareholders was $1,937.00. The fractions totaled 149
shares which were purchased at $13.00 per share by Frank Bartolone, a director
of AI.

     AI has not paid a cash dividend on its Common Stock, which has been
outstanding since January 1, 1989. Prior to the reorganization, ENB had not paid
any dividends on its Common Stock since 1982. AI has paid stock dividends on
five occasions since its formation. The Board of Directors of AI intends to
continue paying stock dividends based upon adequate earnings. However, there can
be no assurance as to future dividends in cash or in stock.

FBC

      There is no established trading market for FBC's Common Stock and there
has been only very limited trading in the FBC's Common Stock. Management of FBC
is aware of certain transfers of the Common Stock over the past two years at per
share prices ranging from $50.00 to $64.00 (adjusted for the 10% stock dividend
paid in 1995 and the 3 for 1 stock split paid in 1995). The most recent
transaction of which management is aware is the sale of an aggregate of 184
shares of FBC's Common Stock at $64.00 per share on August 15, 1996. This price
should not be considered indicative of the current market price of FBC's Common
Stock.

     In 1995, FBC distributed a 10% stock dividend on its Common Stock and paid
a 3 for 1 stock split.

     The Table below lists cash dividends paid for the first half of 1996, and
the two halves of 1995 and 1994 (adjusted for the aforementioned stock dividend
and stock split).
 <TABLE>
<CAPTION>
              1996       1995       1994
            Dividends  Dividends  Dividends
              Paid       Paid       Paid
            ---------  ---------  ---------
<S>           <C>        <C>        <C>
1st half      $0.75      $0.60      $0.53

2nd half       N/A       $0.65      $0.68
</TABLE>

                                      -80-
<PAGE>
 
                        REGULATIONS AFFECTING DIVIDENDS

Susquehanna

     Susquehanna's ability to pay dividends is largely dependent upon receipt of
dividends from its commercial bank and federal savings bank subsidiaries.
Susquehanna's banking subsidiaries include three national banks, a Maryland
state-chartered bank, a Pennsylvania state-chartered bank and three federal
savings banks. Both federal and state laws impose restrictions on the ability of
these banking subsidiaries to pay dividends.

     Under federal law, the approval of the Comptroller of the Currency
("Comptroller") is required for the payment of dividends in any calendar year by
a subsidiary national bank if the total of all dividends declared by such bank
in a calendar year exceeds that bank's net profits for that year combined with
its retained net profits for the preceding two calendar years. Moreover, no
dividends may be paid by a national bank if its "losses" equal or exceed its
undivided profits account, and no dividend may be paid in an amount in excess of
its "net profits then on hand." In addition, the Comptroller may find a dividend
payment that meets the criteria specified in the law to constitute an unsafe or
unsound practice.

     Federal law and regulations provide that federal savings banks are not
permitted to pay dividends on capital stock if their regulatory capital would
thereby be reduced below the amount then required for the liquidation account
established for the benefit of certain depositors at the time such savings bank
converted to stock form. In addition, federal savings banks which are
subsidiaries of holding companies (as in the case of Susquehanna and its federal
savings bank subsidiaries) are required to give the Office of Thrift Supervision
(the "OTS") 30 days' prior notice of any proposed declaration of dividends to
the holding company.

     Federal regulations impose additional limitations on the payment of
dividends and other capital distributions by federal savings banks. Under these
regulations, a savings bank that, immediately prior to, and on a pro forma basis
after giving effect to, a proposed capital distribution, has capital (as defined
by OTS regulation) that is equal to or greater than the amount of its fully
phased-in capital requirements (a "Tier 1 Institution") generally is permitted
without OTS approval to make capital distributions during a calendar year in an
aggregate amount equal to the greater of: (i) up to 100% of its net income to
date during the calendar year plus an amount that would reduce by one-half the
amount by which its total capital exceeded its fully phased-in risk-based
capital requirements at the beginning of the calendar year; or (ii) up to 75% of
its net income for the previous four quarters. A federal savings bank with total
capital in excess of current minimum capital requirements but not in excess of
the fully phased-in requirements (a "Tier 2 Institution") is permitted to make
capital distributions without OTS approval of up to between 25% and 75% of its
net income for the previous four quarters, less dividends already paid for such
period, depending upon the savings bank's level of risk-based capital. A federal
savings bank that fails to meet current minimum capital requirements (a "Tier 3
Institution") is prohibited from making any capital distributions without the
prior approval of the OTS. A Tier 1 Institution that has been notified by the
OTS it is in need of more than normal supervision will be treated as either a
Tier 2 or Tier 3 Institution. Susquehanna expects that each of its federal
savings bank subsidiaries will continue to meet its fully phased-in capital
requirements and to continue to be authorized to pay dividends in accordance
with the provisions of the OTS regulations discussed above as Tier 1
Institutions.

     Effective December 19, 1992, federal savings banks are further prohibited
from making any capital distributions if, after making the distribution, a
federal savings bank would have: (i) a total risk-based capital ratio of less
than 8%; (ii) a Tier 1 risk-based capital ratio of less than 4%; or (iii) a
leverage ratio of less than 4%.

     In addition to the foregoing, earnings of federal savings banks
appropriated to bad debt reserves and deducted for federal income tax purposes
are not for payment of cash dividends or other distributions without payment of
taxes at the then-current tax rate on the amount of earnings removed from the
reserves for such distributions.

     Under Pennsylvania law, dividends payable to Susquehanna are restricted to
the that each Pennsylvania state-chartered bank is required to set aside to a
surplus fund each year at least 10% of its net earnings until such surplus

                                      -81-
<PAGE>
 
equals the amount of its capital. Furthermore, the payment of a dividend may not
be made if it results in the reduction of the surplus available to the bank.

     In accordance with the above regulatory restrictions, each of Susquehanna's
banking subsidiaries has the ability to pay dividends and at June 30, 1996
$43,793,000 was available for the payment of dividends to Susquehanna.

AI

     AI's ability to pay dividends is largely dependent upon receipt of
     dividends from ENB.

     Under federal law, the approval of the Comptroller is required for the
payment of dividends in any calendar year by a subsidiary national bank if the
total of all dividends declared by such bank in a calendar year exceeds that
bank's net profits for that year combined with its retained net profits for the
preceding two calendar years. Moreover, no dividends may be paid by a national
bank if its "losses" equal or exceed its undivided profits account, and no
dividend may be paid in an amount in excess of its "net profits then on hand."
In addition, the Comptroller may find a dividend payment that meets the criteria
specified in the law to constitute an unsafe or unsound practice.

     In accordance with the regulatory restrictions described above, as of June
30, 1996, ENB had approximately $1,848,000 available for the payment of
dividends. AI is not permitted to pay dividends prior to the AI Merger Effective
Date.

FBC

     FBC's ability to pay dividends is largely dependent upon receipt of
     dividends from FNB.

     Under federal law, the approval of the Comptroller is required for the
payment of dividends in any calendar year by a subsidiary national bank if the
total of all dividends declared by such bank in a calendar year exceeds that
bank's net profits for that year combined with its retained net profits for the
preceding two calendar years. Moreover, no dividends may be paid by a national
bank if its "losses" equal or exceed its undivided profits account, and no
dividend may be paid in an amount in excess of its "net profits then on hand."
In addition, the Comptroller may find a dividend payment that meets the criteria
specified in the law to constitute an unsafe or unsound practice.

     In accordance with the regulatory resolutions discussed above, as of June
30, 1996, FNB had approximately $_____ available for the payment dividends to
FBC. The FBC Merger Agreement permits FBC to make normal dividend payments to
its shareholders, consistent with past practice, prior to the FBC Merger
Effective Date.

                                      -82-
<PAGE>
 
                                 BUSINESS OF AI


General

     AI, a New Jersey business corporation, is a bank holding company whose sole
subsidiary is ENB, a national banking association formerly named Atco National
Bank. AI was organized at the direction of the Board of Directors of ENB in
August 1988 to acquire all of the capital stock of ENB pursuant to a Plan of
Reorganization adopted by the Board of Directors of ENB and subsequently
approved on December 14, 1988 by the shareholders of ENB. Under the terms of the
Plan of Reorganization, each outstanding share of common stock and preferred
stock of ENB was converted into shares of the Common Stock of AI, and ENB became
a wholly-owned subsidiary of AI, all effective as of December 31, 1988.

     AI acts as a holding company and does not directly engage in any
substantial business activities. AI functions primarily as a holder of all of
ENB's capital stock. As a bank holding company subject to the jurisdiction of
the Federal Reserve Board, AI has the legal capacity to acquire or form
additional subsidiaries, including other banks and companies engaged in
nonbanking activities which the Federal Reserve Board has found to be so closely
related to banking or managing or controlling banks as to be a proper incident
thereto. Holding companies may also directly engage in such related nonbanking
activities. The types of nonbanking activities which are currently permissible
are subject to change by the Federal Reserve Board. Although AI has no present
plans to engage in such activities, it may choose to do so in the future. At
September 30, 1996, AI had 314 shareholders of record.

Lending Activities

     ENB, established in 1925, is a national banking association under the
supervision of the Comptroller. ENB's headquarters is located at 2155 Atco
Avenue, Atco, New Jersey 08004.

     ENB conducts a general commercial banking business embracing substantially
all of the traditional lending and deposit functions of a local commercial bank
in New Jersey. ENB's services include accepting time, demand and savings
deposits, including interest-bearing accounts, regular savings accounts, money
fund accounts, money market certificates, fixed rate certificates of deposit and
club accounts. ENB's services also include making secured commercial and
consumer loans, financing commercial transactions and making construction and
mortgage loans. Additional services include providing residential mortgage
loans, home equity lines of credit, revolving credit loans, small business loans
and financing on new car and truck loans.

     ENB also offers travelers checks and safe deposit facilities. In addition
to regular business hours, ENB offers 24 hour, 7 days a week automated banking
services through its MAC system membership. ENB does not provide trust or agency
facilities, as do some of its competitors, nor does it currently transact any
international business.

     In addition to its main office and operations center, ENB has four full-
service branch offices. One is located in Atco, New Jersey, the second branch
office is located in Evesham Township, New Jersey, the third is located in
Cherry Hill, New Jersey and the fourth is located in Moorestown, New Jersey.

     ENB has an additional office under construction, in Audubon, New Jersey.
This office is expected to open in the fall of 1996. ENB has also applied for
regulatory approval to open a branch office in Cinnaminson, New Jersey.
Additional sites are being explored for more branch offices.

     ENB has one subsidiary, AT Corp., a Delaware corporation, which is a
passive investment company whose sole activity is to manage the majority of
ENB's investments.

                                      -83-
<PAGE>
 
Regulation

     AI. AI is registered as a bank holding company under the Holding Company
     --
Act,and is therefore subject to regulation by the Federal Reserve Board. AI is
required to file periodic reports of its operations with, and is subject to
inspection by, the Federal Reserve Board.

     Under the policy of the Federal Reserve Board with respect to bank holding
company operations, a bank holding company is deemed to serve as a source of
financial strength to its subsidiary depository institutions and to commit
resources to support such institutions in circumstances where it might not do so
absent such policy. Under the Federal Deposit Insurance Corporation Improvement
Act of 1991 ("FDICIA"), a bank holding company is required to guarantee that any
"undercapitalized" (as such term is defined in the statute) insured depository
institution subsidiary will comply with the terms of any capital restoration
plan filed by such subsidiary with its appropriate federal banking agency.

     AI, as an "affiliate" of ENB within the meaning of the Federal Reserve Act,
is subject to certain restrictions under the Holding Company Act regarding
extensions of credit to it by ENB, investments in the stock or other securities
of AI by ENB and the use of stock or other securities of AI as collateral for
loans by ENB to any borrower. Further, under the Holding Company Act and Federal
Reserve Board regulations, a bank holding company and its subsidiaries are
prohibited from engaging in certain arrangements in connection with any
extension of credit. These provisions generally provide that a bank may not
extend credit, lease or sell property or furnish any service or fix or vary the
consideration for any of the foregoing to a customer on the condition or
requirement that the customer provide some additional credit, property or
service to the bank, the bank's holding company or any other subsidiary of the
bank's holding company, or on the condition or requirement that the customer not
obtain other credit, property or services from a competitor of the bank, the
bank's holding company or any other subsidiary of the bank's holding company.

     ENB.  The earnings of ENB are affected by the policies of regulatory
     ---                                                                 
authorities, including the Comptroller, the Federal Reserve Board and the FDIC.
An important function of the Federal Reserve System is to regulate the money
supply and interest rates. Among the instruments used to implement those
objectives are open market operations in United States government securities,
changes in reserve requirements against member bank deposits, and limitations on
interest rates that member banks may pay on time and savings deposits. These
instruments are used in varying combinations to influence overall growth and
distribution of bank loans, investments, and deposits, and their use may also
affect rates charged on loans or paid for deposits.

     ENB is a member of the Federal Reserve System and, therefore, the
policies and regulations of the Federal Reserve Board have had and will continue
to have a significant effect on its deposits, loans, and investment growth, as
well as the rate of interest earned and paid, and are expected to affect ENB's
operations in the future. The effect of such policies and regulations upon the
future business and earnings of ENB cannot be predicted. The Federal Reserve
System also regulates the activities of AI.

     FDICIA requires prompt corrective action against undercapitalized
institutions and has established five capital categories. These are well
capitalized, adequately capitalized, undercapitalized, significantly
undercapitalized and critically undercapitalized. Well capitalized institutions
significantly exceed the required minimum level for each capital measure
(currently, risk-based and leverage). Adequately capitalized includes depository
institutions that meet the required minimum level for each capital measure.
Undercapitalized represents depository institutions that fail to meet the
required minimum level for any relevant capital measure. Significantly
undercapitalized describes depository institutions that are significantly below
the capital minimum requirements. Currently ENB and AI are considered well
capitalized.

     Under the Community Reinvestment Act, as amended ("CRA"), as implemented
by regulations of the Comptroller, a bank has a continuing and affirmative
obligation, consistent with its safe and sound operation, to help meet the
credit needs of its entire community, including low and moderate income
neighborhoods. The CRA does not establish requirements or programs for financial
institutions nor does it limit an institution's discretion to develop the

                                      -84-
<PAGE>
 
types of products and services that it believes are best suited to its
particular community, consistent with the CRA. The CRA requires the Comptroller
to assess an institution's record of meeting the credit needs of its community
and to take such record into account in its evaluation of certain applications
by such institution. The CRA requires public disclosure of an institution's CRA
rating and requires that the Comptroller provide a written evaluation of an
institution's CRA performance utilizing a four-tiered description rating system.
An institution's CRA rating is considered in determining whether to grant
charters, branches and other deposit facilities, relocations, mergers,
consolidations and acquisitions. A less than satisfactory performance may be the
basis for denying an application. In 1995 ENB received a satisfactory rating.

Competition

       ENB's principal market is in Camden County, a portion of southern
Burlington County and northern Atlantic County, New Jersey. In this area ENB
competes primarily with other banks, savings and loan associations, mutual
savings banks and credit unions, as well as brokerage firms and insurance
companies. ENB also competes with mortgage bankers, finance companies and
leasing companies in certain aspects of its lending business. Many of its
competitors have significantly greater financial resources than ENB and larger
branch networks. Some of these competitors also have advantages as a result of
the different regulations under which they operate and other factors, including
size and convenience of location.

       The business of ENB is not dependent upon any single customer and the
loss of any single or any few customers would not have a material adverse impact
upon ENB.

Employees

       At September 30, 1996, ENB had 75 full-time and 23 part-time employees.
ENB believes that its relations with its employees are good. AI presently has no
employees.

Certain Relationships and Related Party Transactions

       During 1995 and 1996 to date, AI did not extend any credit to, nor did it
have any transactions with, any of its Directors, executive officers or holders
of at least 5% of AI's outstanding shares of Common Stock or any members of the
immediate families of the foregoing persons. Since January 1, 1996, the maximum
amount of credit extended by ENB to AI's and ENB's Directors, executive officers
and holders of at least 5% of AI's outstanding shares of Common Stock, as a
group, was approximately $4,790,698 on June 30, 1996, which amount was equal to
approximately 47% of ENB's equity capital accounts as of that date.

       All extensions of credit to Directors, executive officers and major
shareholders of AI, and their associates, by ENB have been, and are expected to
be, banking transactions in the ordinary course of business on substantially the
same terms, including interest rates and collateral for loans, as those
prevailing at the time for comparable transactions with unaffiliated parties,
and not involving more than the normal risk of collect ability or presenting
other unfavorable features.  There were no defaults under the terms of any
extension of credit from ENB to any Director, executive officer or major
shareholder.

       During 1995 and 1996 to date, ENB paid approximately $69,000 and $27,000,
respectively, for legal services to law firms in which several of its Directors
are associated, which practice ENB anticipates will continue in the future.

Litigation

       In September 1991, the Comptroller completed an examination of ENB.  As a
result of the examination, the Comptroller advised the Board of Directors of ENB
of its concerns regarding the overall condition of ENB and requested that the
Board of Directors of ENB agree to develop and institute certain remedial
programs to respond to

                                      -85-
<PAGE>
 
the Comptroller's concerns. To memorialize the agreement, ENB entered into a
commitment letter in which the Board of Directors of ENB agreed, among other
things, to take steps to develop a strategic plan, review management and
staffing, improve loan administration and develop a capital plan. Management has
responded to all of the Comptroller's concerns, and in their opinion, have met
all mandates of the commitment letter. Effective February 23, 1994, the
Comptroller concluded ENB had achieved substantial compliance with the
commitment letter. As a result, the Comptroller removed ENB from its special
supervision program and terminated the commitment letter.

       Gerald Pliner was a member of ENB's Board of Directors from 1977 to June
1987, and is the direct owner of approximately 2.3% of the outstanding Common
Stock.  His two sisters collectively own approximately 2.1% of the outstanding
Common Stock.  A pension trust in which Mr. Pliner and his two sisters are
beneficiaries owns approximately 21.2% of the outstanding Common Stock.  Mr.
Pliner disclaims beneficial ownership of the shares owned by his sisters, and
the shares owned by such pension trust not attributable to his account.  See
"Security Ownership of Certain Beneficial Owners and Management."

       As a result of Mr. Pliner's having entered into a plea agreement with the
United States Attorney's Office for the District of New Jersey, relating to
certain alleged occurrences between 1980 and 1982 involving Mr. Pliner's
activities in his capacity as a Director of ENB, on December 27, 1987, the
Comptroller issued an order of removal, prohibiting Mr. Pliner from
participating in any manner in the conduct of the affairs of ENB. This
prohibition remains in effect as of the date hereof and includes barring Mr.
Pliner from voting his shares in AI without the prior written approval of the
appropriate regulatory agency.

       The nature of ENB's business generates a certain amount of litigation
involving matters arising in the ordinary course of business.  At the present
time no material proceedings are pending or are known to be threatened or
contemplated against ENB by government authorities.  There is no litigation or
material proceedings by government authorities or others pending, or known to be
threatened or contemplated, against AI.

Properties

       AI does not own any real property. ENB owns the following properties
which are used by ENB in its day-to-day operations:

Main office:  2155 Atco Avenue, Atco, Waterford Township, Camden County, New
Jersey

Branch Office:  249 White Horse Pike, Atco, Waterford Township, Camden County,
New Jersey

Operations Center:  368 White Horse Pike, Atco, Waterford Township, Camden
County, New Jersey

       All of the properties owned by ENB are free and clear of encumbrances.
ENB is in the process of purchasing property in Cinnaminson, New Jersey at which
it expects to open and operate a branch office.

       The main office and branch offices of ENB are used only for the purpose
of banking offices. Approximately half of the operations center houses ENB's
data processing center, customer records and records retention personnel. The
remaining half is leased to businesses who have no connection with ENB except as
customers.

       ENB may hold title to properties as a result of foreclosure actions to
collect past due loans.

       ENB leases space in Marlton, Evesham Township, Burlington County, New
Jersey, at Route 73 and Marlton Parkway, in the Sagemore Complex. This location
serves as an additional branch office of ENB and the Executive Offices of AI.
The Cherry Hill office at 901 N. Kings Highway and the Moorestown office at 501
S. Lenola Road are leased and the office under construction in Audubon, New
Jersey is under a lease agreement.

                                      -86-
<PAGE>
 
                                BUSINESS OF FBC


General

       FBC, a one bank holding company, was formed in 1985 and became the parent
company of FNB effective in 1986.  Other than FNB, FBC has no material
subsidiaries.  FNB is a nationally-chartered banking institution organized under
the banking laws of the United States of America which commenced operations in
1903.

       FNB provides its banking services through its main office located at 114
North Main Street, Mullica Hill, New Jersey and its one branch office located at
Route 322, Richwood, New Jersey.

       FNB is an independent community bank which seeks to provide personal
attention and professional financial assistance to its customers.  FNB is a
locally managed and locally oriented financial institution established to serve
the needs of small and medium size businesses and retail customers residing in
the communities served by FNB.  FNB's business philosophy includes offering
direct access to its President and other officers; providing friendly, informed
and courteous service; local and timely decision making; flexible and reasonable
operating procedures and consistent credit policies.  FNB solicits small and
medium size businesses located primarily within FNB's primary market area that
borrow in the $50,000 to $1,000,000 range.

       FNB conducts a general commercial banking business embracing
substantially all of the traditional deposit and lending functions of a local
commercial bank in New Jersey. These functions include primarily receiving
demand, time and savings deposits of individuals, firms, municipalities and
corporations and making commercial and consumer loans, including automobile
loans, personal lines of credit, home equity and other real estate loans. FNB's
deposits are insured by the FDIC to the maximum extent permitted by law. FNB is
a member of the Federal Reserve System.

       FNB also offers travelers checks, safe deposit, and collection and
mortgage origination facilities. In addition to the regular business hours, FNB
also offers 24 hour, 7 day a week automated banking services through its MAC
system membership. FNB does not provide trust or agency facilities, as do some
of its competitors, nor does it currently transact any foreign or international
business.

       FNB has a relatively stable deposit base and no material amount of
deposits is obtained from a single depositor. At June 30, 1996, Public Funds
(Municipal Deposits, etc.) as a group of depositors, represented 6.34% of total
deposits. FNB has not experienced any significant seasonal fluctuations in the
amount of its deposits.

Regulation

       FBC.  FBC is registered as a "bank holding company" under the Holding
       ---                                                                  
Company Act, and is therefore subject to regulation by the Federal Reserve
Board.

       Under the Holding Company Act, FBC is required to secure the prior
approval of the FRB before it can merge or consolidate with any other bank
holding company or acquire all or substantially all of the assets of any bank
that is not already majority owned by it, if after such acquisition, it would
directly or indirectly own or control more than five percent of the voting stock
of such bank.

       FBC is prohibited under the Holding Company Act from engaging in, or
acquiring direct or indirect control of more than 5% of the voting shares of any
company engaged in, nonbanking activities unless the Federal Reserve Board, by
order or regulation, has found such activities to be so closely related to
banking or managing or controlling banks as to be a proper incident thereto.  In
making such a determination, the Federal Reserve Board considers whether the
performance of these activities by a bank holding company can reasonably be
expected to produce benefits to the public which outweigh the possible adverse
effects.  The Federal Reserve Board has by regulation determined that certain
activities are closely related to banking within the meaning of the Holding
Company Act.  These activities 

                                      -87-
<PAGE>
 
include, among others, operating a mortgage, finance, credit card or factoring
company; performing certain data processing operations; providing investment and
financial advice; acting as an insurance agent for certain types of credit-
related insurance; leasing personal property on a full payout, non-operating
basis; and certain stock brokerage and investment advisory services.

       Under the policy of the Federal Reserve Board with respect to bank
holding company operations, a bank holding company is deemed to serve as a
source of financial strength to its subsidiary depository institutions and to
commit resources to support such institutions in circumstances where it might
not do so absent such policy. Under the FDICIA, a bank holding company is
required to guarantee that any "undercapitalized" (as such term is defined in
the statute) insured depository institution subsidiary will comply with the
terms of any capital restoration plan filed by such subsidiary with its
appropriate federal banking agency to the lesser of (i) an amount equal to 5% of
the institution's total assets at the time the institution became
undercapitalized, or (ii) the amount which is necessary (or would have been
necessary) to bring the institution into compliance with all capital standards
as of the time the institution failed to comply with such capital restoration
plan.

       In addition, under the Holding Company Act, FBC is required to file
periodic reports of its operations with, and is subject to examination by, the
Federal Reserve Board.

       FBC, as an affiliate of FNB, within the meaning of the Federal Reserve
Act, is subject to certain restrictions under the Holding Company Act regarding
extensions of credit to it by FNB, investments in the stock or other securities
of FBC by FNB, and the use of stock or other securities of FBC as collateral for
loans by FNB to any borrower. Further, under the Holding Company Act and the
Federal Reserve Board regulations, a bank holding company and its subsidiaries
are prohibited from engaging in certain tie-in arrangements in connection with
any extension of credit or provision of credit of any property or services.
These so-called "anti-tie-in provisions" generally provide that a bank may not
extend credit, lease or sell property or furnish any service or fix or vary the
consideration for any of the foregoing to a customer on the condition or
requirement that the customer provide some additional credit, property or
service to the bank, to the bank's holding company or to any other subsidiary of
the bank's holding company on the condition or requirement that the customer not
obtain other credit, property or services from a competitor of the bank, the
bank's holding company or any subsidiary of the bank's holding company.

       FNB.  FNB, as a nationally-chartered commercial bank, is subject to the
       ---                                                                    
National Bank Act, as amended.  FNB is subject to the supervision of, and to
regular examination by, the Comptroller and is required to furnish periodic
reports to the Comptroller.  FNB as a member of the Federal Reserve System, is
also subject to regulation by the Federal Reserve Board.  The approval of the
Comptroller is necessary for the establishment of any additional branch offices
by any national bank subject to applicable state law restrictions.  Under the
present New Jersey Law, FNB may operate offices at any location in New Jersey,
approved by the Comptroller.  See "Recent Legislation."

       The aspects of the lending and deposits business of FNB which is
regulated by the above mentioned agencies include, among others, personal
lending and mortgage lending. The operations of FNB are also subject to numerous
Federal, state and local laws and regulations which set forth specific
restrictions and procedural requirements with respect to the extension of
credit, credit practices, the disclosure of credit terms and discrimination in
credit transactions.

       FNB, as an institution the deposits of which are insured by the Bank
Insurance Fund ("BIF") of the FDIC, is subject to an insurance assessment
imposed by the FDIC.  The insurance assessment paid by BIF-insured institutions
is determined under a risk-based assessment system.  Under this system, banks
pay a semi-annual assessment at a rate which is based upon the assessment risk
classification assigned to the bank by the FDIC.  In determining the assessment
risk classification, the FDIC assigns each bank to one of the three capital
groups and within each capital group to one of the three supervisory subgroups.
Depending upon the assessment risk classification assigned to the bank, the
semi-annual assessments paid by the banks range from 0.00% (minimum semi-annual
premium of $1,000.00) of an institution's average assessment base for the banks
assigned to the highest capital group and highest supervisory subgroup to 0.31%
for banks assigned to the lowest capital group and lowest supervisory subgroup.
Banks are notified 

                                      -88-
<PAGE>
 
of the assessment risk classification by the first day of the month preceding
each semi-annual period. FNB's current assessment rate is 0.00% (minimum semi-
annual premium of $1,000.00).

       Under the CRA, as implemented by Comptroller regulations, a bank has a
continuing and affirmative obligation consistent with its safe and sound
operation to help meet the credit needs of its entire community, including low
and moderate-income neighborhoods.  CRA does not establish specific lending
requirements or programs for financial institutions nor does it limit an
institution's discretion to develop the types of products and services that it
believes are best suited to its particular community, consistent with CRA.  CRA
requires the Comptroller to assess an institution's record of meeting the credit
needs of its community and to take such record into account in its evaluation of
certain applications by such institution.  The CRA requires public disclosure of
an institution's CRA rating and requires that the Comptroller provide a written
evaluation of an institution's CRA performance utilizing a four-tiered
description rating system.  An institution's CRA rating is considered in
determining whether to grant charters, branches and other deposit facilities,
relocations, mergers, consolidations and acquisitions.  Performing less than
satisfactory may be the basis for denying an application.  In 1995 FNB received
a satisfactory rating.

       Federal Reserve System.  FNB is a member of the Federal Reserve System.
       ----------------------                                                  
The Federal Reserve Board  requires FDIC-insured financial institutions to
maintain reserves against their transaction accounts and non-personal time
deposits.  The amounts and percentages of the reserve requirements are subject
to adjustment by the Federal Reserve Board.

       As a consequence of the extensive regulation of commercial banking
activities in the United States, FNB's business is particularly susceptible to
being affected by Federal and state legislation and regulations which may have
the effect of increasing the costs of doing business.

Effect of Governmental Policy

       One of the most significant factors affecting FNB's earnings is the
difference between the interest rates paid by FNB on its deposits and its other
borrowings and the interest rates earned by FNB on loans to its customers and
securities owned by FNB.  The yields of its assets and the rates paid on its
liabilities are sensitive to changes in prevailing rates of interest.  Thus, the
earnings and growth of FNB will be influenced by general economic conditions,
the monetary and fiscal policies of the Federal government, and the policies of
regulatory agencies, particularly the Federal Reserve Board, which implements
national monetary policy.  An important function of the Federal Reserve System
is to regulate the money supply and credit conditions in order to mitigate
recessionary and inflationary pressures.  Among the techniques used to implement
these objectives are open market operations in U.S. Government securities and
changes in reserve requirements of banks and in the discount rate on bank
borrowings.  These techniques influence overall growth and distribution of
credit, bank loans, investments and deposits, and may also effect interest rates
charged on loans or paid on deposits.  The nature and impact of any future
changes in monetary policies cannot be predicted.

       From time to time, legislation has been enacted which has the effect of
increasing the cost of doing business, limiting or expanding permissible
activities, or affecting the competitive balance between banks and other
financial institutions.  Legislative proposals which could affect FBC and the
banking business in general have been proposed and may be introduced before the
United States Congress and other governmental bodies.  These proposals may alter
FBC's structure, regulation, disclosure, and reporting requirements.  In
addition, various banking regulatory agencies frequently propose rules and
regulations to implement and enforce existing legislation.  It cannot be
predicted whether or in what form any such legislation or regulations will be
enacted or the extent to which the business of FRB would be affected thereby.

Recent Legislation

       On September 29, 1994, the President signed into law the "Riegle-Neal
Interstate Banking and Branching Efficiency Act of 1994" (the "Interstate Act").
Among other things, the Interstate Act permits bank holding companies to acquire
banks in any state one year after enactment.  Beginning June 1, 1997, a bank may
merge with a bank in 

                                      -89-
<PAGE>
 
another state so long as both states have not opted out of interstate branching
between the date of enactment of the Interstate Act and May 31, 1997. States may
enact laws opting out of interstate branching before June 1, 1997, subject to
certain conditions. States may also enact laws permitting interstate merger
transactions before June 1, 1997 and host states may impose conditions on a
branch resulting from an interstate merger transaction that occurs before
Federal law and does not apply or require performance after May 31, 1997.
Interstate acquisitions and mergers would both be subject, in general, to
certain concentration limits and state entry rules relating to the age of the
bank.

       Under the Interstate Act, the Federal Deposit Insurance Act is amended to
permit the responsible Federal regulatory agency to approve the acquisition of a
branch of an insured bank by any out-of-state bank or bank holding company
without the acquisition of the entire bank or the establishment of a "de novo"
branch only if the law of the state in which the branch is located permits out-
of-state banks to acquire a branch of a bank without acquiring the bank or
permits out-of-state banks to establish "de novo" branches.

       New Jersey recently passed legislation opting-in early to interstate bank
mergers and allowing out-of-state banks and bank holding companies to branch in
New Jersey by the acquisition of a branch without the acquisition of the entire
bank.

       The foregoing necessarily is a summary and general description of certain
provisions of each of the Insurance Act and the Interstate Act does not purport
to be complete.  Many of the provisions of each will be implemented through the
adoption of regulations by the various Federal banking agencies.  Moreover, many
of the significant provisions of the legislation have not yet become effective.
As of the date hereof, FBC is continuing to study the legislation and
regulations relating to the legislation but cannot yet assess its impact on FBC.

Competition

       FNB currently provides retail and commercial banking services, through
its two offices in Gloucester County in Southern New Jersey.

       As of June 30, 1996, FNB (exclusive of holding company assets and
liabilities) had total assets of $85,399,000, total deposits of $74,718,000 and
total stockholders' equity of $10,236,000.

       FNB competes with other banking and financial institutions in its two
primary market communities, including financial institutions with resources
substantially greater than its own.  Commercial banks, savings banks, savings
and loan associations, credit unions and money market funds actively compete for
savings and time deposits and for many types of loans.  Such institutions, as
well as consumer finance and insurance companies, may be considered competitors
of FNB with respect to one or more of the services its renders.

       In commercial transactions, FNB's legal lending limit to a single
borrower (approximately $1.5 million, as of June 30, 1996) enables it to compete
effectively for the business of smaller businesses. However, this legal lending
limit is considerably lower than that of various competing institutions and thus
may act as a constraint of FNB's effectiveness in competing for financings in
excess of these limits.

       In consumer transactions, FNB believes that it is able to compete on a
substantially equal basis with larger financial institutions because it offers
personalized services and competitive interest rates on savings and time
accounts with low minimum deposit requirements.

       In order to compete, FNB has placed an emphasis on superior service and
has relied on the flexibility which its size and independent status permits. FNB
believes that an independent community bank, operated by responsive and
experienced employees who are dedicated to personal service, offers an
attractive and viable alternative to larger competing institutions. FNB stresses
its continued independence in an environment of increasing concentration of bank
ownership and, in this regard, its willingness to service customers with loan
requirements which may not be large enough to generate a high level of service
from the larger competitors of FNB.

                                      -90-
<PAGE>
 
Employees

     At June 30, 1996, FNB had approximately 35 employees (30 on a full-time
equivalent basis).  FNB believes that its employee relations are good.

Certain Relationships and Related Party Transactions

     FNB has had, and expects in the future to have, banking transactions in the
ordinary course of business with many of its Directors, Executive Officers and
principal stockholders (and their associates) on substantially the same terms as
those prevailing for comparable transactions with others.  All loans by FNB to
such persons (i) were made in the ordinary course of business, (ii) were made on
substantially the same terms, including interest rates and collateral, as those
prevailing at the time for comparable transactions with other persons, and (iii)
did not involve more than the normal risk of collectibility or present other
unfavorable features.  The aggregate amount of such extensions of credit to any
individual (and such individuals' associates) has not at any time exceeded the
lesser of 10% of FNB's equity capital or $5 million, and the aggregate amount of
all such extensions of credit has at no time exceeded 20% of FNB's equity
capital.

Litigation

     FBC is a party in the ordinary course of business to litigation involving
collection matters, contract claims and other miscellaneous causes of action
arising from its business.  However, in the opinion of management, there are no
proceedings pending which, if determined adversely to FBC, would have a material
adverse effect on FBC's net worth, liquidity, operating results or financial
condition.

Properties

     The main banking office of FNB is located at 114 North Main Street, Mullica
Hill, Gloucester County, New Jersey.  The property is a one-story masonry and
frame construction building containing approximately 3,800 square feet of space.
FNB owns this property unencumbered.

     FNB owns unencumbered a parcel of real estate located at Route 322,
Richwood, Gloucester County, New Jersey, on which it operates its branch
facility.  The building on this property is a one-story masonry structure
containing approximately 2,400 square feet.

                                      -91-
<PAGE>
 
                     MANAGEMENT'S DISCUSSION AND ANALYSIS
                      OF FINANCIAL CONDITION AND RESULTS
                              OF OPERATIONS OF AI

    The following discussion and analysis summarizes the significant changes in
results of operations presented in the unaudited consolidated statements of
income of AI for the periods ended June 30, 1996 and June 30, 1995 and presents
the financial condition of AI and ENB at June 30, 1996. This should be read in
conjunction with the unaudited consolidated financial statements and related
notes included in Appendix A.

Liquidity and Capital Resources of AI

    Liquidity involves AI's and ENB's ability to meet both present and future
cash needs.  The degree of liquidity in ENB's assets should be sufficient to
meet the cash flow requirements of customers requesting credit and depositors
withdrawing funds.  A bank's liquidity stems from deposit growth, scheduled loan
payments, and the bank's ability to raise funds in financial markets such as the
Federal Funds Market, the Federal Reserve Discount Window and from AI's
activities in the equity markets.  In November 1995 ENB became a stockholder in
the Federal Home Loan Bank of New York.  This provides ENB with several
additional methods of funding loans and investments at attractive rates.  In
addition, liquidity comes from ENB's cash position, short term investments and
investment securities available for sale and, of course, current earnings.

    ENB's liquid assets, consisting of cash, federal funds sold, investments
maturing within one year, interest and noninterest bearing balances due from
banks (including the Federal Reserve Bank of Philadelphia) were $21,949,000 at
June 30, 1996, $12,065,000 at December 31, 1995 and $15,424,000 at December 31,
1994. Liquid assets represented 10.70%, 7.65% and 13.0% of total assets at 
June 30, 1996, December 31, 1995 and 1994, respectively.

    Management believes that liquidity is being maintained at adequate levels,
particularly in light of the Bank's large amount of core deposits.
Additionally, during 1995, ENB increased its portfolio of securities available
for sale to $50,087,000 and this portfolio has been increased to $70,282,000 at
June 30, 1996.  These securities serve as a potential additional source of
liquidity and include securities that management may employ as part of its
asset/liability management strategy and may be sold in response to changes in
interest rates or other factors.

    All commercial banks are required to calculate risk based capital ratios to
determine if they have adequate capital.  At June 30, 1996, ENB was in excess of
the minimum requirements of 8.00% for risk based capital, 4.00% for Tier 1
capital and 4.00% for the leverage ratio.  ENB had total risk based capital of
10.55%, Tier 1 capital ratio of 9.34% and leverage ratio of 5.36% at June 30,
1996.

Sources of Funds of AI

    The effect of liabilities on liquidity is much more difficult to quantify.
Liquidity is enhanced by a stable core deposit base and the ability of ENB to
renew maturing deposits.  The ability to attract deposits and borrow funds
depends in large measure on continued interest rate competitiveness,
profitability, capitalization and overall financial condition of ENB.  The
following table sets forth information regarding the average amount  of and the
average rate paid on certain deposit categories for the periods indicated.

<TABLE> 
<CAPTION> 
                          Six months ended June 30,                 Year ended December 31,
                          ------------------------------------------------------------------------------
                                                      (Dollars in thousands)
                                1996               1995                1995                1994                1993
                                ----               ----                ----                ----                ----         
                          Average   Average   Average  Average   Average   Average   Average   Average   Average   Average
                           Amount     Rate    Amount     Rate     Amount     Rate     Amount     Rate     Amount     Rate
                        --------------------------------------------------------------------------------------------------
<S>                       <C>       <C>       <C>      <C>       <C>       <C>       <C>       <C>       <C>       <C>
Savings deposits           $21,242     3.16%  $25,088     3.32%   $23,490     3.27%   $34,612     3.27%   $27,776     3.33%
Other interest-bearing
  demand deposits           48,141     3.72%   24,797     3.40%    31,088     3.82%    20,223     2.53%    18,645     2.31%
Time deposits               76,222     5.35%   48,499     5.27%    52,591     5.43%    25,958     4.25%    24,046     4.50%
                        --------------------------------------------------------------------------------------------------
   Total                  $145,605     4.50%  $98,384     4.30%  $107,169     4.47%   $80,793     3.40%   $70,467     3.46%
                        --------------------------------------------------------------------------------------------------
</TABLE>

                                      -92-
<PAGE>
 
    Deposits in ENB as of the dates indicated, were represented by various types
of accounts described below.
<TABLE>
<CAPTION>
(Dollars in thousands)              June 30, 1996          December 31, 1995
                               -----------------------  -----------------------
                                           Percentage               Percentage
                                Amount    of Deposits    Amount    of Deposits
                             -------------------------  -----------------------
<S>                            <C>        <C>           <C>        <C>
Type of Account

Checking accounts               $ 22,134        11.81%   $ 19,812        13.59%

Statement savings and             21,602        11.52%     21,155        14.51%
 passbook

Money fund accounts               66,386        35.41%     46,355        31.79%
                             -------------------------  -----------------------
  Total checking and savings     110,122        58.74%     87,322        59.89%
 
Certificates of deposit:
- ------------------------

Original maturities under 1       67,913        36.23%     49,011        33.61%
 year

Original maturities 12 to 60       1,697         0.90%      3,425         2.34%
 months

IRA and Keogh accounts             6,636         3.54%      5,536         3.80%
                             -------------------------  -----------------------
  Total certificates              76,246        40.67%     57,972        39.75%
 
Accrued interest payable           1,099         0.59%        521         0.36%
                             -------------------------  -----------------------
  Total                         $187,467       100.00%   $145,815       100.00%
                             -------------------------  -----------------------
</TABLE>

    The following table summarizes ENB certificates of deposit of $100,000 or
more by time remaining until maturity as of the periods indicated.  ENB had
savings accounts of $100,000 or more of $2,152,000 at June 30, 1996 and
$2,081,000 at December 31, 1995.

<TABLE>
<CAPTION>
(Dollars in thousands)
                                  June 30, 1996  December 31, 1995
                                ---------------  -----------------
<S>                               <C>            <C>
Maturity Period
- ---------------
 
Three months or less                    $ 7,118             $1,835

Over three through six months             4,202              2,957

Over six through twelve months            6,598              3,462

Over twelve months                          101                241
                                ---------------  -----------------
    Total                               $18,019             $8,495
                                ---------------  -----------------
</TABLE>

As indicated in the above table, jumbo certificates of deposit are not a
significant source of funds to ENB as they represent only 9.67% of total
deposits at June 30, 1996 compared with 5.85% at the end of 1995.

                                      -93-
<PAGE>
 
Borrowings of AI

    AI's total borrowings increased to $5,000,000 at June 30, 1996 from $126,000
at June 30, 1995.  AI had no borrowings at December 31, 1995 and 1994,
respectively.  ENB borrows from the Federal Home Loan Bank of New York,
correspondent banks and the Federal Reserve Bank of Philadelphia.  Certain
information relating to short-term borrowings from these various sources is as
follows:

<TABLE>
<CAPTION>
                              Six months
(Dollars in thousands)        ended June 30,       Year Ended December 31,
                              --------------       -----------------------
                               1996     1995      1995       1994       1993
                            ------------------   -----------------------------
<S>                          <C>       <C>     <C>         <C>        <C>
End of period outstanding    $ 5,000   $ 121      $    0     $    0      $   0
 
Maximum outstanding at any
month-end                     10,100     126       5,172      2,720          0
 
Average amounts outstanding    5,746     161         500        433        575
 
Interest expense                 156       5          30         19         15
 
Weighted average rate           5.43%   6.21%       6.00%      4.39%      2.61%
 during period (1)
 
Weighted average rate at        5.60%   6.13%       0.00%      0.00%      0.00%
 period-end
</TABLE>

(1) Amounts for the six month periods are annualized


 AI had the following commitments at the dates indicated:

<TABLE>
<CAPTION>
(Dollars in thousands)
                                  June 30,      December 31, 
                                    1996           1995 
                                ----------     --------------
<S>                               <C>                 <C>
Undisbursed construction loans     $ 3,641            $ 4,348
Available home equity loans          3,248              2,997
Loan originations                    1,783              3,184
Commercial lines of credit          16,087             14,787
                                ----------     --------------
    Total                          $24,759            $25,316
</TABLE>

These commitments are covered by present liquidity and cash flow from monthly
loan repayments, growth anticipated in deposits and, from temporary borrowed
funds.

                                      -94-
<PAGE>
 
Interest Rate Sensitivity of AI

    A positive gap in a short-term category (under one year), during periods of
rising rates, should add to net interest income, and in periods of falling
interest rates, net interest income will be reduced.  When the short-term gap is
negative, rising interest rates should cause a reduction in net interest income,
and falling rates should lead to an increase in net interest income.  The
following table indicates interest rate sensitivity of AI at June 30, 1996:

<TABLE>
<CAPTION>
AS OF JUNE 30, 1996 (Dollars in thousands)
                                            1 - 90    91 - 180    181 - 365    1 year
                                            days       days         days      or more     TOTAL
                                          --------   ---------   ----------   --------   --------
<S>                                       <C>        <C>         <C>          <C>        <C>
ASSETS
    Short-term investments                $  8,334                                       $  8,334
    Investment securities                   27,764       2,228        3,461     37,079     70,532
    Loans and leases, net of unearned       41,756       4,686        3,235     65,510    115,187
     income*
                                        ---------------------------------------------------------
        Total                             $ 77,854   $   6,914   $    6,696   $102,589   $194,053
 
LIABILITIES
    Deposits:
        Interest-bearing demand           $ 66,386                                       $ 66,386
        Savings                             21,602                                         21,602
        Time                                17,769      17,665       18,884      3,909     58,227
        Time in denominations of $100        7,118       4,202        6,598        101     18,019
         or more
    Short-term borrowings                    5,000                                          5,000
                                        ---------------------------------------------------------
        Total                             $117,875   $  21,867   $   25,482   $  4,010   $169,234
 
INTEREST SENSITIVITY GAP:
 
        Periodic                          $(40,021)  $ (14,953)  $  (18,786)  $ 98,579   $ 24,819
        Cumulative                                   $ (54,974)  $  (73,760)  $ 24,819
 
CUMULATIVE GAP AS A PERCENTAGE OF
 EARNING ASSETS                              -20.5%      -28.1%       -37.7%      12.8%
</TABLE>
 
 
*Does not include nonaccruing loans and leases.

    The above table indicates that AI has a negative gap in the immediately
adjustable, one to 90 days, 91 to 180 days and 181 to 365 days categories and a
positive gap in the over one year time period.  Management regularly monitors
the maturity structure of ENB's assets and liabilities in order to measure its
level of interest rate risk and plan for future volatility.  Management will
continue to emphasize the maintenance of adequate liquidity levels utilizing a
balanced relationship between earning assets and interest paying liabilities,
including supplementary borrowings, reflecting maturity and rate sensitivity.
ENB will offer, from time to time, competitive deposit instruments to aid in the
matching of rates and terms with asset maturities and rates.

Financial Condition of AI

    Management believes that the financial condition of AI has improved over the
past year. Nonperforming assets have been reduced.  ENB continues to be well
capitalized.  Loan demand has continued strong but very rate competitive.  The
local economy continues to improve at a modest pace.  Deposit rates increased
substantially in 1995 which put pressure on net interest margin in 1995.
Interest margins have improved on an absolute basis as a result of asset and
deposit growth from the branch expansion into Cherry Hill.  However, rates paid
have been higher recently in order to attract deposits which has resulted and
will continue to result in reducing the interest spread.

                                      -95-
<PAGE>
 
      Asset quality improved since the end of 1995 with classified loans at
1.43% of total loans at the end of the first six months of 1996 compared with
2.01% at December 31, 1995. The following table shows nonperforming assets
decreased $619,000 from $1,554,000 at December 31, 1995 to $935,000 on June 30,
1996.

Risk Assets of AI

(Dollars in thousands)

<TABLE>
<CAPTION>
                                          June 30,   December 31,   June 30,   
                                            1996         1995         1995     
                                    ------------------------------------------
Nonperforming assets:
<S>                                       <C>        <C>            <C>
  Nonaccrual loans and leases                 $567         $1,090      $1,320
  Restructured accrual loans                   ---            ---         ---
  Other real estate owned                      368            464          38 
                                        --------------------------------------
Total nonperforming assets                   $ 935         $1,554      $1,358
As a percent of period-end loans and                                         
leases and other real estate owned            0.81%          1.62%       1.59%
Loans and leases contractually past                                          
due 90 days and still accruing               $  75         $  148      $  210 
</TABLE>

      Overall capital adequacy remained stable during the six months. Based upon
the risk based capital requirements of risk based capital of 8.00%, Tier I
capital of 4.00% and leverage ratio of 4.00%, ENB was in excess of all of these
minimum requirements. At June 30, 1996, ENB had total risk based capital ratio
of 10.55%, Tier I capital of 9.34% and a leverage ratio of 5.36%. Currently, AI
and ENB are considered well-capitalized.

Investment Activities of AI

      ENB has been expanding its branch system and has leveraged its capital and
increased its investments and loans to provide additional income in order to
offset start-up costs of new branches. A large portion of the increase has been
invested in SBA loans and pools and Farmers Home loans both of which the
principal is guaranteed. The following table indicates the composition of the
investment portfolio as of the indicated dates:

(Dollars in thousands)

<TABLE>
<CAPTION>
                                                                          
                                            June 30, 1996             December 31, 1995        
                                            -------------             -----------------        
                                                 ESTIMATED                 ESTIMATED       
                                            AMORTIZED      MARKET     AMORTIZED    MARKET  
                  HELD TO MATURITY          COST           VALUE      COST         VALUE   
                  ----------------          ----           -----      ----         ------  
                  <S>                       <C>            <C>        <C>          <C>     
                  Debt securities issued by                                                
                   foreign governments      $   250        $   250    $   250      $   250 
                                            -------        -------    -------      ------- 
                       TOTALS               $   250        $   250    $   250      $   250 
                  <CAPTION>                                                                
                                                 ESTIMATED                 ESTIMATED       
                                            AMORTIZED      MARKET     AMORTIZED    MARKET  
                  AVAILABLE FOR SALE        COST           VALUE      COST         VALUE   
                  ------------------        ----           -----      ----         -----   
                  <S>                       <C>            <C>        <C>          <C>     
                  U.S. Treasury Securities  $ 9,526        $ 9,574    $10,343      $10,547 
                  U.S. Agency Securities      8,301          8,227     10,298       10,527 
                  Obligations of States &                                                  
                   Political subdivisions     6,981          7,032      7,009        7,153 
                  Corporate debt securities   4,329          4,338      4,835        4,988 
                  Mortgage-backed securities 14,519         14,324      3,992        4,008 
                  SBA Pools                  25,176         24,985     12,149       12,212 
                  Equity securities           1,790          1,802        640          652 
                                            -------        -------    -------      ------- 
                         TOTALS             $70,622        $70,282    $49,266      $50,087  
</TABLE> 

                                      -96-
<PAGE>
 
Rate/Volume Analysis of AI
<TABLE>
<CAPTION>
 
                     Six Months Ended June 30,              Year Ended December 31,           Year Ended December 31,
                     -------------------------              -----------------------           ----------------------- 
                     1996 compared to 1995                   1995 compared to 1994              1994 compared to 1993           
(Dollars in thousands) Increase(decrease) due to:            Increase(decrease) due to:         Increase(decrease) due to:      
                              Volume    Rate     NET        Volume      Rate      NET         Volume        Rate        NET     
                           ------------------------------  -------------------------------  ----------------------------------  
<S>                          <C>       <C>     <C>           <C>        <C>       <C>          <C>        <C>           <C>     
Interest income:                                                                                                                
 Loans and leases             $ 1,356   $ (60)  $ 1,296       $1,570      $ 316    $1,886      $  668      $(306)       $ 362   
 Investment securities            902      48       950          557        275       832         407        (24)         383    
 Short-term investments           (46)    (22)      (68)          32         34        66         (73)        56          (17)   
                           ------------------------------  -------------------------------  ----------------------------------- 
Total interest income           2,212     (34)    2,178        2,159        625     2,784       1,002       (274)       $ 728    
                                                                                                                                
Interest Expense:                                                                                                               
         Interest-bearing                                                                                                       
demand                            432      43       475          347        330       677          38         42           80   
 Savings accounts                 (61)    (19)      (80)        (363)         0      (363)        224        (17)         207   
 Time deposits                    742      22       764        1,372        381     1,753          84        (61)          23   
 Short-term borrowings            152      (1)      151            3          8        11          (4)         8            4    
                           ------------------------------  -------------------------------  ----------------------------------- 
Total interest expense          1,265      45     1,310        1,359        719     2,078         342        (28)         314
 
Net interest income            $  947    $(79)   $  868       $  800       $(94)   $  706      $  660      $(246)        $414
</TABLE>
Results of Operations for the Six Months ended June 30, 1996 and 1995

Net Interest Income of AI

      The majority of AI's income is generated from loans and investments or
interest income. Deposits and borrowed funds which create interest expense are
employed to make loans and fund investments. Table 1 (See page 101) presents
average balances, taxable equivalent interest income and expenses and yields
earned or paid on these assets and liabilities. In order to present taxable
equivalent income, tax-exempt interest has been adjusted using a marginal tax
rate of 35% to equate the yield to that of taxable rates. Net interest income as
a percentage of the sum of net interest income and noninterest income was 97%
and 90% for the second quarters ended June 30, 1996 and 1995, respectively, and
was 96% and 92% for the six months ended June 30, 1996 and 1995, respectively.
This indicates that net income is more dependent on interest rate related assets
and liabilities than fee income.

      Interest income increased $2,178,000 or 44% from $4,944,000 in the first
half of 1995 to $7,122,000 in the first six months of 1996. Interest income
increased in all categories except federal funds sold as funds were invested in
higher yielding loans and investment securities.

      Interest income increased $1,174,000 from $2,611,000 in the second quarter
of 1995 to $3,785,000 in the second quarter of 1996 or 45%. This increase was a
result of an increase in interest and fees on loans of $611,000 (31%), a
decrease in interest on federal funds sold of $6,000, an increase in interest on
deposits with other bank's of $2,000, an increase in interest on taxable
securities of $560,000 (104%), and an increase in interest on tax-exempt
securities of $7,000. The decrease in interest on Federal funds sold was the
result of increased use of funds for loans and investments. Increases in
investments and loans were from increased deposits from the branch expansion
program and borrowed funds.

      Interest expense increased $1,310,000 or 62% from $2,119,000 in the first
six months of 1995 to $3,429,000 in the first six months of 1996. Interest
expense increased at a higher rate than interest income as new deposits were
concentrated in higher cost money manager accounts and certificates of deposit
reflecting competitive conditions.

      Interest expense on deposits increased $537,000 from $1,152,000 in the
second quarter of 1995 to $1,689,000 in the second quarter of 1996 or 47%.
Interest expense on borrowed funds increased $85,000 during the second quarter
of 1996 from none during the same period in 1995. The increase in interest on
deposits in 1996 relates to growth in money manager accounts and certificates 

                                      -97-
<PAGE>
 
of deposit which have paid slightly higher rates than savings instruments and
similar certificates offered locally. Net interest income increased $486,000 or
33% which is approximately 40% of the improvement in interest income which was
offset by the higher cost of funds.

      As a result of the increased interest income and expense, net interest
income improved $868,000 or 31% from $2,825,000 in the first six months of 1995
to $3,693,000 in the first six months of 1996.

Provision for Loan Losses of AI

      The provision for possible loan losses decreased $17,000 from $60,000 in
the first half of 1995 to $43,000 in the first six months of 1996. This combined
with the increase in net interest income produced an improvement in net interest
margin of $885,000 or 32%.
                                        
      The provision for loan losses increased $43,000 from the second quarter of
1995 as no provision was required in the second quarter of 1995. Although growth
in the portfolio has been largely in SBA loans, the majority of which is
guaranteed, normal loan growth in traditional products has begun to accelerate.
In addition, ENB experienced net recoveries in 1995 which is not expected under
normal conditions. Management continues to review ENB's loan portfolio and
analyze the allowance for possible loan losses on a quarterly basis and believes
that the allowance is adequate.

      The allowance for possible loan losses increased $73,000 from $1,283,000
at December 31, 1995 to $1,356,000 at June 30, 1996 after recoveries of $60,000,
a provision of $43,000 and charge offs of $30,000 for the first six months. The
allowance for loan losses was 1.18% of gross loans at June 30, 1996 compared
with 1.33% of gross loans at December 31, 1995. ENB's mix of loans includes a
substantial amount of guaranteed SBA loans. In addition, the portfolio includes
a large percentage of construction loans to individuals for which permanent
financing has been provided by others. The following table shows an analysis of
the allowance and calculations based on period-end loans and leases net of the
allowance.

Allowance for Loan and Lease Losses of AI

<TABLE>
<CAPTION>
 
(Dollars in thousands)                      Three months ended June 30,           Six months ended June 30, 
                                             1996                1995             1996                1995  
                                         ------------------------------------------------------------------- 
<S>                                        <C>                 <C>             <C>                  <C> 
Balance - Beginning of period                 $1,253            $1,215           $1,283              $1,152 
  Additions charged to operating expense          43               ---               43                  60 
                                         -------------------------------------------------------------------
                                               1,296             1,215            1,326               1,212 
  Charge-offs                                    ---               (8)             (30)                (10)
  Recoveries                                      60                33               60                  38 
                                         -------------------------------------------------------------------
    Net charge-offs                               60                25               30                  28 
Balance - End of period                       $1,356            $1,240           $1,356              $1,240 
Net charge-offs as a percent of average                                                                     
loans and leases (annualized)                (0.22)%           (0.12)%          (0.06)%             (0.07)%
                                                                         
Allowance as a percent of period-end           1.18%             1.45%            1.18%               1.45%
loans and leases                                                                                            
                                                                                                       
Average loans and leases                    $109,971           $81,194         $104,902             $75,989  
                                                                                                             
Period-end loans and leases                 $115,284           $85,596         $115,284             $85,596  
</TABLE>

                                      -98-
<PAGE>
 
Noninterest Income of AI

      Noninterest income decreased $119,000 or 28% from $432,000 in the first
six months of 1995 to $313,000 in the first six months of 1996. This was the
result of a reduction in securities gains of $109,000 from $111,000 in the first
half of 1995 to $2,000 in the first six months of 1996 and a decrease in other
income of $22,000 in 1996.

      Noninterest operating income decreased $168,000 or 57% from $297,000 in
the second quarter of 1995 to $129,000 in the second quarter of 1996. Of this
decrease, $4,000 represented a decrease in service charges, commissions and
fees, $147,000 represented a decrease in gains from the sale of securities, and
$17,000 represented a decrease in other income.

Noninterest Expense of AI

      Noninterest expense increased $381,000 or 15% from $2,550,000 in the first
six months of 1995 to $2,931,000 in the first six months of 1996. The increase
in this category was made up of increases in salaries and benefits of $181,000,
occupancy expense of $123,000, furniture and equipment expense of $90,000 and
other expense of $172,000. These increases were partially offset by decreases in
professional fees of $72,000 and FDIC Assessment of $113,000. The increase in
salaries and benefits reflected staffing for the Cherry Hill office which opened
in July of 1995 as well as normal increases in wages and benefits for the
remaining staff. Increases in occupancy and furniture and equipment also
reflected added costs for the Cherry Hill office as well as higher than normal
winter snow removal costs and maintenance of both buildings and equipment. Other
operating expenses showing large increases were advertising expenses of $34,000,
FRB processing of $14,000, advisory services of $25,000, office supplies of
$15,000, EDP supplies of $23,000, postage of $12,000, travel & entertainment of
$9,000 and telephone of $10,000. All of these items were impacted by the Bank's
growth.

      Noninterest operating expense increased $156,000 from $1,294,000 in the
second quarter of 1995 to $1,450,000 in the second quarter of 1996 or 12%.
Salaries and benefits increased $71,000 from $617,000 in the second quarter of
1995 to $688,000 in the second quarter of 1996 or 12% which was due to an
increase in staff for the new Cherry Hill office and normal salary increases for
existing personnel which averaged approximately 4% over the past year. Occupancy
expense increased $60,000 to $182,000 in the second quarter of 1996 from
$122,000 in the second quarter of 1995 due to costs of Cherry Hill and increased
maintenance costs. Furniture & equipment expense increased $47,000 from $85,000
in the second quarter of 1995 to $132,000 in 1996 as a result of depreciation on
new furniture and equipment for Cherry Hill and Marlton together with increased
maintenance of older equipment in operations and the branches. Professional fees
decreased $37,000 as a result of fewer loan collection efforts. FDIC assessment
decreased $56,000 as a result of the insurance fund becoming fully restored.
Other expense increased $71,000 from $318,000 in the second quarter of 1995 to
$389,000 in the second quarter of 1996. The major components of the increase in
other expense were $17,000 in provision for other real estate losses for erosion
of appraised values, $8,000 in advertising and public relations, $8,000 in
advisory fees for network and consulting projects, $11,000 in stationery and
supplies representing increased paper costs and volume, $8,000 in processing
costs at correspondents, $7,000 in dues, memberships and subscriptions
reflecting costs that increase with asset size, and $7,000 in postage costs as
well as small increases in many other categories, many of which increase with
growth in assets.

Income Tax Provision of AI

      AI's provision for Federal and State income taxes for the six months and
the quarter ended June 30, 1996 is approximately 27% of income before taxes
which is lower than the statutory rate primarily as a result of tax exempt
income.

Net Income

      Income before income taxes increased $385,000 from $647,000 in the first
six months of 1995 to $1,032,000 in the first six months of 1996 or an
improvement of 60%. Income taxes increased $105,000 or 59% to $283,000 in the
first six months of 1996. Net income improved $280,000 (60%) to $749,000 in the
first six months of 1996.

      Earnings per share increased $0.36 from $0.61 per share in the first six
months of 1995 to $0.97 per share in the first half of 1996.
                                                                               
      With the improved net interest margin, and decreased noninterest income
and also increases in noninterest operating expense, income before income taxes
increased $119,000 or 26% from $462,000 in the second quarter of 1995 to
$581,000 in the second quarter of 1996.

                                      -99-
<PAGE>
 
      Net income for the second quarter of 1996 was $422,000 compared with
$330,000 for the second quarter of 1995. Expressed on a per share basis, AI
earned $0.55 per share in the second quarter of 1996 compared with earnings of
$0.43 per share in the second quarter of 1995.

                                     -100-
<PAGE>
 
Atcorp, Inc. and Subsidiaries
TABLE 1 - DISTRIBUTION OF ASSETS, LIABILITIES AND STOCKHOLDERS' EQUITY
INTEREST RATES AND INTEREST DIFFERENTIAL - TAX EQUIVALENT BASIS

<TABLE>
<CAPTION>
 
                                            For the Six Month Period Ended         For the Six Month Period Ended
(Dollars in thousands)                      June 30, 1996                               June 30, 1995
                                        Average                                  Average                                 
                                        Balance       Interest    Rate (%)       Balance      Interest         Rate (%)  
                                     ----------------------------------------------------------------------------------  
<S>                                    <C>            <C>         <C>           <C>        <C>              <C>          
ASSETS                                                                                                                   
Short-term investments                 $  2,261         $   50      4.42%        $  4,187       $  118            5.64%    
Investment securities                                                                                                      
  Taxable                                58,023          1,949      6.72%          31,556        1,035            6.56%    
  Tax-advantaged                          7,032            258      7.35%           5,704          203            7.12%    
                                     ----------------------------------------------------------------------------------  
  Total investment securities            65,055          2,207      6.79%          37,260        1,238            6.65%    
Loans and leases, (net):                                                                                                   
  Taxable                               105,725          4,937      9.34%          75,955        3,619            9.53%    
  Tax-advantaged                            578             28      9.58%           1,234           62            9.97%    
                                     ----------------------------------------------------------------------------------
  Total loans and leases                106,303          4,965      9.34%          77,189        3,681            9.54%    
                                     ----------------------------------------------------------------------------------  
Total interest-earning assets           173,619         $7,222      8.32%         118,636        5,037            8.49%    
Allowance for loan and lease losses      (1,284)                                   (1,200)                                 
                                         (1,284)                                                                           
Other non-earning assets                 10,605                                     7,634                                  
                                     -----------                               -----------                                  
  Total assets                         $182,940                                  $125,070                                  
LIABILITIES                                                                                                                
Deposits:                                                                                                                  
  Interest-bearing demand              $ 48,141         $  896      3.72%        $ 24,797       $  421            3.40%    
  Savings                                21,242            336      3.16%          25,088          416            3.32%    
  Time                                   76,222          2,041      5.35%          48,499        1,277            5.27%    
Short-term borrowings                     5,746            156      5.43%             161            5            6.21%    
                                     ----------------------------------------------------------------------------------  
Total interest-bearing liabilities      151,351          3,429      4.41%          98,545        2,119            4.30%    
Demand deposits                          20,628                                    16,883                                  
Other liabilities                           604                                       769                                  
                                     -----------                               -----------                                  
  Total liabilities                     172,583                                   116,197                                  
Stockholders' equity                     10,357                                     8,873                                  
                                     -----------                               -----------                                  
  Total liabilities and equity         $182,940                                  $125,070                                  
Net interest income/yield on                                                                                               
   average earning assets                               $3,793      4.37%                       $2,918            4.92%    
                                                      -------------------                     -------------------------
</TABLE>

For purposes of calculating loan yields, the average loan volume includes non-
accrual loans.  For purposes of calculating yields on non-taxable interest
income, the taxable equivalent adjustment is made to equate non-taxable interest
on the same basis as taxable interest.  The marginal tax rate is 35%.

                                     -101-
<PAGE>
 
Atcorp, Inc. and Subsidiaries
TABLE 2 - STATEMENTS OF CHANGES IN INCOME AND EXPENSES-TAX EQUIVALENT BASIS
<TABLE> 
<CAPTION> 
                                                      Six months ended
                                                   June 30, 1996 compared
                                                       to June 30, 1995
(Dollars in thousands)                     Average Volumes                Income/Expense 
                                        -----------------------------------------------------
ASSETS                                      $             %               $            % 
                                        -----------------------------------------------------
<S>                                       <C>           <C>                <C>      <C>     
Loans and leases                           $ 29,114       37.72%          $1,284       34.88%
Investments                                  27,795       74.60%             969       78.27%
Short-term investments                       (1,926)    (46.00)%             (68)    (57.63)%
                                        =====================================================
  Total                                    $ 54,983       46.35%          $2,185       43.38%
                                        =====================================================
                                                                                             
LIABILITIES                                                                                  
Interest-bearing demand                    $ 23,344       94.14%          $  475      112.82%
Savings                                      (3,846)    (15.33)%             (80)    (19.23)%
Time                                         27,723       57.16%             764       52.70%
Short-term borrowings                         5,585         n/a              151          n/a 
                                        =====================================================
  Total                                    $ 52,806       52.75%          $1,310       61.62%
                                        =====================================================
Net interest income                                                       $  875       30.97%
Provision for loan and lease losses                                          (17)    (28.33)%
                                                                -----------------------------
Net interest income after provision for                                                      
 loan and lease losses                                                       892       32.26%
Investment security gains/losses                                            (109)    (98.20)%
Other operating income                                                       (10)     (3.11)%
                                                                -----------------------------
Income before operating expenses                                             773       24.18%
Salaries and employee benefits                                               181       14.73%
Net occupancy and equipment                                                  213       51.32%
Other operating expense                                                      (13)     (1.43)%
                                                                -----------------------------
Total operating expenses                                                     381       14.94%
Income before income taxes                                                   392       60.59%
Provision for income taxes                                                   112       62.92%
                                                                -----------------------------
Net income                                                                $  280       59.70%
                                                                ============================= 
</TABLE>

                                     -102-
<PAGE>
 
Effects of Inflation/Changing Prices on AI

      Management is aware of the impact of inflation on interest rates and the 
impact it can have on performance.  The ability of ENB to cope with inflation 
can only be determined by analysis and monitoring of its asset and liability 
position, particularly the mix of interest rate sensitive assets and liabilities
in order to reduce the effects of inflation on performance.  The asset and 
liability structure of a bank is significantly different from that of industrial
corporations in that virtually all assets and liabilities are monetary in
nature, meaning that they have been, or will be, converted to a fixed number of
dollars regardless of price changes. Monetary items would include cash, loans
and deposits. Nonmonetary items are those assets and liabilities that do not
gain or lose purchasing power solely as a result of price level changes.
Nonmonetary items for ENB consist primarily of premises and equipment.

      Inflation can have a more direct impact on certain categories of operating
expenses such as salaries and wages, employee benefits and supplies.  These 
expenses fluctuate more in line with changes in general price levels and are 
very closely monitored by management for both the effects on inflation and 
increases relating to such items as staffing levels, supply usage and occupancy 
costs.

Accounting Standards Issued But Not Effective on AI

      The Financial Accounting Standards Board issued Statement of Financial 
Accounting Standards No. 125, "Accounting for Transfers and Servicing of 
Financial Assets and Extinguishments of Liabilities" in June 1996.  This 
statement which is required to be adopted in 1997 provides accounting and 
reporting standards for transfers and servicing of financial assets and 
extinguishments of liabilities.  The adoption of this statement in 1997 is not 
expected to have a material effect on the financial statements.


      The following analysis by the management of AI summarizes the significant 
changes in the results of operations presented in the consolidated statements of
income for the years ended December 31, 1995, 1994 and 1993, and presents an 
analysis of the financial condition of AI and ENB at December 31, 1995.  The 
statistical and related information presented on the various tables as well as 
the financial statements and accompanying notes (See "Appendix A") should be 
read in conjunction with this analysis.

Liquidity and Capital Resources of AI

      Liquidity involves AI's and ENB's ability to meet both present and future
cash needs. The degree of liquidity in ENB's assets should be sufficient to meet
the cash flow requirements of customers requesting credit and depositors
withdrawing funds. A bank's liquidity stems from deposit growth, scheduled loan
payments, and the bank's ability to raise funds in financial markets such as the
Federal Funds Market, the Federal Reserve Discount Window and in the equity
markets. In November 1995 ENB became a stockholder in the Federal Home Loan Bank
of New York. This provides ENB with several additional methods of funding loans
and investments at attractive rates. In addition, liquidity derives from ENB's
cash position, short term investments, investment securities available for sale
and current earnings.

      ENB's liquid assets, consisting of cash, Federal Funds sold, investments
maturing within one year, interest and noninterest bearing balances due from
banks (including the Federal Reserve Bank of Philadelphia), decreased to
$12,065,000 in 1995 from $15,424,000 in 1994.  Liquid assets represented 7.65%
and 13.0% of total assets at December 31, 1995 and 1994, respectively.

      Management believes that liquidity is being maintained at adequate levels,
particularly in light of ENB's large amount of core deposits.  Additionally,
during 1995, ENB increased its portfolio of securities available for sale to
$50,087,000.  These securities serve as a potential additional source of
liquidity and include securities that management may employ as part of its
asset/liability management strategy and may be sold in response to changes in
interest rates or other factors.

      During 1989, the Federal Reserve Board, which regulates AI, and the 
comptroller which regulates ENB's activities, adopted issued new capital
guidelines. The adoption of these guidelines, in conjunction with the Basel
Capital Accord, places United States financial institutions on the same
guidelines as those of financial institutions throughout the rest of the world.

      The guidelines attempt to more closely measure capital adequacy by taking
into consideration the differences in risk associated with types of assets as
well as exposure to off-balance sheet commitments.  The guidelines were phased
in through December 31, 1992 and call for a minimum Tier I capital percentage of
4.0% of risk based assets and a total capital minimum standard of 8.0% of risk
based assets.  Tier I capital includes common stockholders' equity, non-
cumulative preferred stock and minority interests less goodwill.  Total capital
includes Tier I capital plus cumulative preferred stock, hybrid debt-capital
securities, qualified subordinated debt and the allowance for loan losses to
1.25% of risk-based assets.

                                     -103-
<PAGE>
 
      At December 31, 1995, ENB's Tier I capital ratio was 10.04% and its total
capital to risk-based assets ratio was 11.29%, well within the new capital
guidelines. The regulators also established guidelines of a minimum of 4.0% for
the leverage ratio which is the ratio of equity capital to total assets. At
December 31, 1995 ENB's leverage ratio was 6.37% and the Corporation's leverage
ratio was 7.36%. In addition, guidelines were established by the regulators to
define the requirements of being well-capitalized. To be considered well-
capitalized the regulators require total capital plus the admissible allowance
for loan losses divided by total risk adjusted assets to be in excess of 10%,
Tier I capital (stockholders' equity) divided by total adjusted risk based
assets of 6% and a leverage ratio of stockholders' equity divided by average
total assets in excess of 5%. Currently ENB and AI are considered well-
capitalized.

Sources of Funds of AI

      The effect of liabilities on liquidity is much more difficult to quantify.
Liquidity is enhanced by a stable core deposit base and the ability of ENB to
renew maturing deposits.  The ability to attract deposits and borrow funds
depends in large measure on continued interest rate competitiveness,
profitability, capitalization and overall financial condition of ENB.  As
indicated in Table 13, jumbo certificates of deposit are not a significant
source of funds to ENB as they represented only 5.85% of total deposits in 1995
compared with 9.65% in 1994.

Borrowings of AI

      AI had no borrowings at December 31, 1995 and 1994, respectively.  ENB
borrows from the Federal Home Loan Bank of New York, correspondent banks and the
Federal Reserve Bank of Philadelphia.  Certain information relating to short
term borrowings from these various sources is as follows:
<TABLE>
<CAPTION>
 
(Dollars in thousands)                           Year Ended December 31,
                                            1995           1994          1993
                                            ----           ----          ----
<S>                                         <C>            <C>           <C>
End of period outstanding                   $    0         $    0        $   0
 
Maximum outstanding at any month-end         5,172          2,720            0
                                                                     
Approximate average month-end amounts                                
 outstanding                                   500            433          575
                                                                     
Interest expense                                30             19           15
                                                                     
Approximate weighted average rate during                             
 period (calculated based on average                                 
 month-end amounts)                          6.00%          4.39%        2.61%  
                                                                                
Weighted average at period-end               0.00%          0.00%        0.00%  
</TABLE> 

Interest Rate Sensitivity

      The impact of changes in interest rates on net interest income depends on
the magnitude of the movement in rates, the relative volumes of ENB's assets and
liabilities that reprice within a given period of time and the relationships
among rates.  The interest sensitivity portion of asset/liability management
provides for managing the extent to which maturing rate sensitive assets and
maturing rate sensitive liabilities are matched.  If maturing rate- sensitive
assets exceed maturing rate-sensitive liabilities, the financial institution is
said to be asset sensitive or have a positive gap.  In this case, interest rate
changes will be reflected more rapidly in asset yields than in liability rates
and, in a period of rising interest rates, net interest income will increase.
Conversely, in a declining rate environment, net interest income would decrease.
If the financial institution is liability sensitive, it is considered to have a
negative gap.  In this case, the above described interest rate movement would
have the opposite impact.

                                     -104-
<PAGE>
 
      Table 4 presents ENB's interest rate sensitivity position at December 31,
1995.  ENB has a negative gap in the immediately adjustable, one to 90 days, 91
to 180 days and 181 to 365 days categories and positive gaps in the remaining
time periods.  The cumulative gap for the one to five year period is a negative
$27,261,000 at December 31, 1995, compared with a negative cumulative gap of
$2,076,000 at December 31, 1994.  Management regularly monitors the maturity
structure of ENB's assets and liabilities in order to measure its level of
interest rate risk and plan for future volatility.

      Management will continue to emphasize the maintenance of adequate
liquidity levels utilizing a balanced relationship between earning assets and
interest paying liabilities reflecting maturity and rate sensitivity. ENB will
offer, from time to time, competitive deposit instruments to aid in the matching
of rates and terms with asset maturities and rates.

Financial Condition of AI

      Management believes that the financial condition of AI has improved over
the past year. ENB continues to be well capitalized. Loan demand has continued
strong but very rate competitive. The local economy continues to improve at a
modest pace. Deposit rates increased substantially in 1995 which put pressure on
net interest margin. Interest margins have improved on an absolute basis as a
result of asset and deposit growth from the branch expansion into Cherry Hill
and competitive rates. Rates paid have been higher recently in order to attract
deposits which has resulted and will continue to result in reducing the interest
spread.

Risk Assets of AI

      Table 7 presents an analysis of the loan portfolio for 1995 and 1994.  At
December 31, 1995, about 48% of the portfolio was secured by real estate
(primarily first mortgage residential and construction loans); at December 31,
1994, the percentage was 49%.  Commercial loans represented 28% of the portfolio
in 1995 and 25% in 1994.  The balance of the portfolio was in consumer loans, of
which $4,538,000 represented home equity lines of credit in 1995 versus about
$5,305,000 in 1994.  In addition, consumer loans increased approximately
$4,351,000 related to automobile loans, fixed rate equity/second mortgage loans,
and municipal vehicle lease loans which management emphasized during 1994 and
1995 in order to diversify its portfolio and take advantage of generally better
yields for these credits.

      ENB has continued to decrease the percentage of non-performing assets
since 1991 as shown in Table 9; although at December 31, 1995, non-performing
assets represented 1.08% of total assets, an increase of 0.03% from the year
earlier level of 1.05%. Total non-performing assets were 1.74% of total loans at
December 31, 1995 versus 1.73% at December 31, 1994.

      Management believes that it is operating in compliance with sound loan
approval policies and considers the quality of its loan portfolio to be
satisfactory and the level of non-performing loans to be within the normal range
for a bank of its size.

Investment Activities of AI

      ENB has been expanding its branch system and has leveraged its capital and
increased its investments and loans to provide additional income in order to
offset start-up costs of new branches and increased deposit rates. Tables 5 and
6 indicate the composition of the investment portfolio as of December 31, 1995
and 1994.

Rate/Volume Analysis of AI

      Table 3 details the changes in net interest income from December 31, 1993
to December 31, 1994, and from December 31, 1994 to December 31, 1995.

                                     -105-
<PAGE>
 
Results of Operations for the Three Years Ended December 31, 1995

Interest Income of AI

    AI derives the majority of its revenues from ENB, its banking subsidiary,
and from ENB's subsidiary, AT Corp, a Delaware corporation which maintains a
large portion of ENB's investment portfolio.  ENB concentrates on traditional
banking functions of deposit gathering and lending to businesses and individuals
within the community.  In addition, it provides various fee generating services
such as mortgage origination and construction lending as well as traditional
service charges and fees for retail services including deposit accounts and safe
deposit rentals.

    The loan portfolio increased from $71,460,000 at December 31, 1994, by
$26,136,000 to $97,596,000 at December 31, 1995.  As shown in Table 7 the
increases in 1995 were $9,528,000 in commercial loans, $3,254,000 in real estate
construction and $4,351,000 in consumer loans.  In addition increases of
$7,536,000 in real estate mortgage and $1,467,000 in loans held for sale were
experienced after decreases in 1994.

    Interest and fees on loans increased $1,886,000 (30%) to $8,094,000 in 1995
from $6,208,000 in 1994, which had increased $362,000 (6%) from $5,846,000 in
1993.  As shown in Table 3, "Rate-Volume Analysis," the increase in 1995 was due
to increases in volume in lending and increases in interest rates.  Table 1
shows the composition of earning assets and indicates that the average yield on
loans increased to 9.67% in 1995 from 9.22% in 1994, an increase of 45 basis
points, which reflects the generally higher interest rate environment in which
ENB operated during the majority of 1995 until the Federal Reserve Board lowered
rates in the third and fourth quarters.  Interest income of $69,000 was not
recognized in 1995 and $102,000 was not recognized in 1994 due to the nonaccrual
status of certain loans.

    Interest on Federal Funds sold increased $51,000 (44%) to $167,000 in 1995
from $116,000 in 1994 and decreased $17,000 (13%) in 1994 from $133,000 in 1993.
Table 3 shows that the increase in 1995 was due to the combined effect of
increases in income of $18,000 due to volume and an increase in income of
$33,000 due to an increase in interest rates.  Table 1 shows that the average
yield on these funds increased by 1.22% from 4.66% in 1994 to 5.88% in 1995.

    Interest on investment securities-taxable increased $613,000 (40%) to
$2,163,000 in 1995 from $1,550,000 in 1994 and increased $299,000 (24%) in 1994
from $1,251,000 in 1993.  As indicated in Table 3, the increase in income was
due to an increase in volume of $370,000 and an increase in yield or rates of
$243,000.  The average yield on taxable investments increased by 0.82% from
5.69% in 1994 to 6.51% in 1995, as shown on Table 1.  An analysis of the
portfolio is shown in Table 5, "Analysis of Investment Securities," and the
maturity distribution of AI's investments is shown in Table 6, "Maturity
Distribution of Investment Portfolio at December 31, 1995."  AI's policy is to
concentrate investment maturities in the one to ten year range.  As shown in
Table 6, 75% of the portfolio matures within ten years, within which 13% of the
portfolio matures during one year and 35% matures in the one to five year
category.  Many of the securities in the five to ten year range have average
life expectancy of less than five years due to their cash flow characteristics.
Management continues to invest in securities which are guaranteed by the U.S.
Government or its agencies or in investment grade securities.

    Interest on tax-exempt securities increased to $307,000 in 1995 from $88,000
in 1994 and average balances increased from $2,334,000 to $6,306,000.  In
addition, the yield on these investments improved 1.1% from 3.77% to 4.87%.  The
majority of these securities are issued by municipalities in New Jersey.

                                     -106-
<PAGE>
 
Interest Expense of AI

    Interest expense on deposits increased $2,067,000 (75%) to $4,814,000 in
1995 from $2,747,000 in 1994 and increased $310,000 (13%) in 1994 from
$2,437,000 in 1993.  The increase in 1995 was due to the combined effect of
increases in volume of $1,356,000 and increases in interest rates of $711,000,
as indicated in Table 3.  The average rate paid on deposits and borrowed funds
increased 1.09% from 3.41% in 1994 to 4.50% in 1995, as shown in Table 1 which
details each deposit category.  This increase reflects the generally higher
interest rate environment in which ENB operated during the majority of 1995
until rates started to ease in the fall.

    ENB experienced an increase in average interest bearing liabilities of
$26,443,000 to $107,669,000 in 1995 from $81,226,000 in 1994.

    As a result of the changing deposit mix and higher interest rates, interest
income before the provision for loan losses increased $706,000 (14%) to
$5,909,000 in 1995 from $5,203,000 in 1994 and increased $414,000 (9%) in 1994
from $4,789,000 in 1993.  The increase from volume was partially reduced by the
increase in deposit rates as shown in Table 3.  The net average interest margin
dropped 55 basis points from 5.22% in 1994 to 4.67% in 1995 as shown in Table 1.

Provision for Loan Losses of AI

    The provision for possible loan losses decreased $45,000 to $115,000 in 1995
from $160,000 in 1994 and increased $85,000 in 1994 from $75,000 in 1993.  The
lower provision in 1995 was a result of higher recoveries.  Loans charged off
during 1995 were $144,000 compared with $308,000 in 1994, a decrease of
$164,000.  In addition, ENB received recoveries on loans of $160,000 in 1995 as
compared to $65,000 in 1994.

Allowance for Loan and Lease Losses of AI

    The balance in the allowance for loan losses increased to $1,283,000 in
1995, representing 1.31% of total loans held for investment, from $1,152,000 in
1994, which represented 1.61% of total loans at December 31, 1994.  Management
believes, based on its review of the current quality of the loan portfolio and
its historical experience, that the allowance for losses is adequate to cover
future loan losses.  Adequacy of the allowance for losses is reviewed quarterly.

Noninterest Income of AI

    Noninterest operating income decreased $19,000 (2%) to $809,000 in 1995 from
$828,000 in 1994 and decreased $82,000 (9%) in 1994 from $910,000 in 1993.  The
decrease in 1995 was due largely to a decrease in service charges of $150,000,
gains on the sale of mortgage loans of $85,000 and a decrease in gains on the
sale of other real estate owned of $30,000.  These decreases were partially
offset by an increase in gains on the sale of investment securities available
for sale of $81,000 and an increase in other income of $165,000.  The increase
in other income included proceeds from an insurance settlement arising from a
loss on a property held as collateral for a letter of credit and funds received
in settlement of guarantees on loans that recovered costs incurred over and
above the amounts charged off in previous years.

Noninterest Expense of AI

    Noninterest operating expense increased $563,000 (12%) to $5,189,000 in 1995
from $4,626,000 in 1994 and increased $354,000 (8%) in 1994 from $4,272,000 in
1993.  The increase in 1995 was due to increases in salaries and benefits of
$365,000 (16%), occupancy costs of $68,000 (14%), furniture and equipment costs
of $58,000 (18%) and all other expenses of $215,000 (21%).  These increases
reflect the costs of opening the Cherry Hill office and increased staff in loan
and support areas to handle the increased business volume, as ENB increased
$39,377,000 or 33% in overall size.  Partially offsetting the increased costs
were decreases in professional fees of 

                                     -107-
<PAGE>
 
$56,000 (15%) and the FDIC assessment of $87,000 (42%). During 1995, ENB
recovered $66,000 and in 1994, $16,000 of legal fees and other expenses related
to collection efforts of loans charged-off in years prior to 1993. These
recoveries are reflected as reductions of professional fees and other
miscellaneous expenses. Professional fees were reduced as litigation for the
collection of loans has been reduced. The FDIC assessment was reduced by rebate
and reduction of the assessment as the Bank Insurance Fund was restored to
regulatory levels.

Income Tax Provision of AI

    Income before taxes increased $169,000 to $1,414,000 in 1995 compared with
1994 income of $1,245,000, and decreased $107,000 in 1994 from $1,352,000 in
1993.

    The Financial Accounting Standards Board issued Statement No. 109,
"Accounting for Income Taxes," in December 1991, which AI adopted in 1993.  The
Statement required either retroactive application or cumulative catch-up to
reflect the use of the liability method of accounting for income taxes
prescribed by SFAS No. 109 versus the deferral method under APB Opinion No. 11.
AI adopted the statement during the first quarter of 1993 and chose not to
restate prior periods.  AI determined that the cumulative effect of this change
in accounting principle through January 1, 1993 was an increase in the deferred
income tax asset of approximately $100,000.  This resulted in an increase in
earnings of $100,000 as of the beginning of the year ended December 31, 1993.

Effects of Inflation/Changing Prices

    Management is aware of the impact of inflation on interest rates and the
impact it can have on performance.  The ability of ENB to cope with inflation
can only be determined by analysis and monitoring of its asset and liability
position, particularly the mix of interest rate sensitive assets and liabilities
in order to reduce the effects of inflation on performance.  The asset and
liability structure of a bank is significantly different from that of industrial
corporations in that virtually all assets and liabilities are monetary in
nature, meaning that they have been, or will be, converted to a fixed number of
dollars regardless of price changes.  Monetary items would include cash, loans
and deposits.  Nonmonetary items are those assets and liabilities that do not
gain or lose purchasing power solely as a result of price level changes.
Nonmonetary items for ENB consist primarily of premises and equipment.

    Inflation can have a more direct impact on certain categories of operating
expenses such as salaries and wages, employee benefits and supplies.  These
expenses fluctuate more in line with changes in general price levels and are
very closely monitored by management for both the effects on inflation and
increases relating to such items as staffing levels, supply usage and occupancy
costs.

Accounting Standards Issued But Not Effective

    The Financial Accounting Standards Board issued Statements of Financial
Accounting Standards No. 122, "Accounting for Mortgage Servicing Rights", in May
1995 and No. 123, "Accounting for Stock-Based Compensation", in October 1995.  
Statement No. 122, which is required to be adopted in 1996, mandates that 
mortgage banking enterprises recognize as separate assets rights to service 
mortgage loans for others.  The adoption of this statement in 1996 will not have
an effect on the financial statements since ENB does not sell loans and retain 
servicing rights.

    Statement No. 123 is also required to be adopted in 1996 and requires that 
financial statements include certain disclosures about stock-based employee 
compensation arrangements.  The adoption of this statement in 1996 will not have
an effect on the financial statements since ENB has not used stock-based 
compensation as a compensation vehicle.  In the event that ENB uses stock-based 
compensation, the pro forma effect will be disclosed in the footnotes to the 
financial statements in accordance with the statement.


                                     -108-
<PAGE>
 
Atcorp, Inc. and Subsidiaries

<TABLE>
<CAPTION>

SUMMARY OF AVERAGE BALANCES,                                                                               TABLE 1
INCOME/EXPENSE AND AVERAGE  RATES
(In thousands except percentages)

                                      Year Ended                      Year Ended                     Year Ended
                                   December 31, 1995                 December 31, 1994            December 31, 1993
                           ----------------------------------------------------------------------------------------------
                                                    Average                         Average                      Average
                                  Average  Income/  Yield/       Average   Income/  Yield/    Average   Income/  Yield/
                                  Balance  Expense   Rate        Balance   Expense   Rate     Balance   Expense   Rate
                              ----------------------------------------------------------------------------------------------
<S>                             <C>       <C>        <C>       <C>         <C>      <C>       <C>       <C>      <C>
INTEREST EARNING ASSETS    
Interest-bearing deposits                                                                                                
 in other banks                     $550      $22     4.00%         $206       $7     3.40%      $338       $7     2.07% 
Investments                                                   
   Taxable (1) (2)                33,224    2,163     6.51%       27,256    1,550     5.69%    21,590    1,251     5.79%
   Nontaxable                      6,306      307     4.87%        2,334       88     3.77%       151        4     2.65%
Federal funds                      2,842      167     5.88%        2,489      116     4.66%     4,508      133     2.95%
Loans, net (3)                    83,665    8,094     9.67%       67,315    6,208     9.22%    60,259    5,846     9.70%
                              -----------------------------------------------------------------------------------------
   Total interest earning                                                                                                
    assets                      $126,587  $10,753     8.49%     $ 99,600   $7,969     8.00%   $86,846   $7,241     8.34% 
NONINTEREST EARNING                8,361                           6,908                        7,548
                              ----------                      ----------                     ---------
   Total Assets                 $134,948                        $106,508                      $ 94,394
INTEREST-BEARING                                              
 LIABILITIES                                                  
NOW, Super NOW and MMA            31,088    1,188     3.82%       20,223      511     2.53%    18,645      431     2.31%
Savings accounts                  23,490      769     3.27%       34,612    1,132     3.27%    27,776      925     3.33%
Time deposits                     52,591    2,857     5.43%       25,958    1,104     4.25%    24,046    1,081     4.50%
Federal funds purchased                                                                                                  
 and borrowed funds                  500       30     6.00%          433       19     4.39%       575       15     2.61% 
                              -----------------------------------------------------------------------------------------
   Total Interest-Bearing                                                                                                
    Liabilities                 $107,669  $ 4,844     4.50%     $ 81,226   $2,766     3.41%   $71,042   $2,452     3.45% 
NONINTEREST-BEARING               18,227                          17,120                       15,895
SHAREHOLDERS' EQUITY               9,052                           8,162                        7,457
                              ----------                      ----------                     --------
   Total Liabilities and                                      
    Shareholders' Equity        $134,948                        $106,508                      $94,394
                              ===========                     ===========                    =========
NET INTEREST INCOME/NET    
 INTEREST MARGIN                          $ 5,909     4.67%                $5,203     5.22%             $4,789     5.51%
                                        ==========                       =========                    =========
</TABLE>
(1)  The indicated interest and average yields are not presented on a tax-
     equivalent basis.
(2)  Investments include those held for sale.
(3)  Nonaccruing loans have been included in the calculation of average
     balances.

                                     -109-
<PAGE>
 
Atcorp, Inc. and Subsidiaries

<TABLE> 
<CAPTION> 
 
NET INTEREST INCOME                                                      TABLE 2
(In thousands except percentages)
                                         %                  % 
                               1995    Change    1994    Change    1993
                          ----------------------------------------------
<S>                       <C>          <C>      <C>      <C>      <C> 
INTEREST INCOME              $10,753   34.94%   $7,969   10.05%   $7,241
INTEREST EXPENSE               4,844   75.13%    2,766   12.81%    2,452
                          ----------------------------------------------
NET INTEREST INCOME          $ 5,909   13.57%   $5,203    8.64%   $4,789
                          ==============================================
</TABLE> 
 
<TABLE> 
<CAPTION>  
 
RATE-VOLUME ANALYSIS                                                     TABLE 3
(In thousands except percentages)

                                     1995 compared to 1994                1994 compared to 1993
                                   Increase (decrease) due to:          Increase (decrease) due to:
                                    VOLUME    RATE       NET             VOLUME    RATE       NET
                                     (1)       (1)                        (1)       (1)
                                  ----------------------------         ---------------------------
<S>                                <C>      <C>         <C>             <C>       <C>         <C> 
Interest bearing deposits                                              
     in other banks                  $ 14       $ 1        $15             $ 2      $( 2)       $0
  Investments-                                                         
   Taxable (2)                        370       243        613             326       (27)      299
   Nontaxable                         187        32        219              81         3        84
  Federal funds sold                   18        33         51             (75)       58       (17)
  Loans, net                        1,570       316      1,886             668      (306)      362
                                  ----------------------------         ---------------------------
     Total Interest Income          2,159       625      2,784           1,002      (274)      728
                                                                       
INTEREST EXPENSE                                                       
  NOW, Super NOW and MMA              347       330        677              38        42        80
  Savings accounts                   (363)        0       (363)            224       (17)      207
  Time deposits                     1,372       381      1,753              84       (61)       23
  Federal funds purchased and                                          
           borrowed funds               3         8         11              (4)        8         4
                                                                       
                                  ----------------------------         --------------------------- 
     Total Interest Expense         1,359       719      2,078             342       (28)      314

                                  ----------------------------         ---------------------------
NET INTEREST INCOME                  $800      $(94)     $ 706            $660    $( 246)    $ 414
                                  ============================         ===========================
</TABLE> 
 
(1) Changes in interest income/expense not specifically attributable to rate or
    volume have been allocated in proportion to the amounts attributable to rate
    and volume.
(2) The indicated interest income changes are not presented on a tax equivalent
    basis.

                                     -110-
<PAGE>
 
Atcorp, Inc. and Subsidiaries

<TABLE>
<CAPTION>
INTEREST RATE SENSITIVITY                                                                       TABLE 4
(In thousands except percentages)

                                                                             REPRICING PERIOD 
                                                  BALANCE                                                        FIXED
                                          Balance at   Immediately   1 TO 90   91 TO 180   181 TO 365   1 TO 5   BEYOND
                                           12/31/95     Adjustable     DAYS       DAYS        DAYS       YEARS   5 YEARS
                                          --------------------------------------------------------------------------------
<S>                                       <C>           <C>          <C>        <C>          <C>         <C>      <C> 
LOANS
Commercial, Industrial, and Agricultural    $27,759         $110      $ 2,822   $ 1,907      $3,910      $ 8,010  $ 11,000
Real Estate                                  45,912        1,725        8,023     5,943       3,557       21,271     5,393
Installment Loans to Individuals             22,458            0        4,585        70         235       11,663     5,905
                                          --------------------------------------------------------------------------------
        Total Loans (3)                      96,129        1,835       15,430     7,920       7,702       40,944    22,298

INVESTMENT SECURITIES (1)                    48,891            0          300       500       5,501       17,190    25,400
FEDERAL FUNDS SOLD                              775          775            0         0           0            0         0
INTEREST BEARING DEPOSITS
 IN OTHER BANKS                                 124          124            0         0           0            0         0

                                          --------------------------------------------------------------------------------
            Total                          $145,919       $2,734      $15,730    $8,420     $13,203      $58,134   $47,689
                                          ================================================================================

SAVINGS/TIME DEPOSITS (2)                  $125,482      $ 8,116      $70,356    $8,650     $32,997      $ 5,363        $0

                                          --------------------------------------------------------------------------------
    Total Interest-bearing Liabilities     $125,482      $ 8,116      $70,356    $8,650     $32,997      $ 5,363        $0
                                          ================================================================================

INTEREST RATE SENSITIVITY                                $(5,382)    $(54,626)    $(230)   $(19,794)     $52,771   $47,698

CUMULATIVE GAP                                           $(5,382)    $(60,008) $(60,238)   $(80,032)    $(27,261)  $20,437
</TABLE> 

(1) Investment securities include those held for sale and exclude Federal 
    Reserve Bank stock and Federal Home Loan Bank stock.
(2) Money market deposits are immediately adjustable. NOW and Savings accounts 
    are included in the 1 to 90 days category as these
(3) Excludes loans held for sale.

                                     -111-
<PAGE>
 
Atcorp, Inc. and Subsidiaries

<TABLE>
<CAPTION>
 
ANALYSIS OF INVESTMENT SECURITIES                                    TABLE 5
(In thousands except percentages)
 
                                   Book Value as of December 31,
                                  1995         1994         1993
                               ----------   ----------   ---------- 
<S>                            <C>          <C>          <C>
U.S. TREASURY SECURITIES (1)     $10,343      $16,077      $21,720
                                                       
U.S. GOVERNMENT AGENCIES          22,447        5,500          ---
                                                       
DEBT SECURITIES ISSUED BY                              
  FOREIGN GOVERNMENTS                250          250          250
                                                       
CORPORATE BONDS                    4,835        5,702        2,938
                                                       
MUNICIPAL SECURITIES               7,009        4,331          907
                                                       
CMO'S                              3,992        2,509        2,010
                                                       
FEDERAL RESERVE BANK STOCK           224          198          155
                                                       
OTHER SECURITIES                     416           15           15
                               ---------    ---------    --------- 
Total                            $49,516      $34,582      $27,995
                               =========    =========    =========
</TABLE>

(1) Investments include those held for sale.

                                     -112-
<PAGE>
 
Atcorp, Inc. and Subsidiaries

<TABLE>
<CAPTION>
 
MATURITY DISTRIBUTION OF INVESTMENT                                    TABLE 6
PORTFOLIO AT DECEMBER 31, 1995
(In thousands except percentages)
                                                  After           After
                                                One year        Five years
                                  Within         Within          Within          After       
                                 One year       Five years      10 years       10 years       Total
                                                                                     
                               -----------------------------------------------------------------------
<S>                            <C>              <C>             <C>            <C>           <C> 
U.S. TREASURY SECURITIES (1)                                                     
Book Value                       $5,012          $4,325          $1,006              -       $10,343
Weighted average yield            5.77%           6.04%           7.17%              -         6.02%
                                                                                    
U.S. GOVERNMENT AGENCIES                                                            
Book Value                            -          $7,429          $6,964         $8,054       $22,447
Weighted average yield                -           7.18%           7.69%          7.81%         7.57%
                                                                                    
DEBT SECURITIES ISSUED BY                                                           
  FOREIGN GOV'TS                                                                    
Book Value                         $250               -               -              -          $250
Weighted average yield            6.75%               -               -              -         6.75%
                                                                                    
CORPORATE SECURITIES                                                                
Book Value                            -          $2,078          $1,719         $1,038        $4,835
Weighted average yield                -           5.84%           7.53%          6.03%         6.48%
                                                                                    
MUNICIPAL SECURITIES                                                                
Book Value                       $1,039          $3,359          $2,091           $520        $7,009
Weighted average yield            4.20%           4.76%           4.98%          5.39%         4.79%
                                                                                    
CMO'S                                                                               
Book Value                            -               -          $1,463         $2,529        $3,992
Weighted average yield                -               -           5.77%          7.19%         6.67%
                                                                                    
OTHER SECURITIES (2)                                                                
Book Value                            -               -               -            $15           $15
Weighted average yield                -               -               -          0.00%         0.00%
                               -----------------------------------------------------------------------
Total Book Value                 $6,301         $17,191         $13,243        $12,156       $48,891
                               =======================================================================
                                                                                 
Weighted average yield            5.55%           6.26%           6.99%          7.43%         6.67%
</TABLE> 
 
(1) Investments include those held for sale.
(2) Does not include Federal Reserve Bank stock and Federal Home Loan Bank
    stock.

                                     -113-
<PAGE>
 
Atcorp, Inc. and Subsidiaries

<TABLE>
<CAPTION>
ANALYSIS OF LOAN PORTFOLIO                                    TABLE 7
(In thousands except percentages)

                                                                  December 31,
                                                1995       1994       1993       1992       1991
                                            --------------------------------------------------------
<S>                                         <C>           <C>        <C>        <C>        <C> 
COMMERCIAL, FINANCIAL, AND                  
   AGRICULTURAL                                $27,759    $18,231    $14,528    $13,172    $16,836
REAL ESTATE-CONSTRUCTION                         9,628      6,374      4,480      2,816      2,346
REAL ESTATE-MORTGAGE                            36,284     28,748     31,998     33,640     37,237
INSTALLMENT LOANS TO INDIVIDUALS                22,458     18,107     14,085      8,887     10,016
                                            --------------------------------------------------------
TOTAL LOANS HELD FOR INVESTMENT                 96,129     71,460     65,091         --         --
LOANS HELD FOR SALE                              1,467          0      2,582         --         --
                                            --------------------------------------------------------
                 Total Loans                    97,596     71,460     67,673     58,515     66,435
              Reserve for Loan Loss              1,283      1,152      1,235      1,058      1,037
                                            --------------------------------------------------------
                 Net Loans                     $96,313    $70,308    $66,438    $57,457    $65,398
                                            ========================================================
</TABLE> 
 
 
MATURITIES AND INTEREST RATE TERMS OF LOANS                              TABLE 8
(In thousands except percentages)

Stated maturities (or earlier call dates) of loans as of December 31, 1995 are
summarized in the table below.

<TABLE> 
<CAPTION>  
                                                               After
                                                              one year
                                    Within                   but within             After
                                   one year                  five years           five years            Total
                                 -----------               ------------         ------------         ----------
<S>                               <C>                       <C>                  <C>                  <C> 
LOANS:
Real estate-construction             $ 7,168                    $ 2,460                   $0            $ 9,628
Commercial, financial, and                                                                               27,759
 agricultural                          8,749                      8,010               11,000
                                 -----------               ------------         ------------         ----------
                 Total               $15,917                    $10,470              $11,000            $37,387
                                 ===========               ============         ============         ==========
</TABLE> 
 
The following table shows for the above loans the amounts which have
predetermined interest rates and the amounts which have variable interest rates
at December 31, 1995:

<TABLE> 
<CAPTION>  
                                                               After
                                                              one year
                                    Within                   but within             After
                                   one year                  five years           five years            Total
                                 -----------               ------------         ------------         ----------
<S>                               <C>                       <C>                  <C>                  <C> 
Loans with predetermined rates       $ 9,350                    $ 4,222              $10,809            $24,381
Loans with variable rates              6,567                      6,248                  191             13,006
                                 -----------               ------------         ------------         ----------
                 Total               $15,917                    $10,470              $11,000            $37,387
                                 ===========               ============         ============         ==========
</TABLE> 
 
The above classification of loans is based on the period in which the loans
mature (or earlier call dates) and does not necessarily correspond to the
repricing period.

                                     -114-
<PAGE>
 
Atcorp, Inc. and Subsidiaries

<TABLE>
<CAPTION>
 
NON-PERFORMING ASSETS                      TABLE 9
(In thousands except percentages)

                             December 31,        December 31,        December 31,        December 31,        December 31,
                                 1995                1994                1993                1992                1991
                           -----------------   -----------------   -----------------   -----------------   -----------------
<S>                        <C>                 <C>                 <C>                 <C>                 <C>
NONACCRUAL LOANS: (1) (2)                    
Real estate                           $  531              $  193              $   98              $  150              $  322
Commercial and industrial                559                 547                 764                 567                 650
Installment loans to                       
 individuals                               0                 249                   0                 113                   5   

                           -----------------   -----------------   -----------------   -----------------   -----------------
        Total                          1,090                 989                 862                 830                 977
                           =================   =================   =================   =================   =================
OVERDUE LOANS:                               
Loans past due 90 days                   148                 210                 312                 407                 767
renegotiate loans                          0                   0                   0                   0                   0

                           -----------------   -----------------   -----------------   -----------------   -----------------
Total non-performing loans             1,238               1,199               1,174               1,237               1,744
                                             
OTHER REAL ESTATE (3)                    464                  39                 892                 887                 757

                           -----------------   -----------------   -----------------   -----------------   -----------------
Total non-performing assets           $1,702              $1,238              $2,066              $2,124              $2,501
                           =================   =================   =================   =================   =================
                                             
TOTAL NON-PERFORMING ASSETS AS A             
PERCENTAGE OF TOTAL                          
   ASSETS (4)                          1.08%               1.05%               1.96%               2.34%               2.75%
                                             
TOTAL NON-PERFORMING ASSETS AS A             
   PERCENTAGE OF LOANS                 1.74%               1.73%               3.17%               3.63%               3.76%
</TABLE> 
 
(1)  Unsecured loans are placed in nonaccruing status when 90 days past due.
Interest continues to accrue on delinquent secured loans until the total
principal and interest due is equal to management's estimate of the value of the
collateral held.
 
(2)  Income of approximately $69,000, $102,000, $42,000, $68,000 and $52,000
was not recognized as interest income due to the nonaccrual status of loans
during 1995, 1994, 1993, 1992 and 1991, respectively.
 
(3)  Other Real Estate balances are shown net of the Allowance for ORE of
$13,000 at 12/31/95, $12,000 at 12/31/94, $137,000 at 12/31/93, $6,000 at
12/31/92, and $31,000 at 12/31/91.
 
(4)  Not included in the non-performing totals are loans for which the Bank has
reached agreements with various borrowers that provide for a modification to the
original contract maturity due to a change in the borrower's financial
condition. At December 31, 1995, 1994, 1993, 1992 and 1991, the Bank maintained
$2,573,000, $3,337,000, $2,184,000, $1,167,000, and $915,000, respectively of
such loans, considered by Management to be potential problem loans.

                                     -115-
<PAGE>
 
         Atcorp, Inc. and Subsidiaries

     ANALYSIS OF THE ALLOWANCE FOR LOAN LOSSES                          TABLE 10
     (In thousands except ratios)

<TABLE>
<CAPTION>
                                           December 31,      December 31,      December 31,      December 31,      December 31,
                                               1995              1994              1993              1992              1991
                                         ----------------  ----------------  ----------------  ----------------  ----------------
<S>                                      <C>               <C>               <C>               <C>               <C>
BALANCE AT BEGINNING OF YEAR                    $ 1,152            $1,235            $1,058           $ 1,037           $   650
 
CHARGEOFFS-
Commercial, financial and agricultural               46               170                 1               213               267
Real Estate                                          28                97                10                 0                10
Installment loans to individuals                     70                41                49                55                86
                                         ----------------  ----------------  ----------------  ----------------  ----------------
                      Total Chargeoffs              144               308                60               268               363
 
RECOVERIES-
Commercial, financial, and agricultural              29                35               144                37                15
Real Estate                                         120                15                16                --                --
Installment loans to individuals                     11                15                 2                36                75
                                         ----------------  ----------------  ----------------  ----------------  ----------------
                      Total Recoveries              160                65               162                73                90
                      Net Chargeoffs               (16)               243             (102)               195               273
 
PROVISIONS FOR POSSIBLE LOAN LOSSES                 115               160                75               216               660
                                         ----------------  ----------------  ----------------  ----------------  ----------------
BALANCE AT END OF YEAR                          $ 1,283            $1,152            $1,235           $ 1,058           $ 1,037
                                         ================  ================  ================  ================  ================
RATIO OF NET CHARGEOFFS TO NET AVERAGE
LOANS OUTSTANDING DURING PERIOD                 (0.02)%             0.36%           (0.17)%             0.32%             0.39%
RATIO OF RESERVE BALANCE TO TOTAL LOANS           1.31%             1.61%             1.82%             1.81%             1.55%
</TABLE>

     The allowance for loan losses is established through charges to earnings in
  the form of a provision for loan losses.  The amount charged to earnings is
  based on several factors which include, but are not limited to, the following:

     -A continuing review of past-due, nonaccrual, and renegotiated loans, and
      overall portfolio quality;

     -Regular examinations of the loan portfolio by bank regulatory agencies and
      review by independent public accountants in connection with the audit of
      the financial statements taken as a whole;

     -Analytical review of charge-off experience by specific category of loans
      and the total loan portfolio;

     -Management's judgment with respect to economic conditions and the impact
      of such conditions on the existing portfolio.

     The adequacy of the allowance for loan losses is determined in accordance
  with the foregoing factors on a quarterly basis. In the opinion of management,
  the balance in the allowance for loan losses at December 31, 1995 is adequate
  to cover future losses.

                                     -116-
<PAGE>
 
Atcorp, Inc. and Subsidiaries

ALLOCATION OF THE ALLOWANCE FOR POSSIBLE LOAN LOSSES                   TABLE 11
(In thousands except percentages)

     The following table shows the allocation of the allowance for loan losses
by major loan category and the percentage of the loans in each category to total
loans at year end:

<TABLE>
<CAPTION>
                                    December 31, 1995  December 31, 1994  December 31, 1993  December 31, 1992  December 31, 1991
                                    Amount      %      Amount      %      Amount      %      Amount      %      Amount      %
                                  -------------------------------------------------------------------------------------------------
<S>                               <C>        <C>      <C>       <C>       <C>      <C>       <C>       <C>      <C>        <C>
Commercial, Financial, and
  Agricultural                       $480     28.87%    $321     25.51%     $236    22.32%     $306     22.51%     $374     25.34%
Real Estate-Construction                0     10.02%      76      8.92%       38     6.88%       21      4.81%       25      3.53%
Real Estate-Mortgage                  591     37.75%     496     40.23%      449    49.16%      484     57.49%      388     56.05%
Installment Loans to  
  Individuals                         135     23.36%     252     25.34%      249    21.64%      247     15.19%      250     15.08%
Unallocated                            77        --        7        --       263       --        --        --        --        --
                                  ------------------------------------------------------------------------------------------------
          Total                    $1,283    100.00%  $1,152    100.00%   $1,235   100.00%   $1,058    100.00%   $1,037    100.00%
                                  ================================================================================================
</TABLE> 


DEPOSITS                                                              TABLE 12
(In thousands except rates)

<TABLE>
<CAPTION>
                                       Year Ended                         Year Ended                          Year Ended
                                    December 31, 1995                  December 31, 1994                   December 31, 1993
                           ---------------------------------------------------------------------------------------------------------

                              Average                 Average    Average                 Average     Average                Average
                              Balance     Expense      Rate      Balance     Expense      Rate       Balance     Expense      Rate
                           ---------------------------------------------------------------------------------------------------------
<S>                        <C>            <C>         <C>        <C>         <C>         <C>         <C>         <C>        <C>
NONINTEREST-BEARING
DEMAND DEPOSITS              $17,142          --          --      $16,313         --        --        $14,223        --        --
                                                                                                     
INTEREST-BEARING                                                                                     
DEMAND DEPOSITS               31,088       1,188        3.82%      20,223        511      2.53%        18,645       431      2.31%
                                                                                                     
SAVINGS DEPOSITS              23,490         769        3.27%      34,612      1,132      3.27%        27,776       925      3.33%
TIME DEPOSITS                 52,591       2,857        5.43%      25,958      1,104      4.25%        24,046     1,081      4.50%
                           ---------------------------------------------------------------------------------------------------------
 
      Total                 $124,311      $4,814        3.87%     $97,106     $2,747      2.83%       $84,690    $2,437      2.88%
                           =========================================================================================================

</TABLE>

                                     -117-
<PAGE>
 
Atcorp, Inc. and Subsidiaries
 
       MATURITIES OF CERTIFICATES OF DEPOSIT        TABLE 13
       OF $100,000 OR MORE
       (In thousands)

<TABLE> 
<CAPTION> 

                                                December 31, 1995 
                                              ---------------------
       <S>                                    <C> 
       Three months or less                                 $1,835
                                                                  
       Over three months through six months                  2,957
                                                                  
       Over six months through twelve months                 3,462
                                                                  
       Over twelve months                                      241
                                                         ---------
                    Total                                   $8,495
                                                         ========= 
</TABLE> 

 
       RETURN ON EQUITY AND ASSETS                  TABLE 14
 
<TABLE> 
<CAPTION> 
                                                      December 31,         
                                          ----------------------------------
                                              1995       1994       1993   
                                          ----------------------------------
       <S>                                <C>            <C>        <C>    
       RETURN ON AVERAGE ASSETS               0.78%      0.80%      1.06%  
                                                                           
       RETURN ON AVERAGE EQUITY              11.64%     10.50%     13.45%  
                                                                           
       AVERAGE EQUITY TO                                                   
          AVERAGE ASSETS                      6.71%      7.66%      7.90%  
                                                                           
       DIVIDEND PAYOUT                       45.35%     53.10%     76.67%   
</TABLE> 

                                     -118-
<PAGE>
 
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                       OF FINANCIAL CONDITION AND RESULTS
                              OF OPERATIONS OF FBC


     The following pages of this report present management's discussion and
analysis of the consolidated financial condition and results of operations of
FBC, and its wholly-owned subsidiary, FNB.

RESULTS OF OPERATIONS

Summary of June 1996 Compared to June 1995

     FBC' net income for the six months ended June 30, 1996 was $683 thousand
compared to $703 thousand for the same period of 1995. Earnings per common share
were $2.25 million in 1996 compared to $2.32 million in 1995. The return on
average assets declined from 1.76% for the first six months of 1995 to 1.63% for
the first six months of 1996, while the return on average equity declined from
15.39% to 13.47% for the respective periods.

Summary of 1995 Compared to 1994

     FBC's net income for the year ended December 31, 1995 was $1.181 million
3.3% above the $1.142 million earned in 1994. Earnings per common share were
$3.89 million in 1995 compared to $3.76 million in 1994. The return on average
assets was 1.44% in 1995 compared to 1.45% in 1994, while the return on equity
was 12.35% compared to 13.12% in 1994.

Net Interest Income - Taxable Equivalent Basis

     The major source of operating revenues is net interest income which rose to
a level of $3.85 million in 1995, $34 thousand or 0.9% above the $3.816
million attained in 1994. The net interest margin, on a tax equivalent basis,
for 1995 fell to 4.94% from the 5.07% attained during 1994. For the six months
ended June 30, 1996, the net interest margin, tax adjusted, was 5.08% compared
to 5.25% for the same period in 1995.

     Net interest income is the income which remains after deducting from total
income generated by earning assets the interest expense attributable to the
acquisition of the funds required to support earning assets. Income from earning
assets includes income from loans, income from investment securities and income
from short-term investments. The amount of interest income is dependent upon
many factors including the volume of earning assets, the general level of
interest rates, the dynamics of the change in interest rates, and levels of
nonperforming loans. The cost of funds varies with the amount of funds necessary
to support earning assets, the rates paid to attract and hold deposits, rates
paid on borrowed funds, and the levels of non-interest-bearing demand deposits
and equity capital.

     Table 1 presents average balances, taxable equivalent interest income and
expenses and yields earned or paid on these assets and liabilities of FBC. For
purposes of calculating taxable equivalent interest income, tax-exempt interest
has been adjusted using a marginal tax rate of 35% in order to equate the yield
to that of taxable interest rates. Net interest income as a percentage of net
interest income and other income was 94%, 95% and 92% for the twelve months
ended December 31, 1995, 1994 and 1993, respectively. Net interest income as a
percentage of net interest income and other income was 92% for both the six
months ended June 30, 1996 and 1995.

     Table 2 illustrates that the growth in interest income in 1995 over 1994
was attributed to both volume and rate. The average growth in interest-earning
assets was $2.6 million in 1995 over 1994. As illustrated in Table 1, the tax
equivalent yield on earning assets for 1995 rose to 8.00% from 7.55% in 1994.
This increase in 1995 can be attributed to the 7.0% increase in loan volumes as
yields rose from 8.77% in 1994 to 9.06% in 1995. The investment yields rose from
a 6.92% average return in 1994 to 7.09% in 1995.

     Table 2 also illustrates that the growth in interest expense in 1995 over
1994 was attributed to both volume and rate. The comparison of the change in 
the volume of interest-bearing liabilities reveals a $1.5 million increase in 
interest-bearing deposits. The average funding costs rose in 1995 to 3.87% 
from 3.11% in 1994. The rise in interest rates that took place in late 1994 
contributed significantly to the increased rates paid on certificates of 
deposit as demonstrated by the 4.52% rate in 1995, an increase of 91 basis 
points over 1994.

                                     -119-
<PAGE>
 
     A positive influence on the ability of FBC to maintain a net interest
margin in excess of 5% has been the ability of FBC to maintain non
interest-bearing demand deposits at a level of approximately 12% of total
liabilities and equity as well as its ability to retain earnings. Variances to
occur in the net interest margin as an exact repricing of assets and liabilities
is not possible. A further explanation of the impact of asset and liability
repricing is found in the Asset/Liability Management section of this discussion.

Provision and Allowance for Loan Losses

     FBC's provision for loan losses is based upon management's quarterly loan
portfolio review.  The purpose of the review is to assess loan quality, identify
impaired loans, analyze delinquencies, ascertain loan growth, evaluate potential
charge-offs and recoveries, and assess general economic conditions in the
markets its affiliates serve.

     All loans are reviewed by loan officers and by management.  In addition to
economic conditions, loan portfolio diversification, delinquency and historic
loss experience, consideration is also given to examinations performed by the
regulatory authorities.

     To determine the allowance and corresponding provision, the amount required
for specific allocation is first determined.  For all types of loans, this
amount is based upon specific borrower data determined by reviewing individual
non-performing, delinquent, or potentially troubled credits.  In addition, a
general allocation is also determined using the same criteria applied to the
total portfolio.

     The unallocated portion of the allowance is the amount which, when added to
these allocated amounts, brings the total to the amount deemed adequate by
management at that time. This unallocated portion is available to absorb losses
sustained anywhere within the loan portfolio. Table 10 presents this allocation.

     The loan portfolio represents loans made primarily within FBC's southern
New Jersey market area.

     Determining the level of the allowance for possible loan losses at any
given period is difficult, particularly during deteriorating or uncertain
economic periods. The review of the loan portfolio is a continuing event in
light of a changing economy and the dynamics of the banking and regulatory
environment. In management's opinion, the allowance for loan losses is adequate
at December 31, 1995 despite a $275 thousand increase in non-performing loans.
The increase in non-performing loans is comprised of loans which were adequately
secured, and in the opinion of management, did not require an additional
provision for losses. As illustrated in Table 3, the provision for loan losses
was $55 thousand for 1995 compared to $100 thousand in 1994. Net charge-offs, as
seen in Table 3, were $37 thousand compared with $63 thousand in 1994. As a
result, the allowance for loan losses at December 31, 1995, was 1.16% of period-
end loans, or $431 thousand compared with 1.12% or $413 thousand at December 31,
1994. The allowance for loan losses as a percentage of non-performing loans
decreased from 44% at December 31, 1994 to 36% at December 31, 1995.

     At June 30, 1996, the allowance for loan losses was 1.17% of period-end
loans. The allowance as a percentage of non-performing loans increased to 49% at
June 30, 1996, as the allowance grew to $476 thousand and non-performing loans
dropped to $965 thousand.

     Should the economic climate no longer continue to improve or begin to
deteriorate, borrowers may experience difficulty, and the level of non-
performing loans and assets, charge-offs and delinquencies could rise and
require further increases in the provision.

     In addition, regulatory authorities, as an integral part of their
examinations, periodically review the allowance for possible loan losses. They
may require additions to allowances based upon their judgments about information
available to them at the time of examination.

     Interest income received on non-performing loans in 1995 and 1994 was $15
thousand and $15 thousand respectively. Interest income which would have been
recorded on these loans under the original terms was $91 thousand and $52
thousand, respectively.

     Table 3 is an analysis of the provision levels as well as the activity in
the allowance for loan losses for the past five years as well as the first six
months of 1996 and 1995. Table 4 reflects the five-year history of non-
performing assets and loans contractually past due 90 days and still accruing.
The total non-performing assets at December 31, 1995 and 1994, of $1.416 million
and $1.024 million respectively, includes $202 thousand and $85 thousand in
other real estate acquired through foreclosure for both years. At June 30, 1996,
total non-performing assets were $1.186 million compared to $917 thousand at
June 30, 1995. These amounts include other real estate required through
foreclosure of $221 thousand and $197 million, respectively.

                                     -120-
<PAGE>
 
     Real estate acquired through foreclosure is carried at the lower of the
recorded amount of the loan for which the foreclosed property served as
collateral or the fair market value of the property as determined by a current
appraisal less estimated costs to sell (fair value). Prior to foreclosure, the
recorded amount of the loan is written-down, if necessary, to fair value by
charging the allowance for loan losses. Subsequent to foreclosure, gains or
losses on the sale of real estate acquired through foreclosure are recorded in
operating income and any losses determined as a result of periodic valuations
are charged to other operating expense.

     Loans with principal and/or interest delinquent 90 days or more which are
still accruing interest were $587 thousand at December 31, 1995 up from $441,000
at December 31, 1994. Although the economy is continuing to improve, softness in
certain areas of the economy may adversely affect certain borrowers and may
cause additional loans to become past due beyond 89 days or be placed on non-
accrual status because of uncertainty of receiving full payment of either
principal or interest on these loans.

Other Income

     Non-interest income, recorded as other income, consists of service charges
on deposit accounts, commissions, fees received for travelers' check sales and
money orders, net gains and losses on security transactions, net gains on sales
of other real estate owned and other miscellaneous income, such as safe deposit
box rents. Other income as a percentage of net interest income and other income
was 6%, 5%, and 8% for 1995, 1994 and 1993, respectively.

     Non-interest income increased $46 thousand or 22.8%, in 1995 compared with
1994. Service charges on deposit accounts were down $13 thousand. Offsetting
this decrease was an investment security loss of $53 thousand in 1994 compared
to no securities gains or losses in 1995.

Other Expenses

     Non-interest expenses are categorized into five main groupings: employee-
related expenses, which include salaries, fringe benefits, and employment taxes;
occupancy expenses, which include depreciation, rents, maintenance, utilities,
and insurance; equipment expenses, which include depreciation, rents and
maintenance; Federal Deposit Insurance Corporation's insurance premiums on
deposits; and other expenses (detailed in Table 5) incurred in operating FBC'
business.

     The salary and employee benefits expenses rose by $80 thousand or 6.8% from
1994 to 1995; occupancy and equipment expenses were constant while other
operating expenses decreased $8 thousand. Offsetting these increases was a
decline in FDIC insurance premiums of $72 thousand due to a reassessment of the
insurance rate in 1995.

Income Taxes

     FBC's effective tax rate for 1995 was 24.49% compared to 24.99% in 1994. As
tax-advantaged loans and securities continue to mature, and the opportunities
for investment in additional tax-advantaged enterprises become less attractive
due to certain provisions of the Tax Reform Act of 1986, an upward trend of
effective tax rates may occur in the years ahead.

     In February 1992, the Financial Accounting Standards Board issued SFAS 109.
This statement establishes financial accounting and reporting standards for the
effects of income taxes that result from an enterprises's activities during the
current and preceding years. It requires an asset and liability approach for
financial accounting and reporting for income taxes.

     Under SFAS 109, FBC recognizes deferred tax liabilities for taxable
temporary differences (the difference between financial and tax bases), and
deferred tax assets for deductible temporary differences. Management believes
the deferred tax assets recognized at December 31, 1995, will be realized in
future tax returns. While the ultimate realization of deferred tax assets is
dependent on future taxable income, taxable income in prior carryback years and
future reversals of existing taxable temporary differences are sufficient to
offset the future reversals of deductible temporary differences without
implementing any tax strategies or assuming future taxable income.

FINANCIAL CONDITION

Investment Securities

     FBC follows SFAS 115 "Accounting for Certain Investments in Debt and 
Equity Securities."  This accounting pronouncement requires the segregation 
of investment securities into three categories, each having a distinct 
accounting treatment.

                                     -121-
<PAGE>
 
     Securities identified as "held-to-maturity" continue to be carried at their
amortized cost and except for limited circumstances, may not be sold prior to
maturity. Securities identified as "available-for-sale" must be reported at
their market or "fair" value and the difference between that value and their
amortized cost recorded in the equity section, net of taxes. Through the
operation of this accounting procedure, the downward movement of interest rates
between December 31, 1994, and December 31, 1995, has caused the total equity of
FBC to be impacted positively by $364 thousand as the "unrealized gains or
losses for available-for-sale securities," changed from a negative $188 thousand
to a positive $177 thousand. Securities identified as "trading account
securities" are marked-to-market with the change recorded in the income
statement.

     Presently, FBC does not engage in trading activity, but does engage in
active portfolio management which requires the majority of its security
portfolios be identified as "available-for-sale." While SFAS 115 requires
segregation into "held-to-maturity" and "available-for-sale" categories (see
Table 6), it does not change FBC' policy concerning the purchase of only high
quality securities. Strategies employed address liquidity, capital adequacy and
net interest margin considerations which then determine the assignment of
purchases into these two categories. Table 7 illustrates the maturities of these
security portfolios and the weighted average yields based upon amortized costs.
Yields are shown on a tax equivalent basis assuming a 35% federal income tax
rate. At December 31, 1995, FBC held no securities of one issuer, other than U.
S. Government obligations, where the aggregate book value exceeded ten percent
of stockholders' equity.

Loans

     Table 8 presents the loans outstanding, by type of loan, for the past five
years. New loans for 1995 approximated the principal reductions of loans
receivable at December 31, 1994. Construction and real estate mortgage loans
were $24 million compared to $23 million at December 31, 1995 and 1994,
respectively. As noted in Footnote 13, FBC' loan portfolio contains no
significant concentrations other than geographic.

     FBC has historically reported a significant amount of loans secured by real
estate, as depicted in Table 8.  Many of these loans have real estate taken as
for additional security for business or personal purposes not related to the 
acquisition of the real estate pledged. Open-end home equity loans amounted to
$3 million at year-end and an additional $3 million was lent against junior
liens on residential properties. Senior liens on 1 - 4 family residential
properties totaled $10 million and much of the $6 million in loans secured by
non-farm, non-residential properties represented collateralization of operating
lines, or term loans that finance equipment, inventory or receivables. Loans
secured by farmland totaled $504 thousand and no loans are secured by multi-
family residential properties at December 31, 1995.

     Table 9 represents the maturity of commercial, financial, and agricultural
loans as well as real estate construction loans.  These loans with maturities
after 1996 consist of $2 million with fixed rate pricing and no loans with
variable rate pricing.

Deposits

     FBC's deposit base is consumer-oriented, consisting of time deposits,
primarily certificates of deposit of various terms, interest-bearing demand
accounts, savings accounts, and demand deposits. The average amounts of deposits
by type are summarized in Table 11. FBC does not rely upon time deposits of $100
thousand or more as a principal source of funds. Table 12 presents a breakdown
of maturities of time deposits of $100 thousand or more as of December 31, 1995.

Asset/Liability Management

     Liquidity and interest rate sensitivity are related but distinctly
different from one another. The maintenance of adequate liquidity -- the 
ability to meet the cash requirements of its customers and other financial 
commitments -- is a fundamental aspect of FBC's asset/liability management 
strategy. FBC's policy of diversifying its funding sources -- purchased funds,
repurchase agreements, and deposit accounts -- allows it to avoid undue
concentration in any single financial market and also to avoid heavy funding
requirements within short periods of time.

     However, liquidity is not entirely dependent on increasing FBC's liability
balances. Liquidity can also be generated from maturing or readily marketable
assets. The carrying value of investment securities maturing within one year
amounted to $5 million at December 31, 1995. These maturing investments
represent 13.7% of total investment securities. Short-term investments amounted
to $3 million and represent additional sources of liquidity.

     Closely related to the management of liquidity is the management of rate
sensitivity which focuses on maintaining stability in the net interest margin,
an important factor in earnings growth. Interest rate sensitivity is the
matching or mismatching of the maturity and rate structure of the interest-
bearing assets and liabilities. 

                                     -122-
<PAGE>
 
It is the objective of management to control the difference in the timing of the
rate changes for these assets and liabilities to preserve a satisfactory net
interest margin. In doing so, FBC endeavors to maximize earnings in an
environment of changing interest rates. However, there is a lag in maintaining
the desired matching because the repricing of products does occur at varying
time intervals.

     FBC employs a variety of methods to monitor interest rate sensitivity.  By
dividing the assets and liabilities into three groups -- fixed rate, floating
rate and those which reprice only at management's discretion -- strategies are
developed which are designed to minimize exposure to interest rate fluctuations.
Management also utilizes gap analysis to evaluate rate sensitivity at a given
point in time.

     Tables 13 and 14 illustrate FBC's estimated interest rate sensitivity and
periodic and cumulative gap positions as calculated at December 31, 1995 and
June 30, 1996. An institution with more assets repricing than liabilities over a
given time frame is considered asset sensitive, and one with more liabilities
repricing than assets is considered liability sensitive. An asset sensitive
institution will generally benefit from rising rates, and a liability sensitive
institution will generally benefit from declining rates. While FBC has had and
will into the foreseeable future experience a negative gap position (liability
sensitive), the impact of a rapid rise in interest rates should not have a
significant effect on the net interest margin of FBC, which has consistently
remained at or near the 5.0% level.

Capital Adequacy

     Risk-based capital ratios, based upon guidelines adopted by bank regulators
in 1989, focus upon credit risk. Assets and certain off-balance sheet items are
segmented into one of four broad risk categories and weighted according to the
relative percentage of credit risk assigned by the regulatory authorities. Off-
balance sheet instruments are converted into a balance sheet credit equivalent
before being assigned to one of the four risk-weighed categories. To supplement
the risk-based capital ratios, the regulators issued a minimum leverage ratio
guideline (Tier 1 capital as a percentage of average assets less excludable
intangibles).

     Capital elements are segmented into two tiers.  Tier 1 capital represents
shareholders' equity reduced by excludable intangibles, while total capital
represents Tier 1 capital plus certain allowable long-term debt and the portion
of the allowance for loan losses equal to 1.25% of risk-adjusted assets.

     The maintenance of a strong capital base at both the parent company level
as well as at each bank affiliate is an important aspect of FBC's philosophy.
Table 15 illustrates these capital ratios for FBC on a consolidated basis. FBC
has leverage and risk-weighted ratios well in excess of regulatory minimums and
each entity is considered "well capitalized" under regulatory guidelines.

Summary of 1994 Compared to 1993

     Net income for 1994 was $1.142 million compared to the $1.146 million
earned in 1993, a $4 thousand or 0.3% decrease. On a per share basis, net income
was $3.76 in 1994 and $3.77 in 1993. The return on average assets was 1.45% for
1994 compared to 1.52% for 1993, while the return on average equity was 13.12%
in 1994 compared with 14.33% in 1993.

     Items which have affected the annual operating results and comparisons
between 1994 and 1993 were the following pre-tax items: a $230 thousand increase
in net interest income; the higher provision for credit losses of $25 thousand
in 1994; a $50 thousand increase in losses on security transactions in 1994; a
$69,000 decrease in trading account gains for 1994; a $41 thousand increase in
salaries and employee benefits in 1994.

                                     -123-
<PAGE>
 
Farmers Banc Corp. and Subsidiaries
TABLE 1 - DISTRIBUTION OF AVERAGE ASSETS, LIABILITIES, AND STOCKHOLDERS' EQUITY
Interest Rates and Interest Differential - Tax Equivalent Basis

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
Dollars in thousands                       1995                               1994                               1993
- ------------------------------------------------------------------------------------------------------------------------------------
ASSETS                        Average Balance   Interest  Rate   Average Balance   Interest  Rate   Average Balance  Interest  Rate
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                 <C>        <C>       <C>           <C>        <C>       <C>          <C>        <C>       <C>
Short-term investments               $ 4,926     $  294  5.97%          $ 6,658     $  264  3.97%         $ 7,906     $  232  2.93%
Investment securities:
   Taxable                            26,472      1,784  6.74            24,730      1,605  6.49           21,223      1,483  6.99
   Tax-advantaged                      7,637        634  8.30             7,580        632  8.33            6,924        600  8.67
- ------------------------------------------------------------------------------------------------------------------------------------
Total investment securities           34,109      2,418  7.09            32,310      2,237  6.92           28,147      2,083  7.40
Loans (net of unearned
 income):
   Taxable                            36,895      3,396  9.20            34,698      3,104  8.95           33,981      3,131  9.21
   Tax-advantaged                      1,962        125  6.35             1,622         80  4.96            1,587         71  4.46
- ------------------------------------------------------------------------------------------------------------------------------------
Total loans                           38,857      3,521  9.06            36,320      3,184  8.77           35,568      3,202  9.00
- ------------------------------------------------------------------------------------------------------------------------------------
Total interest-earning                77,892      6,232  8.00%           75,288      5,685  7.55%          71,621      5,517  7.70%
 assets
====================================================================================================================================
Allowance for loan losses               (439)                              (394)                             (395)
All other non-earning                  4,284                              4,130                             3,931
 assets
- ------------------------------------------------------------------------------------------------------------------------------------
Total assets                         $81,737                            $79,024                           $75,157
====================================================================================================================================
 
LIABILITIES &
 STOCKHOLDERS' EQUITY
- ------------------------------------------------------------------------------------------------------------------------------------
Deposits:
   Interest-bearing demand           $19,851     $  559  2.82%          $22,237     $  529  2.38%         $22,672     $  575  2.53%
   Savings                             3,299         87  2.64             3,303         92  2.79            3,037         91  3.00
   Time                               38,439      1,736  4.52            34,528      1,248  3.61           32,014      1,280  4.00
Short-term borrowings                      0          0  0.00                 0          0  0.00                0          0  0.00
Long-term debt                             0          0  0.00                 0          0  0.00                0          0  0.00
- ------------------------------------------------------------------------------------------------------------------------------------
Total interest-bearing                61,589     $2,382  3.87%           60,068     $1,869  3.11%          57,723     $1,946  3.37%
 liabilities
- ------------------------------------------------------------------------------------------------------------------------------------
Demand deposits                        9,848                              9,583                             8,736
Other liabilities                        734                                667                               698
- ------------------------------------------------------------------------------------------------------------------------------------
Total liabilities                     72,171                             70,318                            67,157
- ------------------------------------------------------------------------------------------------------------------------------------
Stockholders' equity                   9,566                              8,706                             8,000
- ------------------------------------------------------------------------------------------------------------------------------------
Total liabilities & equity           $81,737                            $79,024                           $75,157
====================================================================================================================================
Net interest income/yield                        $3,850  4.94%                      $3,816  5.07%                     $3,571  4.99%
 on average earning
 assets
====================================================================================================================================
</TABLE>

     For purposes of calculating loan yields, the average loan volume includes
nonaccrual loans.  For purposes of calculating yields on tax-advantaged interest
income, the taxable equivalent is made to equate tax-advantaged interest on the
same basis as taxable interest.  The marginal tax rate is 35%.

                                     -124-
<PAGE>
 
Farmers Banc Corp. and Subsidiaries
TABLE 1 - DISTRIBUTION OF AVERAGE ASSETS, LIABILITIES, AND STOCKHOLDERS' EQUITY
Interest Rates and Interest Differential - Tax Equivalent Basis

<TABLE> 
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------------- 
Dollars in thousands                             Six Months Ended June 30, 1996                Six Months Ended June 30, 1995
- ----------------------------------------------------------------------------------------------------------------------------------
ASSETS                                         Average Balance    Interest   Rate          Average Balance     Interest   Rate
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                                            <C>                <C>       <C>            <C>                <C>       <C>
Short-term investments                                 $ 3,476    $   93     5.38%                 $ 3,438    $  104     6.10%
Investment securities:
   Taxable                                              29,693       961     6.51                   25,752       850     6.66
   Tax-advantaged                                        8,078       329     8.19                    7,626       318     8.41
- ----------------------------------------------------------------------------------------------------------------------------------
Total investment securities                             37,771     1,290     6.87                   33,378     1,168     7.06
Loans (net of unearned
 income):
   Taxable                                              37,902     1,832     9.72                   37,458     1,775     9.56
   Tax-advantaged                                        1,328        42     6.41                    2,212        72     6.59
- ----------------------------------------------------------------------------------------------------------------------------------
Total loans                                             39,230     1,874     9.61                   39,670     1,847     9.39
- ----------------------------------------------------------------------------------------------------------------------------------
Total interest-earning assets                           80,477     3,257     8.14%                  76,486     3,119     8.22%
==================================================================================================================================
Allowance for loan losses                                 (455)                                       (447)
All other non-earning assets                             4,468                                       4,212
- ----------------------------------------------------------------------------------------------------------------------------------
Total assets                                           $84,490                                     $80,251
==================================================================================================================================

 
LIABILITIES & STOCKHOLDERS' EQUITY
- ----------------------------------------------------------------------------------------------------------------------------------
Deposits:
   Interest-bearing demand                             $18,652    $  237     2.56%                 $20,146    $  286     2.86 %
   Savings                                               3,306        41     2.49                    3,341        45     2.74
   Time                                                 40,921       944     4.64                   37,356       798     4.31
Short-term borrowings                                        0         0     0.00                        0         0     0.00
Long-term debt                                               0         0     0.00                        0         0     0.00
- ----------------------------------------------------------------------------------------------------------------------------------
Total interest-bearing                                  
 liabilities                                            62,879    $1,222     1.94%                  60,843    $1,129     3.74% 
- ----------------------------------------------------------------------------------------------------------------------------------
Demand deposits                                         10,607                                       9,436
Other liabilities                                          826                                         689
- ----------------------------------------------------------------------------------------------------------------------------------
Total liabilities                                       74,312                                      70,968
- ----------------------------------------------------------------------------------------------------------------------------------
Stockholders' equity                                    10,178                                       9,283
- ----------------------------------------------------------------------------------------------------------------------------------
Total liabilities & equity                             $84,490                                     $80,251
==================================================================================================================================
Net interest income/yield on                                      
 average earning assets                                           $2,035     5.08%                            $1,990     5.25% 
==================================================================================================================================
</TABLE>

     For purposes of calculating loan yields, the average loan volume includes
nonaccrual loans.  For purposes of calculating yields on tax-advantaged interest
income, the taxable equivalent is made to equate tax-advantaged interest on the
same basis as taxable interest.  The marginal tax rate is 35%.

                                     -125-
<PAGE>
 
Farmers Banc Corp. and Subsidiaries
<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------- 
TABLE 2 - CHANGES IN NET INTEREST INCOME - TAX EQUIVALENT BASIS
- --------------------------------------------------------------------------------------------------------------
                                                    1995 Versus 1994                 1994 Versus 1993
                                                   Increase (Decrease)              Increase (Decrease)
                                                    Due to Change in                 Due to Change in
- --------------------------------------------------------------------------------------------------------------
                                            Average        Average            Average    Average
(Dollars in thousands)                      Volume           Rate    Total    Volume      Rate      Total
- --------------------------------------------------------------------------------------------------------------
<S>                                         <C>            <C>       <C>     <C>         <C>        <C>
INTEREST INCOME
Other short-term investments                  ($81)          $111      $30     ($681)      $618       ($63)
Investment securities:
   Taxable                                     116             63      179     3,050     (1,959)     1,091
   Tax-advantaged                                5             (3)       2     1,715       (747)       968
- --------------------------------------------------------------------------------------------------------------
Total investment securities                    121             60      181     4,765     (2,706)     2,059
Loans (net of unearned income):
   Taxable                                     200             92      292     8,039     (2,034)     6,005
   Tax-advantaged                               19             25       44       115       (190)       (75)
- --------------------------------------------------------------------------------------------------------------
Total loans                                    219            117      336     8,154     (2,224)     5,930
- --------------------------------------------------------------------------------------------------------------
Total interest-earning assets                 $259           $288     $547   $12,238    ($4,312)    $7,926
==============================================================================================================
 
INTEREST EXPENSE
Deposits:
   Interest-bearing demand                    ($61)           $91      $30      $520      ($914)     ($394)
   Savings                                       0             (5)      (5)    1,011     (1,357)      (346)
   Time                                        152            336      488     1,191       (996)       195
Short-term borrowings                            0              0        0     1,303        482      1,785
Long-term debt                                   0              0        0      (416)      (329)      (745)
- --------------------------------------------------------------------------------------------------------------
Total interest-bearing liabilities             $92           $421     $513    $3,609    ($3,114)      $495
==============================================================================================================
Net interest margin                           $168          ($133)     $34    $8,629    ($1,198)    $7,431
==============================================================================================================
</TABLE>

Change which are in part to volume and in part to rate are allocated in
proportion to their relationship to the amounts of changes attributed directly
to volume and rate.

                                     -126-
<PAGE>
 
Farmers Banc Corp. and Subsidiaries

TABLE 3 - PROVISION AND ALLOWANCE FOR LOAN AND LEASE LOSSES

<TABLE>
<CAPTION>
                                           Six Months Ended June 30                         Years ended December 31
                                           ------------------------         --------------------------------------------------------
(in thousands)                                1996          1995               1995         1994         1993      1992      1991
                                              ----          ----               ----         ----         ----      ----      ----
<S>                                        <C>           <C>                <C>           <C>          <C>       <C>       <C>
Allowance for loan and
 lease losses, January 1                       $431          $413               $413         $376         $418      $334      $223 
Additions to provision for
 loan and lease losses
 charged to operations                           30            30                 55          100           75        93       143 
Loans and leases charged                                                                                      
 off during the year:                                                                                         
   Commercial, financial,
    agricultural and leases                       0             0                 26           15           35        31        20 
   Real estate - mortgage                         0             0                  0            0           29         0         0
   Consumer                                      26            41                 51           71           59        31        22
- ------------------------------------------------------------------------------------------------------------------------------------
        Total charge-offs                        26            41                 77           86          123        62        42
- ------------------------------------------------------------------------------------------------------------------------------------
Recoveries of loans and leases
 previously charged-off:
   Commercial, financial,
    agricultural and leases                       0             0                  0           14            0        47         0 
   Real estate - mortgage                         0            35                 35            0            0         0         0
   Consumer                                      41             3                  5            9            6         6        10
- ------------------------------------------------------------------------------------------------------------------------------------
        Total recoveries                         41            38                 40           23            6        53        10
- ------------------------------------------------------------------------------------------------------------------------------------
        Net charge-offs                         (15)            3                 37           63          117         9        32
- ------------------------------------------------------------------------------------------------------------------------------------
Allowance for loan and                                                                                        
 lease losses, December 31                     $476          $440               $431         $413         $376      $418      $334
====================================================================================================================================
                                                                                                              
Average loans and leases                                                                                      
 outstanding                                $39,227   $39,644                $38,857      $36,320      $35,568   $34,811   $30,543
                                                                                                              
Period end loans and leases                  40,624    39,150                 37,263       36,865       32,684    33,665    31,506
                                                                                                              
Net charge-offs as a                                                                                          
 percentage of average                                                                                        
 loans and leases                             -0.08%     0.02%                  0.10%        0.17%        0.33%     0.03%     0.10%
Allowance as a percentage                                                                                     
 of period-end loans and leases                1.17      1.12                   1.16         1.12         1.15      1.24      1.06
 
</TABLE>

                                     -127-
<PAGE>
 
Farmers Banc Corp. and Subsidiaries

<TABLE>
<CAPTION>
TABLE 4 - NON-PERFORMING ASSETS               At June 30                                At December 31
                                        ---------------------      --------------------------------------------------------
(in thousands)                            1996         1995          1995        1994        1993        1992        1991
                                        --------     --------      --------    --------    --------    --------    --------
<S>                                     <C>          <C>           <C>         <C>         <C>         <C>         <C>  
Loans contractually past due 90 days                                                                           
 and still accruing                        $231         $173          $587        $441        $719        $700        $209 
                                        ---------------------     ---------------------------------------------------------
                                                                                                               
Non-performing assets:                                                                                         
   Nonaccrual loans:                                                                                           
         Commercial, financial,                                                                                
          agricultural and leases          $437          $35          $300        $212        $189        $189        $407
         Real estate - mortgage             442          666           780         529         186         160          48
         Consumer                            86           19           134         198         192          12          35
   Restructured loans                        --           --            --          --          --          --          --
   Other real estate owned                  221          197           202          85          96         173          --
                                        ---------------------     ---------------------------------------------------------
Total non-performing assets              $1,186         $917        $1,416      $1,024        $663        $534        $490
                                        =====================     =========================================================
Total non-performing assets as a                                                                               
 percentage of period-end loans and       
 leases and other real estate owned       2.90%        2.33%         3.82%       2.78%       2.03%       1.58%       1.56%
 
</TABLE>

                                     -128-
<PAGE>
 
Farmers Banc Corp. and Subsidiaries

<TABLE>
<CAPTION>
TABLE 5 - Analysis of Other Expenses
- ---------------------------------------------------------------------
 
(In thousands)

- ---------------------------------------------------------------------
Year Ended December 31                    1995       1994       1993
- ---------------------------------------------------------------------
<S>                                       <C>        <C>        <C>
Advertising, marketing and                                
 public relations                           $22        $18        $17
                                                          
Communications                               18         18         13
                                                          
Directors' fees                              47         43         40
                                                          
Examinations                                 34         35         33
                                                          
FDIC assessment                              82        154        143
                                                          
Legal and professional                      102         64         60
                                                          
Outside services                            144        146        147
                                                          
Postage                                      58         53         51
                                                          
Stationery & supplies                        53         39         42
                                                          
All other                                   163        161        171
- ---------------------------------------------------------------------
                                           $723       $731       $717
=====================================================================
</TABLE>

                                     -129-
<PAGE>
 
Farmers Banc. Corp. and Subsidiaries
TABLE 6 - Carrying Value of Investment Securities

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------
Year Ended December 31              June 1996                1995                  1994                  1993
- ---------------------------------------------------------------------------------------------------------------------
                               Available-  Held-to-  Available-  Held-to-  Available-  Held-to-  Available-  Held-to-
(Dollars in thousands)          for-Sale   Maturity   for-Sale   Maturity   for-Sale   Maturity   for-Sale   Maturity
- ---------------------------------------------------------------------------------------------------------------------
 
<S>                            <C>         <C>       <C>         <C>       <C>         <C>       <C>         <C>
U.S. Treasury                      $3,009    $2,243      $3,373    $3,632      $3,473    $4,251      $4,044    $1,875
U.S. Government agencies            3,867     1,536       1,053       849         292       473       1,713       550
State and municipal                 3,479     4,616       3,841     5,641                 9,834                 7,106
Other securities                    1,605       101       1,751        67         800       592       1,581       619
Mortgage-backed securities          6,242     8,651       8,138    10,346       2,530    11,154       2,683     8,603
Equity securities                   1,529                    68                    68                              68
- ---------------------------------------------------------------------------------------------------------------------
Total investment securities       $19,731   $17,147     $18,222   $20,535      $7,163   $26,304     $10,021   $18,821
=====================================================================================================================
 
</TABLE>

                                     -130-
<PAGE>
 
Farmers Banc Corp. and Subsidiaries

TABLE 7 - INVESTMENT SECURITIES

December 31, 1995, and the weighted average yields of such securities.
Those securities that do not have a single maturity date are shown in total.
Yields are shown on a tax equivalent basis, assuming a 35% federal income tax
rate.

<TABLE>
<CAPTION>

(In thousands)                                           After 1 Year        After 5 Years 
                                          Within          but Within          but Within             After                   
                                          1 Year           5 Years             10 Years            10 Years         Total  
                                          ------         -----------         -------------         --------         ----- 
<S>                                       <C>            <C>                 <C>                   <C>              <C>
AVAILABLE-FOR-SALE                                                                                              
- ------------------                                                                                              
U.S. Treasury                                                                                                   
   Fair value........................     $1,111             $2,058                $204                 $0           $3,373
   Amortized cost....................      1,101              2,059                 192                  0            3,352
   Yield.............................       5.4%               5.5%                6.5%               0.0%             5.5%
U.S. Government agencies                                                                                        
   Fair value........................         $0             $1,053                  $0                 $0           $1,053
   Amortized cost....................          0              1,053                   0                  0            1,053
   Yield.............................       0.0%               6.6%                0.0%               0.0%             6.6%
State and municipal                                                                                             
   Fair value........................       $610             $2,033              $1,198                 $0           $3,841
   Amortized cost....................        602              1,972               1,154                  0            3,728
   Yield.............................       6.0%               5.3%                5.2%               0.0%             5.4%
Mortgage-backed securities                                                                                      
   Fair value........................       $299             $3,027              $1,276             $3,535           $8,138
   Amortized cost....................        300              3,010               1,271              3,487            8,068
   Yield.............................       5.3%               6.6%                7.5%               7.2%             6.9%
Corporate debt securities                                                                                       
   Fair value........................       $305             $1,134                $312                 $0           $1,751
   Amortized cost....................        302              1,102                 281                  0            1,685
   Yield.............................       7.5%               6.8%                8.6%               0.0%             6.4%
Equity securities                                                                                               
   Fair value........................                                                                                   $68
   Amortized cost....................                                                                                    68
   Yield.............................                                                                                  6.0%
                                                                                                                
HELD-TO-MATURITY                                                                                                
U.S. Treasury                                                                                                   
   Fair value........................     $2,099             $1,563                  $0                 $0           $3,662
   Amortized cost....................      2,099              1,533                   0                  0            3,632
   Yield.............................       5.8%               5.6%                0.0%               0.0%             5.7%
U.S. Government agencies                                                                                        
   Fair value........................       $904             $3,070              $3,244             $4,026          $11,244
   Amortized cost....................        903              3,101               3,285              3,906           11,195
   Yield.............................       6.8%               6.1%                7.0%               8.3%             7.2%
State and municipal                                                                                             
   Fair value........................         $0             $1,850              $3,512               $441           $5,803
   Amortized cost....................          0              1,842               3,376                423            5,641
   Yield.............................       0.0%               5.3%                5.4%               5.3%             5.4%
Mortgage-backed securities                                                                                      
   Fair value........................         $0                 $0                 $19                $48              $67
   Amortized cost....................          0                  0                  19                 48               67
   Yield.............................       0.0%               0.0%                6.4%               6.9%             6.8%
                                                                                                                
Total Securities                                                                                                
   Fair value........................     $5,328            $15,788              $9,765             $8,050          $38,931
   Amortized cost....................      5,307             15,672               9,578              7,864           38,421
   Yield.............................       6.0%               6.0%                6.3%               7.7%             6.4%
</TABLE>

                                     -131-
<PAGE>
 
Farmers Banc Corp. and Subsidiaries

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------
TABLE 8 - Loan Portfolio
- ---------------------------------------------------------------------------------------------------------------------
                                                                                  At December 31                                 
                                                    -----------------------------------------------------------------
                              At June 30, 1996               1995                  1994                  1993  
- ----------------------------------------------------------------------------------------------------------------------
                                        Percentage              Percentage            Percentage            Percentage  
                                         of Loans                of Loans              of Loans              of Loans   
                                            to                     to                    to                    to      
                                           Total                  Total                 Total                 Total     
                             Amount        Loans       Amount     Loans      Amount     Loans       Amount    Loans     
                             ------        -----       ------     -----      ------     -----       ------    -----     
<S>                          <C>        <C>            <C>      <C>          <C>      <C>           <C>     <C>          
Commercial, Financial &                                                                                   
 Agricultural                 $8,623        21.2%       $6,797     18.2%      $6,170     16.7%       $6,723    19.8% 
Real Estate - Construction       652         1.6%          662      1.8%       1,533      4.2%          901     2.7% 
Real Estate - Mortgage        23,675        58.3%       23,372     62.7%      22,205     60.2%       21,501    63.4% 
Consumer                       7,674        18.9%        6,432     17.3%       6,957     18.9%        4,804    14.2% 
- ---------------------------------------------------------------------------------------------------------------------
                                                                                                                     
Total                        $40,624       100.0%        $37,263  100.0%       $36,865  100.0%        $33,929 100.0% 
=====================================================================================================================

<CAPTION> 
- -------------------------------------------------------------------
TABLE 8 - Loan Portfolio
- -------------------------------------------------------------------
                                        At December 31    
- -------------------------------------------------------------------
                               1992                     1991
- -------------------------------------------------------------------
                                 Percentage              Percentage
                                  of Loans                of Loans
                                     to                      to
                                   Total                    Total
                           Amount  Loans           Amount   Loans
                           ------  -----           ------   -----
<S>                        <C>     <C>             <C>      <C> 
Commercial, Financial &     
 Agricultural               $5,934     17.3%        $6,757   20.8%                              
Real Estate - Construction   1,082      3.2%         1,611    5.0%
Real Estate - Mortgage      21,986     64.1%        18,701   57.5%
Consumer                     5,303     15.5%         5,438   16.7%
- -------------------------------------------------------------------
                                                         
Total                      $34,305    100.0%       $32,507  100.0%
===================================================================
</TABLE> 

 
<TABLE> 
<CAPTION> 
- --------------------------------------------------------------------------------------------- 
TABLE 9 - Loan Maturity and Interest Sensitivity
- ---------------------------------------------------------------------------------------------
At December 31, 1995
- ---------------------------------------------------------------------------------------------
In thousands
- ---------------------------------------------------------------------------------------------
                                      Under One     One to Five      Over Five
Maturity                                 Year          Years           Years        Total
- ---------------------------------------------------------------------------------------------
<S>                                   <C>           <C>              <C>            <C>  
Commercial, Financial & Agricultural      $4,816         $1,538          $443        $6,797
Real Estate - Construction                   524             54            84           662
- ---------------------------------------------------------------------------------------------
                                                                                    
Total                                     $5,340         $1,592          $527        $7,459
=============================================================================================
Rate sensitivity of loans with maturities greater than 1 year:
   Variable rate                                                                         $0
   Fixed rate                                                                         2,119
- ---------------------------------------------------------------------------------------------
                                                                                     $2,119
=============================================================================================
 
</TABLE>

                                     -132-
<PAGE>
 
Farmers Banc Corp. and Subsidiaries
<TABLE>
<CAPTION>
 
 
TABLE 10 - Allocation of Allowance for Loan Losses
- ---------------------------------------------------------------------------------------
At December 31
- ---------------------------------------------------------------------------------------
In thousands                              1995     1994      1993      1992      1991
- ---------------------------------------------------------------------------------------
<S>                                        <C>      <C>       <C>       <C>       <C>
Commercial, Financial & Agricultural        $75      $66       $71       $95       $54
Real Estate - Construction                    5       11         7         8        12
Real Estate - Mortgage                      281      250       217       265       215
Consumer                                     60       73        57        40        41
Unused Commitments                           --       --        --        --        --
Unallocated                                  10       12        14        11        12
- ---------------------------------------------------------------------------------------
Total                                      $431     $413      $365      $418      $334
=======================================================================================
 
</TABLE>

                                     -133-
<PAGE>
 
Farmers Banc Corp. and Subsidiaries

<TABLE>
<CAPTION>
TABLE 11 - Average Deposit Balances
- ------------------------------------------------------------------
In thousands
- ------------------------------------------------------------------
Years ended December 31                 1995     1994     1993
- ------------------------------------------------------------------
 
<S>                                      <C>      <C>      <C>
Demand deposits                           $9,848   $9,583   $8,736
Interest-bearing demand deposits          19,851   22,237   22,672
Savings deposits                           3,299    3,303    3,037
Time deposits                             38,439   34,528   32,014
- ------------------------------------------------------------------
 
Total                                    $71,437  $69,651  $66,459
==================================================================
 
 
 
TABLE 12 - Deposit Maturity
- ------------------------------------------------------------------
Maturity of time deposits of $100 or more at
December 31, 1995
- ------------------------------------------------------------------
In thousands
- ------------------------------------------------------------------
 
Three months or less                                        $1,106
Over three months through six months                           510
Over six months through twelve months                          806
Over twelve months                                           1,256
- ------------------------------------------------------------------
 
Total                                                       $3,678
==================================================================
 
</TABLE>

                                     -134-
<PAGE>
 
Farmers Banc Corp. and Subsidiaries
<TABLE>
<CAPTION>
 
Table 13 - Interest Rate Sensitivity
- ----------------------------------------------------------------------------------
<S>                           <C>         <C>        <C>         <C>       <C>
At December 31, 1995           1 - 90     90 - 180   180 - 365    1 year
In thousands                    days        days       days      or more    Total
- ----------------------------------------------------------------------------------
 
Assets
Short-term investments           $3,845                   $500              $4,345
Investments                       2,917      1,911       2,751    31,178    38,757
Loans, net of unearned           
 income*                         11,189      1,699       1,699    21,462    36,049 
- ----------------------------------------------------------------------------------
 
Total                            17,951      3,610       4,950    52,640    79,151
==================================================================================
Liabilities
Interest-bearing demand          21,011                                    $21,011
Savings                           3,234                                      3,234
Time                              6,135      3,188       5,824    19,677    34,824
Time in denominations of          
 $100 or more                     1,106        510         806     1,256     3,678
- ----------------------------------------------------------------------------------
 
Total                            31,486      3,698       6,630    20,933    62,747
==================================================================================
Interest Sensitivity Gap
   Periodic                    ($13,535)      ($88)    ($1,680)  $31,707
   Cumulative                              (13,623)    (15,303)   16,404
Cumulative gap as a              
 percentage of earning assets     -17.1%     -17.2%      -19.3%     20.7% 
</TABLE>
*  Does not include non-accrual loans

                                     -135-
<PAGE>
 
Farmers Banc Corp. and Subsidiaries

<TABLE>
<CAPTION>
Table 14 - Interest Rate Sensitivity
- -----------------------------------------------------------------------------------
<S>                             <C>        <C>        <C>         <C>       <C>
At June 30, 1996                 1 - 90    90 - 180   180 - 365    1 year
In thousands                      days       days       days      or more    Total
- -----------------------------------------------------------------------------------
 
Assets
Short-term investments            $4,359       $500                          $4,859
Investments                        2,498      2,302       2,950    29,128    36,878
Loans, net of unearned income*    10,890      3,241       3,958    21,570    39,659
- -----------------------------------------------------------------------------------
 
Total                            $17,747     $6,043      $6,908   $50,698   $81,396
===================================================================================
Liabilities
Interest-bearing demand          $17,865                                    $17,865
Savings                            2,918                                      2,918
Time                               3,791      5,014       6,627    20,831    36,263
Time in denominations of $100      
 or more                           1,344      3,218       1,394       748     6,704    
- -----------------------------------------------------------------------------------
 
Total                            $25,918     $8,232      $8,021   $21,579   $63,750
===================================================================================
Interest Sensitivity Gap
   Periodic                      ($8,171)   ($2,189)    ($1,113)  $29,119
   Cumulative                               (10,360)    (11,473)   17,646
Cumulative gap as a               
 percentage of earning assets     -10.0%     -12.7%      -14.1%     21.7% 
</TABLE> 

* Does not include non-accrual loans


<TABLE> 
<CAPTION>
Table 15 - Capital Adequacy                        Actual
- -----------------------------------------------------------------------------
                               Required    December 31, 1995   June 30, 1996
- -----------------------------------------------------------------------------
 
<S>                            <C>         <C>                 <C>
Tier I Ratio                       4.00%              22.20%          21.79%
Total Capital Ratio                8.00%              23.17%          22.80%
Leverage Ratio                     4.00%              11.78%          12.29%
</TABLE>

                                     -136-
<PAGE>
 
                    UNAUDITED PRO FORMA FINANCIAL STATEMENTS

     The following tables set forth certain pro forma combined condensed
financial information of Susquehanna giving effect to the AI Merger and the FBC
Merger as of January 1, 1995 separately and combined, accounted for as a pooling
of interests.

     The information in the following tables is not necessarily indicative of
the results that would have been achieved had such transactions been consummated
on such dates and should not be construed as representative of future
operations. Such information is subject to the assumptions set forth in the
notes to these Unaudited Pro Forma Financial Statements and to the Susquehanna
Pro Forma Schedules appearing elsewhere herein. The information presented should
be read in conjunction with such notes, with the Susquehanna Pro Forma Schedules
and with the historical financial statements, including the notes thereto, of
Susquehanna, AI and FBC incorporated by reference or appearing elsewhere in this
Proxy Statement/Prospectus.

Pro Forma Combined Condensed Balance Sheet
as of June 30, 1996

     The following unaudited pro forma combined condensed balance sheet combines
the historical consolidated balance sheets of Susquehanna, AI and FBC as of 
June 30, 1996 assuming the AI Merger and the FBC Merger were effective on such
date and were accounted for as a pooling of interests. For more information
regarding the adjustments made for such transactions, see the Susquehanna Pro
Forma Combined Condensed Balance Sheet on page 124 of this Proxy
Statement/Prospectus.

                                     -137-
<PAGE>
 
                  Pro Forma Combined Condensed Balance Sheet
                              As of June 30, 1996
                                   Unaudited
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                             
                                  Susquehanna                      AI                                   FBC             
                                                       -------------------------------       --------------------------  
                                                                                        
                                  As Reported              As Reported   Pro Forma           As Reported        Pro Forma
                                  -----------              -----------   ---------           ------------       ---------
<S>                               <C>                     <C>           <C>                 <C>                 <C>      
ASSETS                                                                                                                   
Cash & due from banks                 $94,253               $4,662                           $2,608                      
Other short-term investments           67,010                8,334                            3,400                      
Investment securities                 605,361               70,532                           36,878                      
Loans, net of unearned income       2,130,353              115,754                           40,624                      
 Less:  Allowance for loan losses      32,004                1,356                              476                      
                                   ----------             --------       -------            -------         -------      
   Net loans                        2,098,349              114,398                           40,148                      
Premises & Equipment, net              37,470                2,983                              944                      
Other Assets                          108,752                3,304                            1,421                      
                                   ----------             --------       -------            -------         -------      
      TOTAL ASSETS                 $3,011,195             $204,213       $     0            $85,399         $     0      
                                   ==========             ========       =======            =======         =======      
LIABILITIES                                                                                                              
                                                                                                                         
Deposits                           $2,516,633             $186,368                          $74,718                      
Short-term borrowings                  48,584                    0                                0                      
Long-term debt                        126,658                5,000                                0                      
Other liabilities                      36,317                2,393                              445                      
                                   ----------             --------       -------            -------         -------      
      TOTAL LIABILITIES             2,728,192              193,761                           75,163                      
EQUITY                                                                                                                   
Common stock                           26,386                3,902        (3,902)  [A]          253            (253)  [C]
                                                                           1,544   [B]                        1,386   [D]
Surplus                                78,349                3,804        (3,804)  [A]        1,650          (1,650)  [C]
                                                                           6,117   [B]                          517   [D]
Retained earnings                     180,936                3,015                            8,410                      
Unrealized gains and losses                                                                                              
  for available-for-sale                                                                                                 
  securities, net of tax               (2,513)                (224)                             (77)                     
Less: Treasury stock at cost              155                  (45)           45   [A]                                   
                                   ----------             --------       -------            -------         -------      
      TOTAL EQUITY                    283,003               10,452             0             10,236               0      
                                   ----------             --------       -------            -------         -------      
      TOTAL LIABILITIES                                                                                                  
       & EQUITY                    $3,011,195             $204,213       $     0            $85,399         $     0      
                                   ==========             ========       =======            =======         =======      

<CAPTION>
                                                     Pro Forma Combined                        
                                    ---------------------------------------------------------  
                                                                                  Susquehanna  
                                    Susquehanna and AI    Susquehanna and FBC      AI and FBC  
                                    ------------------    -------------------     -----------  
<S>                                 <C>                    <C>                    <C>           
ASSETS                        
Cash & due from banks                           $98,915               $96,861        $101,523  
Other short-term investments                     75,344                70,410          78,744  
Investment securities                           675,893               642,239         712,771  
Loans, net of unearned income                 2,246,107             2,170,977       2,286,731  
 Less:  Allowance for loan loss                  33,360                32,480          33,836  
                                             ----------            ----------      ----------  
   Net loans                                  2,212,747             2,138,497       2,252,895  
Premises & Equipment, net                        40,453                38,414          41,397  
Other Assets                                    112,056               110,173         113,477  
                                             ----------            ----------      ----------  
      TOTAL ASSETS                           $3,215,408            $3,096,594      $3,300,807  
                                             ==========            ==========      ==========  
LIABILITIES                                                                                    
Deposits                                     $2,703,001            $2,591,351      $2,777,719  
Short-term borrowings                            48,584                48,584          48,584  
Long-term debt                                  131,658               126,658         131,658  
Other liabilities                                38,710                36,762          39,155  
                                             ----------            ----------      ----------  
      TOTAL LIABILITIES                       2,921,953             2,803,355       2,997,116  
                                                                                               
EQUITY                                                                                         
Common stock                                     27,930                27,772          29,316  
Surplus                                          84,466                78,866          84,983  
Retained earnings                               183,951               189,346         192,361  
Unrealized gains and losses                                                                    
  for available-for-sale                                                                       
  securities, net of tax                         (2,737)               (2,590)                 
Less: Treasury stock at cost                        155                   155             155  
                                             ----------            ----------      ----------  
      TOTAL EQUITY                              293,455               293,239         303,691  
                                             ----------            ----------      ----------  
      TOTAL LIABILITIES                                                                        
       & EQUITY                              $3,215,408            $3,096,594      $3,300,807  
                                             ==========            ==========      ==========   
</TABLE>

Notes to Pro Forma Combined Condensed Statement of Income for the six months
ended June 30, 1996
For a detailed explanation of the adjustments made for such transactions see the
Footnotes to Pro Forma Combined Condensed Balance Sheets on Page 143.

                                     -138-
<PAGE>
 
Pro Forma Combined Condensed Statement
of Income for the Six Months Ended June 30, 1996

     The following unaudited pro forma combined condensed statement of income
combines the historical consolidated income statements of Susquehanna (giving
effect to the acquisition of Fairfax as though it had occurred on January 1,
1996), AI and FBC for the six months ended June 30, 1996 on the assumption that
the AI Merger and the FBC Merger had been effective at January 1, 1996, both
individually and combined.

                Pro Forma Combined Condensed Statement of Income
                         Six months Ended June 30, 1996
                                   Unaudited
                      (In thousands except per share data)

<TABLE>
<CAPTION>
                                                                 Susquehanna
                            Susquehanna      Fairfax             Historical             AI                               
                                          -----------------                  -----------------------                   
                                            As       Pro                         As                                    
                             As Reported  Reported   Forma         Restated    Reported   Pro Forma                    
                             -----------  ---------  ------        --------    --------   ----------                   
<S>                          <C>          <C>        <C>            <C>        <C>        <C>    
Interest income                 $114,021    $3,205   $(193)  [1]     $117,033    $7,122                                
Interest expense                  51,270     1,834      60   [2]       53,164     3,429                                
                                  ------    ------      --             ------     -----        -----                   
Net interest income               62,751     1,371    (253)            63,869     3,693            0                   
Provision for loan                                                                                                     
   and lease losses                2,379       502                      2,881        43                                
                                   -----       ---     ---              -----     -----        -----                   
Net interest income                                                                                                    
   after provision for                                                                                                 
   loan and lease losses          60,372       869    (253)            60,988     3,650            0                   
Other income                      10,711       488                     11,199       313                                
Other expense:                                                                                                         
   Salaries and benefits          24,708       615      (9)  [3]       25,314     1,410                                
   Occupancy and equipment         5,765        94                      5,859       628                                
   Other                          16,256      (118)    119   [4]       16,257       893                                
                                  ------       ---    ----             ------     -----        -----                   
Income before income taxes        24,354       766    (363)            24,757     1,032            0                   
Applicable taxes                   7,999       365     (97)  [5]        8,267       283                                
                                   -----       ---    ----              -----       ---        -----                   
Net income from operations       $16,355      $401   ($266)           $16,490      $749       $    0                   
                                 =======       ===    ====             ======       ===        =====                   
Earnings per share                 $1.24                                $1.25     $0.97                                
Average shares outstanding        13,149                 1   [6]       13,150       772         (772)  [7]             
                                                                                                 772   [8]             
<CAPTION>
                                                FBC                                    Pro Forma Combined
                                    -----------------------------        ---------------------------------------------------
                                      As      
                                    Reported          Pro Forma          Susquehanna/AI  Susquehanna/FBC  Susquehanna/AI/FBC  
                                    --------         ------------        --------------  ---------------  ------------------  
<S>                                 <C>              <C>                 <C>             <C>              <C>          
Interest income                       $3,080                                   $124,155         $120,113            $127,235  
Interest expense                       1,222                                     56,593           54,386              57,815  
                                       -----               -----                 ------           ------              ------
Net interest income                    1,858                   0                 67,562           65,727              69,420  
Provision for loan                                                                                                            
   and lease losses                       30                                      2,924            2,911               2,954  
Net interest income                    -----               -----                  -----            -----               -----
   after provision for                                                                                                        
   loan and lease losses               1,828                   0                 64,638           62,816              66,466
Other income                             161                                     11,512           11,360              11,673  
Other expense:                                                                                                                
   Salaries and benefits                 661                                     26,724           25,975              27,385  
   Occupancy and equipment               107                                      6,487            5,966               6,594  
   Other                                 346                                     17,150           16,603              17,496
                                        ----               -----                 ------           ------              ------
Income before income taxes               875                   0                 25,789           25,632              26,664  
Applicable taxes                         192                                      8,550            8,459               8,742
                                         ---               -----                 ------           ------              ------
Net income from operations              $683              $    0                $17,239          $17,173             $17,922  
                                         ===               =====                 ======           ======              ======  
Earnings per share                     $2.25                                      $1.24            $1.24               $1.23  
Average shares outstanding               304                (304)  [9]           13,922           13,843              14,615  
                                                             693   [10]                                                        
</TABLE>                                      
                                             
Notes to Pro Forma Combined Condensed Statement of Income for the six months
ended June 30, 1996
                                        
For a detailed explanation of the adjustments made for such transactions see the
Footnotes to Pro Forma Combined Condensed Statements of Income on Page 143.

                                     -139-
<PAGE>
 
Pro Forma Combined Condensed Statement
of Income for the Year Ended December 31, 1995

     The following unaudited pro forma combined condensed statement of income
includes the historical consolidated income statement of Susquehanna for the
year ended December 31, 1995 restated to include the historical operations of
both Fairfax and Reisterstown as if those mergers had occurred effective January
1, 1995. This Statement also includes AI for the fiscal year ended December 31,
1995 and FBC for the fiscal year ended December 31, 1995 on the assumption that
the AI Merger and the FBC Merger had been effective at January 1, 1995, both
individually and combined.

                Pro Forma Combined Condensed Statement of Income
                          Year Ended December 31, 1995
                                   Unaudited
                      (In thousands except per share data)
<TABLE>
<CAPTION>
 
                                             SUSQUEHANNA                           AI                    FBC               
                           ---------------------------------------------  --------------------   -------------------     
                                           Combined         Historical         As      Pro            As      Pro      
                             As Reported  Adjustments        Restated       Reported  Forma        Reported  Forma     
                             -----------  -----------        ---------      --------  ------       --------  -----     
<S>                          <C>          <C>                <C>            <C>       <C>          <C>       <C>         
Interest income                 $189,827      $43,233         $233,060       $10,753                 $5,970            
Interest expense                  82,618       24,260          106,878         4,844                  2,382            
                           ----------------------------    -----------------------------------   -------------------     
Net interest income              107,209       18,973          126,182         5,909      0           3,588      0     
Provision for loan                                                                                                     
   and lease losses                4,994           45            5,039           115                     55            
                           ----------------------------    -----------------------------------   -------------------     
Net interest income                                                                                                    
   after provision for                                                                                                 
   loan and lease losses         102,215       18,928          121,143         5,794      0           3,533      0     
Other income                      16,080        3,211           19,291           809                    247            
Other expense:                                                                                                         
   Salaries and benefits          42,235        6,018           48,253         2,578                  1,257            
   Occupancy and equipment         9,755        1,225           10,980           948                    237            
   Other                          28,921        8,712           37,633         1,663                    722            
                           ----------------------------    -----------------------------------   -------------------     
Income before income taxes        37,384        6,184           43,568         1,414      0           1,564      0     
Applicable taxes                  11,367        2,508           13,875           360                    383            
                           ----------------------------    -----------------------------------   -------------------     
Net income from                                                                                                        
   operations                    $26,017       $3,676          $29,693        $1,054     $0          $1,181     $0     
                           ============================    ===================================   ===================     
Earnings per share                 $2.23                         $2.25         $1.37                  $3.89            
Average shares outstanding        11,674        1,495  [1]      13,169           772   (772)  [2]       304   (304)  [4]
                                                                                        772   [3]              693   [5]

<CAPTION>
                                         Pro Forma Combined
                           ------------------------------------------------
                                                              Susquehanna/
                             Susquehanna/AI  Susquehanna/FBC     AI/FBC
                             --------------  ---------------     ------   
<S>                          <C>             <C>              <C>
Interest income                   $243,813         $239,030      $249,783
Interest expense                   111,722          109,260       114,104
                           ------------------------------------------------
Net interest income                132,091          129,770       135,679
Provision for loan         
   and lease losses                  5,154            5,094         5,209
                           ------------------------------------------------
Net interest income             
   after provision for     
   loan and lease losses           126,937          126,937       130,470
Other income                        20,100           19,538        20,347
Other expense:             
   Salaries and benefits            50,831           49,510        52,088
   Occupancy and equipment          11,928           11,217        12,165
   Other                            39,296           38,355        40,018
                           ------------------------------------------------
Income before income taxes          44,982           45,132        46,546
Applicable taxes                    14,235           14,258        14,618
                           ------------------------------------------------
Net income from            
   operations                      $30,747          $30,874       $31,928 
                           ================================================
Earnings per share                   $2.21            $2.23         $2.18
Average shares outstanding          13,941           13,862        14,634
                          
</TABLE>

Notes to Pro Forma Combined Condensed Statement of Income for the year ended
December 31, 1995

For a detailed explanation of the adjustments made for such transactions, see
the Combined Adjustments on page 127 of  this Proxy Statement/Prospectus.
Also see the Footnotes to Pro Forma Combined Condensed Statements of Income on
Page 143.

                                     -140-
<PAGE>
 
Pro Forma Combined Condensed Statements
of Income for the Years Ended
December 31, 1994 and 1993

    The following unaudited pro forma combined condensed statements of income
combine the historical consolidated income statements of Susquehanna for the
years ended December 31, 1994 and 1993 and of AI and FBC for the fiscal years
ended December 31, 1994 and 1993 on the assumption that the Mergers had been
effective as of January 1, 1994 and 1993, respectively.  Such income statements
do not give effect to any other transactions.

                Pro Forma Combined Condensed Statement of Income
                      For the year ended December 31, 1994
                                   Unaudited
                      (In thousands except per share data)
<TABLE>
<CAPTION>
                            SUSQUEHANNA        AI                    FBC                      Pro Forma Combined
                                        -----------------      -----------------      ----------------------------------
                                             As      Pro            As      Pro                                         
                             As Reported  Reported  Forma        Reported  Forma        Susquehanna/AI  Susquehanna/FBC
                             -----------  --------  ------       --------  ------       --------------  --------------- 
<S>                          <C>          <C>       <C>           <C>        <C>             <C>             <C>  
Interest income                 $150,633    $7,969                 $5,435                     $158,602         $156,068 
Interest expense                  56,488     2,766                  1,869                       59,254           58,357 
                           ------------------------------      -----------------      ----------------------------------
Net interest income               94,145     5,203      0           3,566      0                99,348           97,711 
Provision for loan and             
 lease losses                      3,987       160                    100                        4,147            4,087
                           ------------------------------      -----------------      ----------------------------------
Net interest income after                                                                                               
 provision for loan and                                                                                                  
 leases losses                    90,158     5,043      0           3,466      0                95,201           93,624      
Other income                      15,098       828                    201                       15,926           15,299 
Other expense:                                                                                                          
  Salaries and benefits           36,227     2,213                  1,177                       38,440           37,404 
  Occupancy and equipment          8,774       822                    236                        9,596            9,010 
  Other                           27,709     1,591                    731                       29,300           28,440 
                           ------------------------------      -----------------      ----------------------------------
Income before income taxes        32,546     1,245      0           1,523      0                33,791           34,069 
Applicable taxes                   9,718       388                    381                       10,106           10,099 
                           ------------------------------      -----------------      ----------------------------------
NET income from operations      $ 22,828    $  857  $   0          $1,142  $   0              $ 23,685         $ 23,970 
                           ==============================      =================      ==================================
Earnings per share                  1.96      1.11                   3.76                         1.91             1.94 
Average shares outstanding        11,634       772   (772)  [2]       304   (304)  [4]          12,406           12,327 
                                                      772   [3]              693   [5]
</TABLE>

<TABLE>
<CAPTION>
                             
                             
                             ----------
                             Sussquehanna/
                              AI/FBC
                             ----------
                             
                             
<S>                          <C> 
Interest income                $164,037
Interest expense                 61,123
                           ------------
Net interest income             102,914
Provision for loan and            
 lease losses                     4,247 
                           ------------
Net interest income after    
 provision for loan and                 
 leases losses                   98,667
Other income                     16,127
Other expense:               
  Salaries and benefits          39,617
  Occupancy and equipment         9,832
  Other                          30,031
                           ------------
Income before income taxes       35,314
Applicable taxes                 10,487
                           ------------
NET income from operations     $ 24,827
                           ============
Earnings per share                 1.90
Average shares outstanding       13,099
                             
</TABLE>
See footnotes to Combined Condensed Statements of Income on Page 143.

                                     -141-
<PAGE>
 
Pro Forma Combined Condensed Statement of Income
For the Year Ended December 31, 1993

                Pro Forma Combined Condensed Statement of Income
                      For the year ended December 31, 1993
                                   Unaudited
                      (In thousands except per share data)
<TABLE>
<CAPTION>
 
                            SUSQUEHANNA       AI                      FBC                     Pro Forma Combined
                                        -----------------      -----------------      ----------------------------------
                                             As      Pro            As      Pro                                         
                             As Reported  Reported  Forma        Reported  Forma        Susquehanna/AI  Susquehanna/FBC  
                             -----------  --------  ------       --------  ------       --------------  --------------- 
<S>                          <C>          <C>       <C>         <C>          <C>            <C>              <C>  
Interest income                 $143,020    $7,241                 $5,282                     $150,261         $148,302 
Interest expense                  55,993     2,452                  1,946                       58,445           57,939 
                           ------------------------------      -----------------      ----------------------------------
Net interest income               87,027     4,789      0           3,336      0                91,816           90,363 
Provision for loan and             
 lease losses                      5,130        75                     75                        5,205            5,205
                           ------------------------------      -----------------      ----------------------------------
Net interest income after                                                                                               
 provision for loan and           
 leases losses                    81,897     4,714      0           3,261      0                86,611           85,158
Other income                      15,816       910                    308                       16,726           16,124 
Other expense:                                                                                                          
  Salaries and benefits           33,770     2,018                  1,110                       35,788           34,880 
  Occupancy and equipment          8,604       783                    223                        9,387            8,827 
  Other                           23,630     1,471                    717                       25,101           24,347 
                           ------------------------------      -----------------      ----------------------------------
Income before income taxes        31,709     1,352      0           1,519      0                33,061           33,228 
Applicable taxes                   9,527       449                    373                        9,976            9,900 
                           ------------------------------      -----------------      ----------------------------------
Net income from                                                                                                         
   operations                     22,182       903      0           1,146      0              $ 23,085         $ 23,328 
                           ==============================      =================      ==================================
Earnings per share                  1.96      1.17                   3.77                         1.91             1.94 
Average shares outstanding        11,331       772   (772)  [2]       304   (304)  [4]          12,103           12,024 
                                                      772   [3]              693   [5]
</TABLE>
<TABLE>
<CAPTION>
                             ----------
                            Sussquehanna/
                              AI/FBC
                             -------
                             
                             
<S>                          <C> 
Interest income                $155,543
Interest expense                 60,391
                           ------------
Net interest income              95,152
Provision for loan and            
 lease losses                     5,280 
                           ------------
Net interest income after        
 provision for loan and 
 leases losses                   89,872  
Other income                     17,034
Other expense:               
  Salaries and benefits          36,898
  Occupancy and equipment         9,610
  Other                          25,818
                           ------------
Income before income taxes       34,580
Applicable taxes                 10,349
                           ------------
Net income from              
   operations                  $ 24,231
                           ============
Earnings per share                 1.89
Average shares outstanding       12,796
                             
</TABLE>
See footnotes to Combined Condensed Statements of Income on Page 143.

                                     -142-
<PAGE>
 
FOOTNOTES TO PRO FORMA COMBINED CONDENSED BALANCE SHEETS

[A]  To eliminate the common stock and treasury stock of AI.
[B]  To reflect the issuance of one share of Susquehanna common stock for each
     outstanding share of AI.
[C]  To eliminate the common stock of FBC.
[D]  To reflect the issuance of 2.281 shares of Susquehanna common stock for
     each outstanding share of FBC.

FOOTNOTES TO PRO FORMA COMBINED CONDENSED STATEMENTS OF INCOME

PRO FORMA ADJUSTMENTS TO SUSQUEHANNA FOR 1996

[1]  To record amortization of premium ($5/month) on mortgage-backed securities
     and to reduce interest income ($188) for equity offering proceeds held
     during January 1996 for purchase of Fairfax on February 1, 1996.
[2]  To record interest expense ($139) for January 1996 regarding the senior
     debt issued to acquire Fairfax on February 1, 1996, the amortization of
     deposit premium ($66/month), and the amortization of long-term debt premium
     ($13/month).
[3]  To record amortization of employee-related purchase accounting adjustments
     ($9/month).
[4]  To record purchase accounting amortization of goodwill ($119/month).
[5]  To record the tax effect of pro forma adjustments.
[6]  To record adjustment to average shares outstanding to reflect a January 1,
     1996 effective date for the issuance of 195,000 Susquehanna common shares
     issued in conjunction with the Fairfax acquisition.
[7]  To eliminate all the outstanding shares of AI.
[8]  To reflect the issuance of one share of Susquehanna for each share of AI.
[9]  To eliminate all the outstanding shares of FBC.
[10] To reflect the issuance of 2.281 shares of Susquehanna for each share of
     FBC.

PRO FORMA ADJUSTMENTS TO SUSQUEHANNA FOR 1995, 1994 and 1993

FAIRFAX
[1]  To record amortization of premium ($55) on mortgage-backed securities.
[2]  To record interest expense in 1995 on senior debt issued to purchase
     Fairfax in 1996 ($1,663), the amortization of deposit premium ($784), and
     the amortization of long-term debt premium ($156).
[3]  To record amortization of employee-related purchase accounting adjustments
     ($100).
[4]  To record purchase accounting amortization of goodwill ($1,429).
[5]  To record the tax effect of pro forma adjustments.

REISTERSTOWN
[1]  To record the reduction in interest income for debt offering proceeds held
     from February 1995 to April 1995 for purchase of Reisterstown on
     April 21, 1995.
[2]  To record interest expense in January and February 1995 regarding the
     subordinated debt issued in February 1995 to acquire Reisterstown on 
     April 21, 1995.
[3]  To record amortization of fair value purchase accounting.
[4]  To record the tax effect of pro forma adjustments.

SUSQUEHANNA, AI, FBC
[1]  To reflect the average effect from issuance of 1,495,000 Susquehanna common
     shares to acquire Fairfax.
[2]  To eliminate all the outstanding shares of AI.
[3]  To reflect the issuance of one share of Susquehanna for each share of AI.
[4]  To eliminate all the outstanding shares of FBC.
[5]  To reflect the issuance of 2.281 shares of Susquehanna for each share of
     FBC.

                                     -143-
<PAGE>
 
                         ADJOURNMENT OF THE AI MEETING

     Approval of the AI Merger Agreement requires the affirmative vote of the
holders of sixty-six and two-thirds percent (66 2/3%) of the outstanding shares
of AI's Common Stock entitled to vote at the AI Meeting. If there is an
insufficient number of votes cast in person or by proxy at the AI Meeting to
approve the AI Merger Agreement, the AI Board of Directors intends to adjourn
the AI Meeting to a later date to permit further solicitation of votes in favor
of the AI Merger Agreement. The affirmative vote of a majority of the shares
represented and voting at the AI Meeting is required in order to approve any
such adjournment. The place and date to which the AI Meeting would be adjourned
would be announced at the AI Meeting. Under AI's bylaws it shall not be
necessary to give any notice of the time and place of the adjourned meeting
other than the announcement at the AI Meeting.

     The AI Board of Directors recommends that shareholders vote "FOR" the
proposal to adjourn the AI Meeting if necessary to permit further solicitation
of proxies to approve the AI Merger Agreement.


                         ADJOURNMENT OF THE FBC MEETING

     Approval of the FBC Merger Agreement and the transactions contemplated
thereby requires the affirmative vote of seventy percent (70%) of all votes
entitled to be cast. If there is an insufficient number of votes cast in person
or by proxy at the FBC Meeting to approve the FBC Merger Agreement and the
transactions contemplated thereby, the FBC Board of Directors intends to adjourn
the FBC Meeting to a later date for the solicitation of additional votes in
favor of the FBC Merger Agreement. The affirmative vote of a majority of the
shares represented and voting at the FBC Meeting is required in order to approve
any such adjournment. The place and date to which the FBC Meeting would be
adjourned would be announced at the FBC Meeting. Under the NJBCA it shall not be
necessary to give any notice of the time and place of the adjourned meeting
other than the announcement at the FBC Meeting.

     The FBC Board of Directors recommends that shareholders vote "FOR" the
proposal to adjourn the FBC Meeting if necessary to permit further solicitation
of proxies to approve the FBC Merger Agreement and the transactions contemplated
thereby.


                            INDEPENDENT ACCOUNTANTS

     Susquehanna has engaged Coopers & Lybrand L.L.P., independent accountants,
to audit its financial statements for the year ended December 31, 1995.
Susquehanna expects to engage Coopers & Lybrand L.L.P. as its independent
accountants for the year ending December 31, 1996.

     AI has engaged Arthur Andersen LLP, independent public accountants, to
audit its consolidated financial statements for the year ended December 31,
1996.

     FBC has engaged Petroni and Associates, independent accountants to audit
its financial statements for the year ended December 31, 1996.


                                    EXPERTS
Susquehanna
- -----------

     The consolidated balance sheets of Susquehanna as of December 31, 1995 and
1994 and the related consolidated statements of income, changes in shareholders'
equity and cash flows for each of the three years in the period ended December
31, 1995, and the consolidated statements of financial condition of Reisterstown
Holdings, Inc. and subsidiaries as of September 30, 1994 and 1993, and the
related consolidated statements of operations, stockholders' equity and cash
flows for each of the three years in the period ended September 30, 1994,
incorporated by reference in this Proxy Statement/Prospectus, have been
incorporated herein in reliance on the report of Coopers & Lybrand L.L.P.,
independent accountants, given upon the authority of that firm as experts in
accounting and auditing. Additionally, the consolidated statements of financial
condition of Fairfax Financial Corporation and subsidiaries as of September 30,

                                     -144-
<PAGE>
 
1995 and 1994, and the related consolidated statements of income, stockholders'
equity and cash flows for each of the years in the three year period ended
September 30, 1995 and the consolidated statements of financial condition of
Atlanfed Bancorp, Inc. and subsidiaries as of March 31, 1995 and 1994, and the
related consolidated statements of income, stockholder's equity, and cash flows
for each of the years in the two-year period ended March 31, 1995, have been
incorporated by reference in this Proxy Statement/Prospectus in reliance on the
report of KPMG Peat Marwick LLP, certified public independent accountants,
incorporated by reference herein, and upon the authority of that firm as experts
in accounting and auditing.

AI
- --

     The consolidated statements of financial condition of AI as of December 31,
1995 and 1994 and the related consolidated statements of income, shareholders'
equity and cash flows for each of the years in the three-year period ended
December 31, 1995, appearing as Appendix A in this Proxy Statement/Prospectus,
have been included herein in reliance on the report of Arthur Andersen LLP,
independent public accountants, given upon the authority of that firm as experts
in accounting and auditing.

FBC
- ---

     The consolidated statements of financial condition of FBC as of December
31, 1995 and 1994 and the related consolidated statements of income, changes in
shareholders' equity and cash flows for the years then ended appearing as
Appendix B to this Proxy Statement/Prospectus, have been incorporated herein in
reliance on the report of Petroni and Associates, independent accountants to
FBC, given upon the authority of that firm as experts in accounting and
auditing.


                                 LEGAL OPINIONS

     The legality of the Susquehanna Common Stock to be issued in connection
with the AI Merger and the FBC Merger is being passed upon by Morgan, Lewis &
Bockius LLP, Harrisburg, Pennsylvania, counsel to Susquehanna. Certain legal
matters relating to AI will be passed upon at the AI Merger Effective Date by
Ballard Spahr Andrews & Ingersoll, Philadelphia, PA, special counsel to AI.
Certain legal matters relating to FBC will be passed upon by Blank Rome Comisky
and McCauley, Philadelphia, PA, and Cherry Hill, NJ, special counsel to FBC.

                                     -145-
<PAGE>
 
                                   APPENDIX A

                                  ATCORP, INC.

                       CONSOLIDATED FINANCIAL STATEMENTS
<PAGE>
 
                 INDEX TO CONSOLIDATED AI FINANCIAL STATEMENTS
<TABLE>
<CAPTION>
<S>                                                                                                            <C>

Consolidated Balance Sheets as of June 30, 1996 and 1995 (unaudited)..........................................  A-2
Consolidated Statements of Income as of June 30, 1996 and 1995 (unaudited)....................................  A-3
Consolidated Statements of Cash Flows as of June 30, 1996 and 1995 (unaudited)................................  A-4
Notes to Consolidated Financial Statements (unaudited) for June 30, 1996  and 1995............................  A-5
Independent Auditors' Report..................................................................................  A-6
Consolidated Balance Sheets as of December 31, 1995 and 1994..................................................  A-7
Consolidated Statements of Income for the years ended December 31, 1995, 1994 and 1993........................  A-8
Consolidated Statements of Shareholders' Equity for the years ended  December 31, 1995, 1994 and 1993.........  A-9
Consolidated Statements of Cash Flows or the years ended December 31, 1995, 1994 and 1993.....................  A-10
Notes to Consolidated Financial Statements for the years ended December 31, 1995, 1994 and 1993...............  A-11
 
</TABLE>

                                      A-1
<PAGE>
 
                         ATCORP, INC. AND SUBSIDIARIES
                          CONSOLIDATED BALANCE SHEETS
                           (unaudited, in thousands)
<TABLE>
<CAPTION>
                                                 Six Months Ended June 30,
                                                 ------------------------
                    ASSETS                           1996         1995
                                                 -----------   ----------
                                                  
<S>                                              <C>           <C>
CASH AND DUE FROM BANKS                             $  4,662     $  4,865
FEDERAL FUNDS SOLD                                     6,920          775
INTEREST-BEARING DEPOSITS WITH OTHER BANKS             1,414          124
INVESTMENT SECURITIES
   Held to maturity (market value of
   $250 in 1996 and $250 in 1995)                        250          250
   Available for sale (cost of $70,622 in
   1996 and $49,266 in 1995)                          70,282       50,087
                                                 -----------   ----------
                                                      70,532       50,337
LOANS HELD FOR SALE                                      470        1,467
LOANS                                                115,284       96,129
   Less-- Allowance for loan losses                   (1,356)      (1,283)
                                                 -----------   ----------
              Net loans                              113,928       94,846
BANK PREMISES & EQUIPMENT, NET                         2,983        2,950
ACCRUED INTEREST RECEIVABLE                            2,125        1,610
OTHER ASSETS                                           1,179          801
                                                 -----------   ----------
TOTAL ASSETS                                        $204,213     $157,775
                                                 -----------   ----------
 
     LIABILITIES AND SHAREHOLDERS' EQUITY
DEPOSITS
   Demand                                           $ 22,134     $ 19,812
   Interest-bearing demand                            66,386       46,355
   Savings                                            21,602       21,155
   Certificates of deposit over $100,000              18,019        8,495
   Other time deposits                                58,227       49,477
                                                 -----------   ----------
TOTAL DEPOSITS                                       186,368      145,294
Advances from FHLB                                     5,000          ---
Accrued Interest Payable                               1,099          521
Other Liabilities                                      1,294        1,492
                                                 -----------   ----------
Total Liabilities                                    193,761      147,307
SHAREHOLDERS' EQUITY
  Preferred stock, $5 par value per share;
  1,000,000 shares authorized, none
  issued and outstanding                                 ---          ---
  Common stock, $5 par value per share;
  2,000,000 shares authorized, 780,266 issued
  and 771,750 outstanding in 1996 and 1995             3,902        3,902
ADDITIONAL PAID-IN CAPITAL                             3,804        3,804
RETAINED EARNINGS                                      3,015        2,265
NET UNREALIZED HOLDING GAIN
  (LOSS) ON SECURITIES                                  (224)         542
TREASURY STOCK, at cost (8,516 shares)                   (45)         (45)
                                                 -----------   ----------
   Total shareholders' equity                         10,452       10,468
                                                 -----------   ----------
   Total liabilities and shareholders' equity       $204,213     $157,775
                                                 ===========   ==========

</TABLE>

       The accompanying notes are an integral part of these statements.

                                      A-2
<PAGE>
 
                         ATCORP, INC. AND SUBSIDIARIES
                       CONSOLIDATED STATEMENTS OF INCOME
                     (in thousands, except per share data)
                                  (unaudited)

<TABLE>
<CAPTION>

                                                  Six Months Ended
                                                       June 30,
                                                    1996     1995
                                                  --------  -------
<S>                                               <C>      <C> 
INTEREST INCOME
                                                  --------  -------
  Interest and fees on loans                        $4,955   $3,659
  Interest on federal funds sold                       30      111
  Interest on interest-bearing deposits                20        7
  Interest on investment securities-taxable         1,949    1,035
  Interest on investment securities-tax exempt        168      132
                                                  --------  -------
       Total interest income                        7,122    4,944
                                                                     
 
INTEREST EXPENSE
  Interest on deposits                              3,026    2,114
  Interest on other borrowed funds                    156        5
                                                  --------  -------
       Total interest expense                       3,429    2,119
  Net interest income                               3,693    2,825
 
PROVISION FOR LOAN LOSSES                              43       60
                                                  --------  -------
  Net interest income after provision for loan
   losses                                           3,650    2,765
 
NONINTEREST OPERATING INCOME
  Service charges, commissions and fees               219      207
  Securities gains (losses)                             2      111
  Other income                                         92      114
                                                  --------  -------
       Total noninterest operating income             313      432
 
NONINTEREST OPERATING EXPENSE
  Salaries and employee benefits                    1,410    1,229
  Occupancy expense                                   372      249
  Furniture and equipment expense                     256      166
  Professional fees                                   117      189
  F.D.I.C. assessment                                   1      114
  Other expense                                       775      603
                                                  --------  -------
      Total noninterest operating expense           2,931    2,550
 
      Income before income taxes                    1,032      647
INCOME TAXES                                          283      178
                                                  --------  ------- 

NET INCOME                                         $  749   $  469
                                                  ========  ======= 
EARNINGS PER SHARE                                  $0.97    $0.61
                                                  ========  =======  
</TABLE>
       The accompanying notes are an integral part of these statements.

                                      A-3
<PAGE>
 
                         ATCORP, INC. AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (unaudited)
<TABLE>
<CAPTION>
                                                            Six Months Ended
                                                                June 30,
                                                            1996       1995
                                                          ---------- ---------
<S>                                                       <C>        <C>
                                                            (in thousands)
CASH FLOW FROM OPERATING ACTIVITIES
   Net income............................................ $    749   $    469
   Adjustments to reconcile net income to net cash
      provided by operating activities
         Depreciation and amortization...................      234        185
         Provision for loan losses.......................       43         60
         Provision for ORE losses........................       17        ---
         Provision for deferred taxes....................       22        127
         Gain on sale of securities......................       (2)      (111)
         Gain on sale of SBA loans.......................      (15)       ---
         Increase in accrued interest receivable.........     (515)      (104)
         (Increase) decrease in other assets.............     (101)        65
         Decrease in other liabilities...................     (198)      (293)
         Increase in interest payable....................      578        162
                                                           ---------  --------
         Total adjustments...............................       63         91
                                                           ---------  --------
      Net cash provided by operating activities..........      812        560
                                                           ---------  --------
CASH FLOW FROM INVESTING ACTIVITIES:
      (Increase) decrease in deposits with other banks      (1,290)        56
      Purchases of investment securities                   (27,718)   (20,140)
      Proceeds from sales of securities available for sale   4,185     18,401
      Proceeds from maturities of investments                2,180        836
      Purchases of premises and equipment, net                (267)      (435)
      Net increase in loans                                (19,125)   (15,198)
      Proceeds from sale of SBA loans                        1,012        ---
      Proceeds from sales of other real estate owned            79        ---
                                                           ---------  --------
      Net cash used in investing activities                (40,944)   (16,480)
                                                           ---------  --------
CASH FLOW FROM FINANCING ACTIVITIES:
      Net increase (decrease) in savings and                
      demand deposit accounts                               22,800       (227)
      Net increase in time deposits                         18,274     14,986
      Advances from Federal Home Loan Bank                   5,000        ---
                                                           ---------  --------
   Net cash provided by financing activities                46,074     14,759
                                                           ---------  --------

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS         5,942     (1,161)
                                                       
CASH AND CASH EQUIVALENTS, AT BEGINNING OF PERIOD            5,640      9,474
                                                           ---------  --------
                                                       
CASH AND CASH EQUIVALENTS, AT END OF PERIOD                $11,582    $ 8,313
                                                           ---------  --------
</TABLE>
        The accompanying notes are an integral part of these statements.

                                      A-4
<PAGE>
 
NOTE A - Basis of Presentation
         ---------------------

  The accompanying unaudited consolidated financial statements have been
prepared pursuant to the instructions to Form 10-Q and Rule 10-1 of Regulation 
S-X. Accordingly, they do not include all of the information and notes required
by generally accepted accounting principles for complete financial statements.
In the opinion of Management, all adjustments, including normal recurring
accruals, considered necessary for a fair presentation have been included. All
adjustments made to the unaudited financial statements were of a normal
recurring nature. Operating results for the six month period ended June 30, 1996
are not necessarily indicative of the results that may be expected for the year
ending December 31, 1996. For further information, refer to the consolidated
financial statements and notes thereto included on pages A-7 to A-26.

NOTE B - Earnings Per Share
         ------------------

  Earnings per share are based upon the average number of shares outstanding and
are adjusted retroactively for the stock dividend of 5 shares for every 100
shares held which was paid February 26, 1996. The average number of shares
outstanding amounted to 771,750 for the six month periods ended June 30, 1996
and June 30, 1995, respectively.

NOTE C - Statement No. 115 "Accounting for Certain Investments in Debt and
         -----------------------------------------------------------------
Equity Securities"
- ------------------

  SFAS No. 115 requires that securities "available for sale" be carried at fair
value with valuation adjustments (after tax) included in a separate component of
shareholders' equity.  Debt securities acquired as investments that are intended
to be "held to maturity" are stated at cost adjusted for amortization of
premiums and accretion of discounts using the level yield method. Realized
securities gains and losses are recorded as they may occur.

  The amortized cost and estimated values of investment securities as of June
30, 1996 are as follows:
<TABLE>
<CAPTION>
 
                                       GROSS      GROSS      ESTIMATED
                                     AMORTIZED  UNREALIZED  UNREALIZED   MARKET
HELD TO MATURITY                       COST       GAINS       LOSSES      VALUE
- -----------------------------------  ---------  ----------  -----------  -------
<S>                                  <C>        <C>         <C>          <C>
Debt securities issued by foreign
  governments                              250         ---         ---   $   250
- -----------------------------------    -------        ----       -----   -------
  TOTALS                               $   250  $      ---    $    ---   $   250
                                       =======        ====       =====   =======

<CAPTION>  
                                     GROSS      GROSS       ESTIMATED
                                     AMORTIZED  UNREALIZED  UNREALIZED   MARKET
AVAILABLE FOR SALE                   COST       GAINS       LOSSES       VALUE
- -----------------------------------  ---------  ----------  ----------   -------
<S>                                  <C>        <C>         <C>          <C> 
U.S. Treasury Securities               $ 9,526        $ 51       $  (3)  $ 9,574
U.S. Agency Securities                   8,301          20         (94)    8,227
Obligations of States &
   Political subdivisions                6,981          69         (18)    7,032
Corporate debt securities                4,329          50         (41)    4,338
Mortgage-backed securities              14,519          21        (216)   14,324
SBA Pools                               25,176          31        (222)   24,985
Equity securities                        1,790          12         ---     1,802
                                       -------        ----       -----   -------
  TOTALS                               $70,622        $254       $(594)  $70,282
                                       =======        ====       =====   =======
</TABLE>

NOTE D - SUBSEQUENT EVENTS
        ------------------

1. On July 16, 1996, the Board of Directors of Atcorp, Inc. resolved to pay a 
   total of $420,000 to certain officers of Atcorp, Inc. and Equity National 
   Bank as bonuses.  Such amount will be accrued in 1996.

2. On July 18, 1996, with the approval of the Board of Directors, Atcorp, Inc.
   entered into an Agreement and Plan of Affiliation (the Agreement) with
   Susquehanna Bancshares, Inc. (Susquehanna). The agreement provides, among
   other things, that Susquehanna will acquire Atcorp, Inc. and its subsidiaries
   for approximately 771,750 shares of Susquehanna common stock, or one share of
   Susquehanna common stock for each Atcorp, Inc. fully diluted share. The
   acquisition is subject to federal and state regulatory approvals as well as
   approval of the shareholders of Atcorp, Inc. and other conditions including,
   among other things, the transaction qualifying for pooling-of-interests
   accounting.

                                      A-5
<PAGE>
 
  REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS



To the Shareholders and
Board of Directors of
Atcorp, Inc.:

We have audited the accompanying consolidated balance sheets of Atcorp, Inc. (a
New Jersey Corporation) and subsidiaries as of December 31, 1995 and 1994, and
the related consolidated statements of income, shareholders' equity and cash
flows for each of the three years in the period ended December 31, 1995.  These
financial statements are the responsibility of the Company's management.  Our
responsibility is to express an opinion on these financial statements based on
our audits.

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

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of Atcorp, Inc. and
subsidiaries as of December 31, 1995 and 1994, and the results of their
operations and their cash flows for each of the three years in the period ended
December 31, 1995, in conformity with generally accepted accounting principles.

As explained in Note 1 to the financial statements, effective January 1, 1993,
the Company changed its method of accounting for income taxes and, effective
January 1, 1994, the Company changed its method of accounting for investments in
debt and equity securities.



Philadelphia, Pa.,
  February 27, 1996

                                      A-6
<PAGE>
 
                         ATCORP, INC. AND SUBSIDIARIES
                          CONSOLIDATED BALANCE SHEETS
                          ---------------------------
                                 (in thousands)
<TABLE>
<CAPTION>
                                                                                                                  
                                               December 31                                                     December 31      
                                               -----------                                                     ----------- 
                                                                              LIABILITIES AND                                    
                                             1995       1994                SHAREHOLDERS' EQUITY             1995        1994    
                                             ----       ----                --------------------           --------    --------   
                 ASSETS                                                                                                             

                 ------
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                                        <C>        <C>        <C>                                         <C>       <C>
CASH AND DUE FROM BANKS                    $  4,865   $  3,861   DEPOSITS:
                                                                    Demand                                   $19,812       $18,264
FEDERAL FUNDS SOLD                              775      5,613      Interest-bearing demand                   46,355        22,838
                                                                    Savings                                   21,155        28,391
                                                                    Certificates of deposit - $100,000 or      8,495        10,471
                                                                      more
                                                                    Other time deposits                       49,477        28,599
                                                                                                             -------       -------
INTEREST-BEARING DEPOSITS WITH
      OTHER INSTITUTIONS                        124         56         Total deposits                        145,294       108,563
                                                                    ACCRUED INTEREST PAYABLE                     521           246
INVESTMENT SECURITIES
      Held to maturity (market value of
       $250 in 1995 and $23,262 in 1994)        250     24,165   OTHER LIABILITIES                             1,492           807
                                                                                                             -------       -------
      Available for sale (cost of
       $49,266 in 1995                       50,087     10,281     Total liabilities                         147,307       109,616
               and $10,417 in 1994)        --------   --------                                               -------       -------
                                                                 COMMITMENTS AND CONTINGENCIES
                                             50,337     34,446   (Notes 10 and 14)
                                                                 SHAREHOLDERS' EQUITY:
                                                                   Preferred stock, $5 par value per share;
                                                                   1,000,000 shares authorized, none issued       --            --
LOANS HELD FOR SALE                           1,467         --     and outstanding
                                                                 Common stock, $5 par value per share;
                                                                   2,000,000 shares authorized, 780,266 and
                                                                   743,516 shares issued and 771,750 and
                                                                   735,000 outstanding in 1995 and 1994,
LOANS                                        96,129     71,460     respectively                                3,902         3,718
      Less-- Allowance for loan losses       (1,283)    (1,152)
                                           --------   --------
           Net loans                         94,846     70,308   ADDITIONAL PAID-IN CAPITAL                    3,804         3,510
                                           --------   --------
BANK PREMISES AND EQUIPMENT, net              2,950      2,224   RETAINED EARNINGS                             2,265         1,689
                                                                 NET UNREALIZED HOLDING GAIN (LOSS)
ACCRUED INTEREST RECEIVABLE                   1,610      1,102     ON SECURITIES
                                                                 TREASURY STOCK, at cost (8,516 shares)          (45)          (45)
                                                                                                             -------       -------
OTHER ASSETS                                    801        788     Total shareholders' equity                 10,468         8,782
                                           --------   --------                                               -------       -------
                                                                   Total liabilities and
               Total assets                $157,775   $118,398       shareholders' equity                   $157,775      $118,398
                                           ========   ========                                               =======       =======
</TABLE>
        The accompanying notes are an integral part of these statements.

                                      A-7
<PAGE>
 
                         ATCORP, INC. AND SUBSIDIARIES
                         -----------------------------
                       CONSOLIDATED STATEMENTS OF INCOME
                       ---------------------------------
                     (in thousands, except per share data)
<TABLE>
<CAPTION>
                                                            Year Ended December 31
                                                          -------------------------
                                                            1995     1994     1993
                                                          --------  -------  -------
<S>                                                       <C>       <C>      <C>
INTEREST INCOME:
   Interest and fees on loans                             $ 8,094    $6,208   $5,846
   Interest on federal funds sold                             167       116      133
   Interest on interest-bearing deposits                       22         7        7
   Interest on investment securities--taxable               2,163     1,550    1,251
   Interest on investment securities--tax-exempt              307        88        4
                                                          -------    ------   ------
   Total interest income                                   10,753     7,969    7,241
                                                          -------    ------   ------
INTEREST EXPENSE:
   Interest on deposits                                     4,814     2,747    2,437
   Interest on other borrowed funds                            30        19       15
                                                          -------    ------   ------
   Total interest expense                                   4,844     2,766    2,452
                                                          -------    ------   ------
   Net interest income                                      5,909     5,203    4,789
PROVISION FOR LOAN LOSSES                                     115       160       75
                                                          -------    ------   ------
   Net interest income after provision for loan losses      5,794     5,043    4,714
                                                          -------    ------   ------
NONINTEREST OPERATING INCOME:
   Service charges, commissions and fees                      426       576      442
   Investment security gains                                  122        41      127
   Gain on sale of real estate owned                            3        33      181
   (Loss) gain on sale of loans                                (2)       83       94
  Other                                                       260        95       66
                                                          -------    ------   ------
  Total noninterest operating income                          809       828      910
NONINTEREST OPERATING EXPENSE:
  Salaries and employee benefits                            2,578     2,213    2,018
  Occupancy                                                   569       501      476
  Furniture and equipment                                     379       321      307
  Professional fees                                           306       362      315
  FDIC assessment                                             121       208      195
  Other                                                     1,236     1,021      961
                                                          -------    ------   ------
  Total noninterest operating expense                       5,189     4,626    4,272
                                                          -------    ------   ------
  Income before income taxes                                1,414     1,245    1,352
INCOME TAXES                                                  360       388      449
                                                          -------    ------   ------
NET INCOME BEFORE CUMULATIVE EFFECT
 OF CHANGE IN ACCOUNTING PRINCIPLE                          1,054       857      903
CUMULATIVE EFFECT OF CHANGE IN
 ACCOUNTING PRINCIPLE                                          --        --      100
                                                          -------    ------   ------
NET INCOME                                                $ 1,054    $  857   $1,003
                                                          =======    ======   ======
EARNINGS PER COMMON SHARE:
 Income before change in accounting principle               $1.37     $1.11    $1.17
 Change in accounting principle                                --        --      .13
                                                          -------    ------   ------
 Net income                                                 $1.37     $1.11    $1.30
                                                          =======    ======   ======
</TABLE>
       The accompanying notes are an integral part of these statements.

                                      A-8

<PAGE>
 
                         ATCORP, INC. AND SUBSIDIARIES
                         -----------------------------

                CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                -----------------------------------------------
 
                         (in thousands)
<TABLE>
<CAPTION>

<S>                                                               <C>      <C>         <C>        <C>              <C>
 
                                                                                                  Net Unrealized
                                                                           Additional                Holding
                                                                  Common    Paid-In    Retained   (Loss)/Gain      Treasury
                                                                   Stock    Capital    Earnings   On Securities     Stock
                                                                  -------  ----------  --------   --------------   --------
 
- ---------------------------------------------------------------------------------------------------------------------------
BALANCE AT
   JANUARY 1, 1993                                                 $3,125      $2,880    $1,052             $ --       $(45)
- ---------------------------------------------------------------------------------------------------------------------------
       Stock dividends
          issued (Note 1
          and 13)                                                     418         350      (768)              --         --
- ---------------------------------------------------------------------------------------------------------------------------
       Net income                                                      --          --     1,003               --         --
                                                                   ------      ------    ------             ----       ----
- ---------------------------------------------------------------------------------------------------------------------------
BALANCE AT
       DECEMBER 31, 1993                                            3,543       3,230     1,287               --        (45)
                                                                   ------      ------    ------             ----       ----
- ---------------------------------------------------------------------------------------------------------------------------
       Stock dividends
          issued (Note 1
          and 13)                                                     175         280      (455)              --         --
- ---------------------------------------------------------------------------------------------------------------------------
       Net income                                                      --          --       857               --         --
- ---------------------------------------------------------------------------------------------------------------------------
       Net unrealized
          holding loss on
          securities                                                   --          --        --              (90)        --
                                                                   ------      ------    ------             ----       ----
- ---------------------------------------------------------------------------------------------------------------------------
BALANCE AT
       DECEMBER 31, 1994                                            3,718       3,510     1,689              (90)       (45)
                                                                   ------      ------    ------             ----       ----
       Stock dividends
          issued (Note 1                                                 
          and 13)                                                     184         294      (478)              --         --
       Net income                                                      --          --     1,054               --         --
       Net unrealized         
          holding gain on
          securities                                                   --          --        --              632         -- 
                                                                   ------      ------    ------             ----       ----   
                                                                 
BALANCE AT   DECEMBER 31, 1995
                                                                   $3,902      $3,804    $2,265             $542       $(45)
                                                                   ======      ======    ======             ====       ====
</TABLE>

                The accompanying notes are an integral part of these statements.

                                      A-9
<PAGE>
 
                         ATCORP, INC. AND SUBSIDIARIES
                         -----------------------------
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                     -------------------------------------
                                (in thousands)

<TABLE>
<CAPTION>
                                                      Year Ended December 31
                                                 --------------------------------
                                                    1995       1994        1993
                                                    ----       ----        ----   
<S>                                              <C>         <C>        <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
       Net income                                 $  1,054   $    857    $  1,003
       Adjustments to reconcile net income to
        net
       cash provided by operating activities-
       Depreciation and amortization                   350        240         233
       Provision for loan losses                       115        160          75
       Provision for ORE losses                          1         29         131
       (Benefit) provision for deferred taxes           (2)        12        (214)
       Gain on sale of other real estate owned          (3)       (33)       (181)
       Gain on sale of investment securities          (122)       (41)       (127)
       Loss (gain) on sale of mortgage loans             2        (83)        (94)
       Decrease in accrued interest receivable        (508)      (343)        (25)
       Decrease (increase) in other assets             135       (314)         20
       Increase (decrease) in other liabilities        685        (31)        427
       Increase (decrease) in accrued interest         275         57          (3)
        payable                                   --------   --------    --------
            Total adjustments                          928       (347)        242
                                                  --------   --------    --------
            Net cash provided by operating           1,982        510       1,245
            activities                            --------   --------    --------
CASH FLOWS FROM INVESTING ACTIVITIES:
       Purchases of investment securities          (38,960)   (15,879)    (14,331)
       Proceeds from maturities of investment        4,320      3,715         168
        securities
       Proceeds from sales of available for         19,782      5,664       5,696
        sale securities
       (Increase) decrease in interest-bearing         (68)        (4)         81
        deposits
       Purchases of premises and equipment, net     (1,076)      (860)        (66)
       Proceeds from sale of other real estate         107      1,365         926
        owned
       Net increase in loans                       (26,652)    (4,455)     (9,840)
                                                  --------   --------    --------
            Net cash used in investing activities  (42,547)   (10,454)    (17,366)
                                                  --------   --------    --------
CASH FLOWS FROM FINANCING ACTIVITIES:
       Net increase (decrease) in savings and       17,829     (2,385)     10,119
        demand deposit accounts
       Net increase in time deposits                18,902     14,836       3,076
       Net decrease in federal funds purchased          --         --        (200)
                                                  --------   --------    --------
            Net cash provided by financing          36,731     12,451      12,995
            activities                            --------   --------    --------
NET (DECREASE) INCREASE IN CASH AND
   CASH EQUIVALENTS                                 (3,834)     2,507      (3,126)
CASH AND CASH EQUIVALENTS,
   BEGINNING OF YEAR                                 9,474      6,967      10,093
                                                  --------   --------    --------
CASH AND CASH EQUIVALENTS,
   END OF YEAR                                    $  5,640   $  9,474    $  6,967
SUPPLEMENTAL DISCLOSURES OF
   CASH FLOW INFORMATION:
   Transfers from loans to other real estate      $    530   $    508    $    878
   Cash paid during the year for-
     Interest                                     $  4,569   $  2,709    $  2,455
                                                  ========   ========    ========
       Income taxes                               $    280   $    450    $    186
                                                  ========   ========    ========
</TABLE>
       The accompanying notes are an integral part of these statements.


                                     A-10
<PAGE>
 
                         ATCORP, INC. AND SUBSIDIARIES
                         -----------------------------


                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------

                        DECEMBER 31, 1995, 1994 AND 1993
                        --------------------------------



1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:
    -------------------------------------------

The accounting policies of Atcorp, Inc. and its subsidiaries conform to
generally accepted accounting principles and to generally accepted industry
practices.  The more significant accounting policies are summarized below.

Principles of Consolidation
- ---------------------------

The consolidated financial statements include the accounts of Atcorp, Inc. and
its subsidiary, Equity National Bank (the "Bank"), and AT Corp, the Bank's
subsidiary (collectively, the "Corporation").  All significant intercompany
transactions and account balances have been eliminated in consolidation.

Nature of Operations
- --------------------

The Company offers retail banking services through the Bank's four offices and
by mail.  The primary sources of revenue are from loans to individuals and small
businesses and investment securities.  Loans are originated by the Bank for many
purposes including home construction and remodeling, automobile financing,
business working capital, and commercial real estate.  Other loans and pools of
loans are purchased in the secondary market.  Funding for loans and investments
is provided by traditional deposit products and borrowed funds.  Deposits are
usually from the customer base within the general surrounding are of the office
locations.

Use of Estimates in the Preparation of Financial Statements
- -----------------------------------------------------------

The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities and disclosure of
contingent assets and liabilities at the date of the financial statements and
the reported amounts of revenues and expenses during the reporting period.
Actual results could differ from those estimates.

Investment Securities
- ---------------------

Effective January 1, 1994, the Corporation adopted the provisions of Statement
of Financial Accounting Standards No. 115 ("SFAS 115"), "Accounting for Certain
Investments in Debt and Equity Securities."  This statement requires that
securities "held-to-maturity" be stated at cost adjusted for amortization of
premiums and accretion of discounts and securities "available-for-sale" be
carried at market value, with valuation adjustments (after tax) included in a
separate component of shareholders' equity.

Investment securities include primarily debt securities of the U.S. Treasury and
obligations of U.S. Government corporations and agencies.  Debt securities
classified as "held-to-maturity" are acquired with the intent to maintain the
securities in the portfolio until maturity.  In management's opinion, the
Corporation has the ability to hold these securities to maturity.  As such,
these securities are stated at cost adjusted for amortization of premiums and
accretion of discounts using the effective

                                     A-11
<PAGE>
 
interest method.  Certain securities are classified as securities "available-
for-sale" and serve as a potential source of liquidity. Available-for-sale
securities are debt and equity securities that are not classified as either
trading securities or held-to-maturity securities.  These securities are valued
at aggregate fair value, with unrealized holding gains and losses, net of taxes,
excluded from earnings and reported as a separate component of shareholders'
equity until realized.  Security gains and losses are computed using the
specific identification method and are recorded on a trade date basis.

In December 1995, the Bank reclassified investment securities with a book value
of approximately $24,415,000 and a fair value of approximately $24,571,000 from
held to maturity to available for sale.  This reclassification was allowable
under Financial Accounting Standards Board guidance which permitted institutions
to make a one-time reassessment of the appropriateness of investment security
classifications.  As a result of the reclassification, the unrealized gain on
securities recorded as a component of retained earnings increased approximately
$103,000, net of tax.

Loans Held for Sale
- -------------------

At December 31, 1995, loans held for sale consisted of the following loans sold
but not yet settled:
<TABLE>
<CAPTION>
 
                 <S>               <C>        
                 SBA loans          $1,265,000
                 Mortgage loans        202,000
                                    ----------
                                    $1,467,000
                                    ========== 
</TABLE>
These loans held for sale are carried at the lower of aggregate cost or market
value.

Loans
- -----

Interest on all loans is accrued over the term of the loans based on the amount
of principal outstanding, except on certain consumer loans on which interest is
recognized as income on a basis that approximates the interest method.

Loans are generally placed on nonaccrual status when they are past due 90 days
as to either principal or interest.  However, loans that are in the process of
renewal or are well secured and in the process of collection may not be placed
on nonaccrual status, based on the judgment of management as to ultimate
collectibility.  When a loan is placed on nonaccrual status, interest income is
reduced by the amount of any accrued and uncollected interest.

Loan Origination Fees and Costs
- -------------------------------

Loan origination fees and related direct loan origination costs of completed
loans are deferred and recognized over the life of the loan as an adjustment to
yield.  During 1995 and 1994, the Bank amortized loan origination fees in excess
of loan origination costs of $458,000 and $263,000, respectively.  At December
31, 1995 and 1994, the unamortized portion of net deferred fees and costs
amounted to $292,000 and $224,000, respectively.

Allowance for Possible Loan Losses
- ----------------------------------

The allowance for possible loan losses is maintained at a level believed by
management to be adequate to absorb potential losses in the loan portfolio.
Management's determination of the adequacy of the allowance is based on the risk
characteristics of the portfolio, past loan loss experience, local economic
conditions and other relevant factors.  The allowance is increased by provisions
for possible loan losses charged against income.  The provision is based on
management's estimates and actual losses may vary from the current estimates.
These estimates are reviewed periodically.  Adjustments, as they become
necessary, are reported in earnings in the period in which they become known.

                                     A-12
<PAGE>
 
The Financial Accounting Standards Board (FASB) issued Statement of Financial
Accounting Standards No. 114, "Accounting by Creditors for Impairment of a
Loan," ("SFAS 114") in May 1993 and Statement of Financial Accounting Standards
No. 118, "Accounting by Creditors for Impairment of a Loan--Income Recognition
and Disclosures," ("SFAS 118") in October 1994.  These statements require
creditors to measure certain impaired loans based on the present value of
expected future cash flows discounted at the loan's effective interest rate or
at the loan's observable market price or the fair value of the collateral for
collateral dependent loans, except for loans considered to be homogeneous pools
collectively evaluated for impairment and leases for which this statement does
not apply.  The in-substance foreclosure rules also changed in that "in-
substance foreclosures" are classified as loans and stated at the lower of cost
or fair value, as defined. The Bank adopted SFAS No. 114 and No. 118 effective
January 1, 1995.  The effect of the adoption of SFAS No. 114 and No. 118 was
immaterial.

Total impaired loans at December 31, 1995 were $4,088,000.  The amount of loans
that had modifications to the original contractual terms of the loan due to the
dependency on income production and/or future collateral value was $2,573,000 at
December 31, 1995.  Management expects to collect the current contractual
principal and interest on these loans with modifications.  The reserve on the
remaining impaired loans of $1,505,000 at December 31, 1995, was $619,000.  All
impaired loans were evaluated on the fair value of the collateral, the majority
of which is real estate.

Real Estate Acquired in Settlement of Loans
- -------------------------------------------

Real estate acquired through foreclosure is recorded at the lower of cost or
fair value, less estimated disposal costs. Subsequent costs directly related to
the completion of construction or improvement of the real estate are capitalized
to the extent realizable.  Gains on sale of real estate are recognized upon
disposition of the property to the extent allowable based on accounting
requirements.  Losses on such sales are charged to operations as incurred.
Carrying costs, such as maintenance, interest, and taxes, are charged to
operations as incurred.

At December 31, 1995 and 1994, the Bank maintained real estate acquired in
settlement of loans of $477,000 and $51,000, respectively, which is included in
other assets.

Bank Premises and Equipment
- ---------------------------

Premises and equipment are stated at cost less accumulated depreciation and
amortization.  Depreciation and amortization are computed using the straight-
line method over the estimated useful lives, which are as follows:

           Buildings and improvements    5 to 40 years
           Furniture and equipment       3 to 10 years
           Leasehold improvements        3 to 10 years

When assets are retired or disposed of, the assets and related accumulated
depreciation are eliminated from the respective accounts, and any resultant gain
or loss is included in the statement of income.  The cost of maintenance and
repairs is charged to operating expense as incurred and the cost of major
additions and improvements is capitalized.

Income Taxes
- ------------

Effective January 1, 1993, the Corporation adopted Statement of Financial
Accounting Standards No. 109, "Accounting for Income Taxes" ("SFAS 109").  Under
this accounting standard, deferred tax assets or liabilities are computed based
on the difference between the financial statement and income tax bases of assets
and liabilities using the applicable enacted marginal tax rates.  Deferred
income tax expenses or benefits are based on the changes in the deferred tax
asset or liability from period to period.

                                     A-13
<PAGE>
 
The Corporation recorded the cumulative effect of this adoption on its financial
position at January 1, 1993, as a change in accounting principle.  The
recognition of this cumulative effect resulted in an increase in earnings of
$100,000 as of the beginning of the year ended December 31, 1993.  The adoption
of SFAS 109 (exclusive of the cumulative effect adjustment) did not have a
material effect on the results of operations of the Corporation.

Consolidated Statement of Cash Flows
- ------------------------------------

For purposes of reporting cash flows, cash and cash equivalents include cash and
due from banks and federal funds sold. Generally, federal funds are purchased
and sold for one-day periods.

Earnings Per Share
- ------------------

Earnings per share are based on the weighted average number of common shares
outstanding during each year, adjusted retroactively for stock dividends.  The
weighted average number of common shares outstanding, as adjusted for stock
dividends, amounted to 771,750 shares in 1995, 1994 and 1993, respectively (see
Note 13).

Interest Rate Risk
- ------------------

The Bank is principally engaged in the business of attracting deposits from the
general public and using these deposits, together with borrowings and other
funds, to make loans primarily secured by real estate as well as commercial and
consumer loans.  The potential for interest rate risk exists as a result of the
shorter duration of the Bank's interest-sensitive liabilities compared to the
generally longer duration of interest-sensitive assets.  In a rising interest
rate environment, liabilities will reprice faster than assets, thereby reducing
the market value of long-term assets and reducing net interest income.  For this
reason, management regularly monitors the maturity structure of the Bank's
assets and liabilities in order to measure its level of interest rate risk and
plan for future volatility.

Recent Accounting Pronouncements
- --------------------------------

The FASB has issued Statement of Financial Accounting Standards No. 123,
"Accounting for Stock-Based Compensation," ("SFAS No. 123").  This statement is
effective for fiscal years beginning after December 15, 1995, and requires that
an employer's financial statements include certain disclosures about stock-based
employee compensation arrangements.  The required information, if the Company
chooses to continue to apply certain allowable accounting provisions, will not
reflect any adjustments to reported net income or earnings per share.

Reclassifications
- -----------------

Certain account balances for 1994 and 1993 have been reclassified to conform
with 1995 presentation.

2.                      REGULATORY MATTERS:
                        -------------------

At periodic intervals, both the Office of the Comptroller of the Currency (OCC)
and the Federal Deposit Insurance Corporation (FDIC) examine the Bank as part of
their legally prescribed oversight of the Banking industry.  Based on these
examinations, the regulators can direct that the Bank's financial statements be
adjusted in accordance with their findings. However, the extent, if any, to
which a forthcoming regulatory examination may ultimately result in adjustments
to the 1995 financial statements cannot presently be determined.

The Federal Reserve Board that regulates the Corporation and the Office of the
Comptroller of the Currency that regulates the Bank's activities have specific
guidelines for the purpose of evaluating a financial institution's capital
adequacy.

                                     A-14
<PAGE>
 
Currently, the Bank must maintain a minimum Tier 1 capital percentage of 4.0% of
risk-based assets, a total minimum capital of 8.0% of risk-based assets, and a
leverage ratio of 4.0% of total assets.  The Bank's ratios at December 31, 1995
were (unaudited):  Tier 1 of 10.04%, total capital to risk-based assets of
11.29% and a leverage ratio of 6.37%.  The Corporation's leverage ratio at
December 31, 1995, was 7.36% (unaudited).

3.                 RESTRICTED CASH BALANCES:
                   -------------------------

Aggregate cash reserves of approximately $1,584,000 and $1,166,000 were
maintained to satisfy federal regulatory requirements at December 31, 1995 and
1994, respectively.

4.                 INVESTMENT SECURITIES:
                   ----------------------

The following summarizes the amortized cost and approximate market value of
investment securities at December 31, 1995 and 1994:
<TABLE>
<CAPTION>
 
                                                       December 31, 1995
                                           ---------------------------------------------
                                                       Gross       Gross
                                        Amortized    Unrealized  Unrealized     Market
                                           Cost        Gains       Losses       Value
                                           ----        -----       ------       -----    
<S>                                    <C>           <C>         <C>         <C>
AVAILABLE FOR SALE:
  U.S. Treasury securities and
    obligations of U.S.       
    Government corporations   
    and agencies                       $ 20,641,000  $  433,000    $    --   $ 21,074,000
  Obligations of states and                                                 
    political subdivisions                7,009,000     144,000         --      7,153,000
  Corporate debt securities               4,835,000     153,000         --      4,988,000
  Collateralized mortgage obligations     3,992,000      16,000         --      4,008,000
  Federal Reserve and FHLB stock            625,000          --         --        625,000
                                                                                
                                                                                
  SBA loan pools                         12,149,000      63,000         --     12,212,000
  Other                                      15,000      12,000         --         27,000
                                             ------      ------         ---        ------
             Total                     $ 49,266,000  $  821,000    $    --   $ 50,087,000
                                       = ==========  =  =======    =    ===  = ==========
 
</TABLE>

Included in investment securities classified as held-to-maturity are debt
securities issued by foreign governments with an amortized cost of $250,000 and
a market value of $250,000 as of December 31, 1995.

                                     A-15
<PAGE>
 
<TABLE>
<CAPTION>
 
                                                       December 31, 1994
                                           ---------------------------------------------
                                                       Gross       Gross
                                        Amortized    Unrealized  Unrealized     Market
                                           Cost        Gains       Losses       Value
                                           ----        -----       ------       -----    
<S>                                    <C>           <C>         <C>         <C>
HELD TO MATURITY:                                     
  U.S. Treasury securities and                        
    obligations of U.S.                               
    Government corporations                           
    and agencies                       $ 11,868,000   $     --    $   460,000  $ 11,408,000
  Obligations of states and                             
    political subdivisions                4,331,000         --         69,000     4,262,000
  Debt securities issued by foreign                     
    governments                             250,000         --             --       250,000
  Corporate debt securities               5,207,000         --        244,000     4,963,000
  Collateralized mortgage obligations     2,509,000         --        130,000     2,379,000
                                          ---------         ---       -------     ---------
  Total                                $ 24,165,000   $     --    $   903,000  $ 23,262,000
                                       = ==========   =     ===   =   =======  = ==========
 <CAPTION> 
 
                                                       Gross       Gross
                                        Amortized    Unrealized  Unrealized     Market
                                           Cost        Gains       Losses       Value
                                           ----        -----       ------       -----    
<S>                                     <C>          <C>         <C>          <C> 
AVAILABLE FOR SALE:
  U.S. Treasury securities and
    obligations of U.S.       
    Government corporations   
    and agencies                       $  9,709,000   $      --   $   130,000  $  9,579,000
  Corporate debt securities                 495,000          --        18,000       477,000
  Federal Reserve Bank stock                198,000          --          --         198,000
  Other                                      15,000        12,000        --          27,000
                                             ------        ------        ----        ------
          Total                        $ 10,417,000   $    12,000 $   148,000  $ 10,281,000
                                       = ==========   =    ====== =   =======  = ==========
</TABLE>

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

                                     A-16
<PAGE>
 
<TABLE>
<CAPTION>
 
                                                    Amortized       Market   
                                                       Cost         Value    
                                                   ------------  ------------
         <S>                                       <C>           <C>         
         Due in one year or less                   $  6,301,000  $  6,321,000
         Due after one year through five years       14,762,000    14,982,000
         Due after five years through ten years      10,080,000    10,541,000
         Due after ten years                          5,584,000     5,629,000
                                                      ---------     ---------
                                                     36,727,000    37,473,000
         Federal Reserve Bank stock and other        12,789,000    12,864,000
                                                     ----------    ----------
                                                   $ 49,516,000  $ 50,337,000
                                                   = ==========  = ========== 
</TABLE>

Debt securities and corporate bonds at December 31, 1995, 1994 were comprised of
securities for which there is an active market.  It is management's intent to
invest in securities that are guaranteed by the U. S. Government or its
agencies, or securities that are investment grade.

Proceeds from the sales of investment securities during 1995, 1994 and 1993 were
$19,782,000, $5,664,000 and $5,696,000, respectively.  Gross gains of $122,000,
$41,000 and $127,000 were realized on those sales during 1995, 1994 and 1993,
respectively.

At December 31, 1995 and 1994, investment securities with a carrying value of
$1,615,000 and  $5,452,000 (market value of $1,624,000 and $5,258,000,
respectively), were pledged to secure public funds and for other purposes.

5.    LOANS:
      ------

A summary of the Bank's outstanding loans at December 31, 1995 and 1994,
follows:
<TABLE>
<CAPTION>
 
                                                    1995          1994
                                                    ----          ----    
       <S>                                      <C>           <C>
       Commercial, financial and  
         agricultural loans                     $ 27,759,000  $ 18,231,000
       Real estate--construction                   9,628,000     6,374,000
       Real estate--mortgage loans                36,284,000    28,748,000
       Consumer loans                             22,458,000    18,107,000
                                                  ----------    ----------
              Total                             $ 96,129,000  $ 71,460,000
                                                = ==========  = ==========
</TABLE>

Nonaccrual loans amounted to $1,090,000, $989,000 and $862,000 at December 31,
1995, 1994 and 1993, respectively. Interest income of approximately $69,000,
$102,000 and $42,000 was not recognized as operating income due to the
nonaccrual status of loans during 1995, 1994 and 1993, respectively.  Loans over
90 days delinquent and accruing interest amounted to $148,000, $210,000 and
$312,000 at December 31, 1995, 1994 and 1993, respectively.

The Bank has reached agreements with various borrowers that provide for a
modification to the original contract maturity due to a change in the borrower's
financial condition.  At December 31, 1995 and 1994, the Bank maintained
$2,573,000 and $3,337,000, respectively, of such loans, considered by management
to be potential problem loans due to the dependency on income production and/or
future collateral value.  These loans carry a market rate of interest.


                                     A-17
<PAGE>
 
At December 31, 1995 and 1994, there were $4,953,000 and $3,490,000,
respectively, of loans outstanding to directors, principal shareholders and
executive officers and their affiliated interests.  Management believes related-
party loans are made on substantially the same terms, including interest rates
and collateral, as those prevailing at the time for comparable transactions with
unrelated persons and do not involve more than the normal risk of
collectibility.

The Bank customarily originates secured loans which remit interest only.  At
December 31, 1995 and 1994, such loans amounted to $37,136,000 and $23,251,000,
respectively.

The Bank recovered $66,000, $16,000 and $94,000 in 1995, 1994 and 1993,
respectively of legal fees and other expenses related to collection efforts of
loans charged-off in years prior to 1994.  These recoveries are reflected as
reductions of professional fees and other miscellaneous expenses.

6.  ALLOWANCE FOR LOAN LOSSES:
    --------------------------

A summary of the activity in the allowance for possible loan losses for the
years ended December 31, 1995, 1994 and 1993, follows:
<TABLE>
<CAPTION>
 
                                        1995           1994           1993
                                        ----           ----           ---- 
<S>                                 <C>            <C>            <C>
    BALANCE, BEGINNING OF YEAR       $ 1,152,000   $  1,235,000    $ 1,058,000
      Provision for loan losses          115,000        160,000         75,000
      Recoveries of loans previously
        charged off                      160,000         65,000        162,000
      Loans charged off                 (144,000)      (308,000)       (60,000)
                                        --------       --------        -------
    BALANCE, END OF YEAR             $ 1,283,000    $ 1,152,000    $ 1,235,000
                                     = =========    = =========    = =========
</TABLE> 
 
7.  BANK PREMISES AND EQUIPMENT:
    ----------------------------
 
Bank premises and equipment are comprised of the following at December 31, 1995
and 1994:
<TABLE> 
<CAPTION> 
                                                       1995           1994
                                                       ----           ----    
      <S>                                           <C>            <C> 
      Land                                          $   139,000    $   139,000
      Buildings and improvements                      1,922,000      1,361,000
      Leasehold improvements                            610,000        563,000
      Furniture and equipment                         2,409,000      1,989,000
                                                      ---------      ---------

                Total                                 5,080,000      4,052,000
      Less-- Accumulated depreciation
                and amortization                      2,130,000      1,828,000
                                                      ---------      ---------
                                                                
      Bank premises and equipment, net              $ 2,950,000    $ 2,224,000
                                                    = =========    = =========
</TABLE>

Depreciation and amortization expense amounted to $350,000, $240,000 and
$233,000 in 1995, 1994 and 1993, respectively.


                                     A-18
<PAGE>
 
During 1988, the Bank entered into a ten-year operating lease agreement for a
new corporate headquarters and branch location that began in 1989.  The lease
contains an option for two additional ten-year periods.  Rental expense in
connection with the lease was approximately $242,000 in 1995, 1994 and 1993,
respectively.

Future minimum lease payments as of December 31, 1995, in connection with leases
are:
<TABLE>
 
                     <S>                                <C>        
                     1996                              $    361,000
                     1997                                   371,000
                     1998                                   382,000
                     1999                                   343,000
                     2000                                   102,000
                     2001 and thereafter                    948,000
                                                            -------
                     Total minimum payments required   $  2,507,000
                                                       =  ========= 
</TABLE>

On January 31, 1995, the Bank entered into an agreement to sell the Cherry Hill
Branch building, property and equipment with the intent to lease back the
property for a period of fifteen years with two five-year renewal options.
Terms of the capital lease will require lease payments by the Bank of $98,000
for the first five years, $102,000 for the second five years and $108,000 for
the remaining five years.

8.  INCOME TAXES:
    -------------

On January 1, 1993, the Corporation adopted Statement of Financial Accounting
Standards No. 109 ("SFAS 109").  As a result of adopting SFAS 109, the
Corporation recognized a cumulative benefit of the change in accounting
principle of $100,000 as of January 1, 1993.  The benefit is included under the
caption "Cumulative Effect of Change in Accounting Principle" in the
consolidated statement of income.

The net deferred tax asset recorded by the Corporation at December 31, 1994, and
changes thereto during the year ended December 31, 1995, consisted of the
following temporary differences:
<TABLE>
<CAPTION>
 
                                                        Deferred
                                                           Tax
                              December 31  December 31   Benefit    December 31
                                 1993         1994      (Expense)      1995
                                 ----         ----      ---------      ----    
 <S>                         <C>           <C>          <C>         <C>
 Provision for loan losses      $247,000     $218,000    $ 45,000     $263,000
 Deferred loan fees and           61,000       81,000     (33,000)      48,000
  costs, net              
 Depreciation                    (64,000)     (66,000)     (3,000)     (69,000)
 Rent expense                     51,000       51,000      (4,000)      47,000
 Accrued bonus and profit 
    sharing                       30,000       24,000       4,000       28,000
 Other, net                       (7,000)      (2,000)     (7,000)      (9,000)
                                --------     --------    --------     --------
    Deferred tax asset           318,000      306,000       2,000      308,000
    Valuation allowance          (45,000)     (45,000)         --      (45,000)
                                --------     --------    --------     --------
    Net deferred tax asset      $273,000     $261,000    $  2,000     $263,000
                                ========     ========    ========     ========
</TABLE>


                                     A-19
<PAGE>
 
The Corporation has established a valuation allowance of $45,000 against
deferred tax assets.  Management believes that the remaining deferred tax assets
are realizable either through carryback availability against prior year taxable
income or the reversal of existing deferred tax liabilities.

The components of the provision for income taxes are as follows:
<TABLE>
<CAPTION>
 
                                    For the Year Ended December 31, 1995 
                                   ------------------------------------- 
                               Federal             State        Total    
                               -------             -----        -----    
    <S>                      <C>                <C>           <C>      
    Current taxes payable    $   362,000        $       --    $  384,000 
    Deferred tax benefit          (2,000)               --       (24,000)
                                  ------                ---      ------- 
           Tax provision     $   360,000        $       --    $  360,000 
                             =   =======        =       ===   =  =======  
</TABLE>

                                     A-20
<PAGE>
 
<TABLE>
<CAPTION>
 
                                  For the Year Ended December 31, 1994  
                                ---------------------------------------- 
                                Federal           State        Total    
                                -------           -----        -----    
       <S>                     <C>             <C>          <C>         
       Current taxes payable   $  376,000      $       --   $   376,000 
       Deferred tax provision      12,000              --        12,000 
                                   ------              ---       ------ 
              Tax provision    $  388,000      $       --   $   388,000 
                               =  =======      =       ===  =   ======= 
<CAPTION>                                                               
                                  For the Year Ended December 31, 1993  
                                ---------------------------------------  
                                   Federal       State         Total    
                                   -------       -----         -----     
       <S>                        <C>          <C>          <C>        
       Current taxes payable      $  513,000   $   50,000   $   563,000 
       Deferred tax benefit          (86,000)     (28,000)     (114,000)
                                     -------      -------      -------- 
              Tax provision       $  427,000   $   22,000   $   449,000 
                                  =  =======   =   ======   =   =======  
</TABLE>

The difference between the provision for income taxes and the amount computed by
applying the federal statutory income tax rate to income before income taxes is
as follows:
<TABLE>
<CAPTION>
 
                                              1995        1994        1993   
                                              ----        ----        ----   
        <S>                                <C>         <C>         <C>       
        Tax provision at statutory rate    $ 481,000   $  423,000  $ 459,000 
        Tax exempt interest                 (123,000)    (38,000)       --   
        Other, net                             2,000       3,000     (10,000)
                                               -----       -----     ------- 
        Tax provision                      $ 360,000   $ 388,000   $ 449,000 
                                           = =======   = =======   = =======  
</TABLE>

9.  RELATED-PARTY TRANSACTIONS:
    ---------------------------

The Corporation incurred professional fees of $286,000, $331,000 and $315,000 in
1995, 1994 and 1993, respectively. Included in these amounts were approximately
$69,000, $154,000 and $169,000 in 1995, 1994 and 1993, respectively, of fees
paid to law firms that were shareholders of the Corporation or had
representatives who were shareholders and members of the Board of Directors.

In 1995, the Bank began purchasing automobile loans from a financial services
corporation whose president was a member of the Bank's Board of Directors.  This
company provides all the servicing for these loans.  The balance of this
automobile loan portfolio was $5,280,000  and $252,000 as of December 31, 1995
and 1994, respectively.

10.  COMMITMENTS AND CONTINGENCIES:
     ------------------------------

The Corporation, from time to time, may be a defendant in legal proceedings
relating to the conduct of its banking business. Such legal proceedings are a
normal part of the banking business and, in management's opinion, the financial
position and

                                     A-21
<PAGE>
 
the results of operations of the Corporation will not be materially adversely
affected by the resolution of such legal proceedings.

In November 1995, the Bank entered into an operating lease agreement to rent the
building and property of the Moorestown Branch for a period of twenty years with
two five-year renewal options.  Terms of the lease, commencing in July 1996,
will require lease payments of $127,000 for the first five years, $130,000 for
the second five years, $133,000 for the third five years and $137,000 for the
remaining five years.

11.  PROFIT SHARING PLAN:
     --------------------

The Bank has a profit sharing plan covering substantially all employees who meet
the age and service qualifications. Contributions made to the plan by the Bank
are allocated to the employees' accounts on a unit basis based on employee
compensation.  The Bank is not obligated to make a contribution in any given
year.  The Bank made no contributions in 1995 and 1994 and $21,000 in 1993.  The
total funded assets of the plan amounted to $102,000 at December 31, 1995.  The
Plan was amended to a 401(k) plan in 1995 which permits employee contributions
and investment decisions.  The Bank may, at its discretion, match employee
contributions with a percentage contribution to be decided annually.

12.  STOCK OPTION PLAN:
     ------------------

The aggregate number of shares of common stock for which options may be issued
under the Incentive Stock Option Plan is 50,000 shares.  Participants and number
of shares granted are determined at the discretion of the Board of Directors.
As of December 31, 1995 no options had been granted.

13.  SHAREHOLDERS' EQUITY:
     ---------------------

The Corporation declared a stock dividend of 5.0% on February 7, 1996 and
January 25, 1995 which has been reflected in the accompanying financial
statements.  The stock dividend increased the number of common shares
outstanding by 36,750 shares and 34,000 shares in 1995 and 1994, respectively,
and resulted in a transfer from retained earnings of approximately $184,000 and
$175,000 to common stock in 1995 and 1994, respectively, and $294,000 and
$280,000 to additional paid-in-capital in 1995 and 1994, respectively.

14.  FINANCIAL INSTRUMENTS WITH OFF-BALANCE
     SHEET RISK AND CONCENTRATIONS OF CREDIT RISK:
     ---------------------------------------------

The Bank is a party to financial instruments with off-balance-sheet risk in the
normal course of business to meet the financing needs of its customers.  These
financial instruments include commitments to extend credit and standby letters
of credit.  These instruments involve, in varying degrees, elements of credit
and interest rate risk that are not recognized in the consolidated financial
statements.

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

Commitments to extend credit are agreements to lend to a customer as long as
there is no violation of any condition established in the contract.  Commitments
generally have fixed expiration dates or other termination clauses with the
exception of home equity lines and personal lines of credit and may require
payment of a fee.  Since many of the commitments are expected to expire without
being drawn upon, the total commitment amounts do not necessarily represent


                                     A-22
<PAGE>
 
future cash requirements.  The Bank evaluates each customer's creditworthiness
on a case-by-case basis.  The amount of collateral obtained if deemed necessary
by the Bank upon the extension of credit is based on management's credit
evaluation of the counterparty.  Collateral for commercial commitments varies
but may include accounts receivable, inventory, property, plant and equipment,
and income-producing commercial properties.

At December 31, 1995, the Bank had approved outstanding loan commitments of
approximately $36,894,000 relating to undisbursed loans and lines of credit at
normal terms.

Standby letters of credit are instruments issued by the Bank that guarantee the
beneficiary payment by the Bank in the event of default by the Bank's customer
in the nonperformance of an obligation or service.  Most standby letters of
credit are extended for one-year periods.  The credit risk involved in issuing
letters of credit is essentially the same as that involved in extending loan
facilities to customers.  The Bank holds collateral supporting those commitments
for which collateral is deemed necessary primarily in the form of certificates
of deposit and liens on real estate.  The amount of standby letters of credit
issued and outstanding as of December 31, 1995 and 1994, were approximately
$552,000 and $219,000, respectively.

The Bank originates residential, commercial real estate and consumer loans to
customers in southern New Jersey.  The majority of these loans are concentrated
in southern Burlington County, Camden County, Gloucester County and northern
Atlantic County.

15.  FAIR VALUE OF FINANCIAL INSTRUMENTS:
     ------------------------------------

The following disclosure of the estimated fair value of financial instruments is
made in accordance with the requirements of SFAS No. 107, "Disclosure about Fair
Value of Financial Instruments."  The estimated fair value amounts have been
determined by the Bank using available market information and appropriate
valuation methodologies.  However, considerable judgment is necessarily required
to interpret market data to develop the estimates of fair value.  Accordingly,
the estimates presented herein are not necessarily indicative of the amounts the
Bank could realize in a current market exchange.  The use of different market
assumptions and/or estimation methodologies may have a material effect on the
estimated fair value amounts.
<TABLE>
<CAPTION>
 
                                           December 31, 1995    
                                       ------------------------- 
                                     Carrying     Estimated
                                      Amount      Fair Value
                                      -------     ----------  
 
ASSETS:
<S>                                <C>           <C>
  Investment securities            $ 50,337,000  $ 50,337,000
  Loans held for sale                 1,467,000     1,467,000
  Loans held to maturity             96,129,000    96,335,000

LIABILITIES:
  Demand deposit accounts            19,812,000    19,812,000
  Interest bearing demand            46,355,000    46,355,000
  Savings accounts                   21,155,000    21,155,000
  Time certificates of deposit       57,972,000    58,121,000
</TABLE>


                                     A-23
<PAGE>
 
The fair value of investment securities is based on quoted market prices, dealer
quotes and prices obtained from independent pricing services.  The fair value of
loans held for sale is based upon the commitment made by the purchaser.  The
fair value of loans is estimated by discounting future cash flows using current
interest rates at which similar loans would be made to borrowers with similar
credit ratings and remaining maturities.

The fair value of deposit liabilities for demand and savings deposits is the
amount payable on demand at the reporting date. The fair value of fixed-maturity
time certificates of deposit was estimated using the rates currently offered for
deposits of similar remaining maturities.



                                     A-24
<PAGE>
 
16.  ATCORP, INC. (PARENT COMPANY ONLY) FINANCIAL INFORMATION:
     ---------------------------------------------------------

                            CONDENSED BALANCE SHEETS
                            ------------------------
<TABLE>
<CAPTION>
 
                                                           December 31
                                                        ----------------------
                                                       1995           1994
                                                       ----           ----     
<S>                                               <C>             <C>
ASSETS:
  Cash                                             $    263,000    $   307,000
  Investment in bank subsidiary                      10,217,000      8,506,000
                                                     ----------      ---------
                                                   $ 10,480,000    $ 8,813,000
                                                   = ==========    = =========
LIABILITIES:
  Other liabilities                                      12,000         31,000
                                                         ------         ------
SHAREHOLDERS' EQUITY:
  Common stock                                        3,902,000      3,718,000
  Additional paid-in capital                          3,804,000      3,510,000
  Retained earnings                                   2,265,000      1,689,000
  Net unrealized holding gain (loss) on securities      542,000        (90,000)
  Treasury stock                                        (45,000)       (45,000)
                                                        -------        -------
       Total shareholders' equity                    10,468,000      8,782,000
                                                     ----------      ---------
                                                   $ 10,480,000    $ 8,813,000
                                                   = ==========    = =========
</TABLE>

                         CONDENSED STATEMENTS OF INCOME
                         ------------------------------
<TABLE>
<CAPTION>
 
                                           For the Year Ended December 31
                                       -----------------------------------
                                           1995         1994         1993
                                           ----         ----         ----
<S>                                    <C>           <C>         <C>
INCOME:
  Interest income                      $    10,000  $   30,000   $     7,000
EXPENSE:
  Amortization of organization costs          --          --          25,000
  Other operating expenses                  15,000      13,000        13,000
  Legal and professional                    20,000      31,000         4,000
                                            ------      ------         -----
       Loss before income taxes and 
           equity in undistributed net 
           income of subsidiaries          (25,000)    (14,000)      (35,000)

FEDERAL INCOME TAX BENEFIT                    --          --          12,000
                                              ----        ----        ------
       Loss before equity in undistri-
       buted net income of            
       subsidiaries                        (25,000)    (14,000)      (23,000)
EQUITY IN UNDISTRIBUTED NET
                                         1,079,000     871,000     1,026,000
 INCOME OF SUBSIDIARIES                  ---------     -------     ---------
                                                   
NET INCOME                             $ 1,054,000  $  857,000   $ 1,003,000
                                       = =========  =  =======   = =========
 
</TABLE>

                                     A-25
<PAGE>
 
                       CONDENSED STATEMENTS OF CASH FLOWS
                       ----------------------------------
<TABLE>
<CAPTION>
 
                                             For the Year Ended December 31
                                         -----------------------------------
                                             1995         1994         1993
                                             ----         ----         ----    
<S>                                      <C>           <C>         <C>
Cash flows from operating activities:
  Net income                             $ 1,054,000   $ 857,000   $ 1,003,000
  Adjustments to reconcile net income
    to net cash provided by          
    operating activities-             
      Amortization of organization       
        costs                                   --          --          25,000
      (Increase) decrease in receivable              
        from bank subsidiary                    --        12,000        (2,000)
      (Decrease) increase in other      
        liabilities                          (19,000)     24,000         3,000
      Undistributed earnings of          
        subsidiaries                      (1,079,000)   (871,000)   (1,026,000)
                                          ----------    --------    ----------
                                                     
   Total adjustments                      (1,098,000)   (835,000)   (1,000,000)
                                          ----------    --------    ----------
   Net cash provided by operating 
      activities                             (44,000)     22,000         3,000
            
Cash, beginning of year                      307,000     285,000       282,000
                                             -------     -------       -------
Cash, end of year                        $   263,000   $ 307,000   $   285,000
                                         =   =======   = =======   =   =======
</TABLE>


17. Event (Unaudited) Subsequent to Date of Auditor's Report


On July 18, 1996, with the approval of the Board of Directors, Atcorp, Inc. 
entered into an Agreement and Plan of Affiliation (the Agreement) with 
Susquehanna BancShares, Inc. (Susquehanna). The agreement provides, among other 
things, that Susquehanna will acquire Atcorp, Inc. and its subsidiaries for 
approximately 771,750 shares of Susquehanna common stock, or one share of 
Susquehanna common stock for each Atcorp, Inc. fully diluted share. The 
acquisition is subject to federal and state regulatory approvals as well as 
approval of the shareholders of Atcorp, Inc. and other conditions including, 
among other things, the transaction qualifying for pooling-of-interests 
accounting.



                                     A-26
<PAGE>
 
                                   APPENDIX B

                               FARMERS BANC CORP.

                       CONSOLIDATED FINANCIAL STATEMENTS
<PAGE>
 
                 INDEX TO CONSOLIDATED FBC FINANCIAL STATEMENTS
<TABLE>
<S>                                                                                        <C>
Consolidated Statements of Condition (Unaudited) (As of June 30, 1996 and 1995)..........   B-2
Consolidated Statements of Income (Unaudited) (As of June 30, 1996 and 1995)............   B-3
Independent Auditor's Report............................................................   B-4
Consolidated Statements of Condition (As of December 31, 1995 and 1994).................   B-5
Consolidated Statements of Income (For the years ended December 31, 1995 and 1994)......   B-6
Consolidated Statements of Changes in Shareholders' Equity                              
    (For the years ended December 31, 1995 and 1994)....................................   B-7
Consolidated Statements of Cash Flows (For the years ended December 31, 1995 and 1994)..   B-8
Notes to Financial Statements...........................................................   B-9
</TABLE>

                                      B-1
<PAGE>
 
                      FARMERS BANC CORP. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CONDITION
                             JUNE 30, 1996 AND 1995
                             ----------------------
(Dollars in thousands)             Unaudited

<TABLE>
<CAPTION>
 
ASSETS                                      1996     1995
- ------                                    -------   ------- 
<S>                                       <C>       <C>
Cash and due from banks                   $ 2,608   $ 3,044
Money market mutual fund                      644       618
Federal funds sold                          2,900     4,175
                                          -------   -------

Total cash and cash equivalents             6,152     7,837
Interest - bearing deposits with banks        500       ---
Investment securities:
   Available-for-sale at fair value        19,019     9,559
   Held to maturity (market value of
    $17,142 in 1996                        
      and $23,122 in 1995)                 17,147    23,121
   Other (market value of $68 in 1996        
    and 1995)                                  68        68
Loans, net of allowance for credit
   losses of $476 in                         
   1996 and $440 in 1995                   40,148    38,700 
Accrued interest receivable                   518       539
Properties and equipment, net                 944       977
Other assets                                  903       751
                                          -------   -------

Total assets                              $85,399   $81,552
                                          =======   =======

 
LIABILITIES AND SHAREHOLDERS' EQUITY
- ------------------------------------

Liabilities:
- ------------
Demand deposits                           $10,968   $10,634
Savings, money market, and NOW deposits    17,865    21,375
Time certificates of deposit $100,000       
 and over                                   6,704     4,370 
Other time deposits                        39,181    35,222
                                          -------   -------

Total deposits                             74,718    71,601
Accrued interest payable                      356       276
Accrued expenses and other liabilities         89        83
                                          -------    ------

Total liabilities                          75,163    71,960
                                          -------   -------

Shareholders' equity:
- ---------------------
Common stock, $.83 par value; 500,000
 shares authorized; 303,600 shares in 
 1996 and 276,000 shares in 1995 issued       
   and outstanding                            253       230 
Additional paid-in capital                  1,650     1,650
Retained earnings                           8,410     7,688
Net unrealized gain (loss) on
 securities available for sale,               
   net of deferred income taxes               (77)       24 
                                          -------   -------
Total shareholders' equity                 10,236     9,592
                                          -------   -------
Total liabilities and shareholders'       
 equity                                   $85,399   $81,552 
                                          =======   =======
</TABLE>

                                      B-2
<PAGE>
 
                      FARMERS BANC CORP. AND SUBSIDIARIES
                       CONSOLIDATED STATEMENTS OF INCOME
                    SIX MONTHS ENDED JUNE 30, 1996 AND 1995
                    ---------------------------------------
                                   Unaudited
(Dollars in thousands except per share)   

<TABLE>
<CAPTION>
                                                      1996      1995
                                                    --------  --------
<S>                                                 <C>       <C>
Interest income:
 
   Interest and fees on loans                         $1,812    $1,798
   Interest on securities available-for-sale             673       400
   Interest on securities to be held to maturity         471       628
   Interest on deposits with other banks                  15        --
   Interest on federal funds sold                         78       103
   Interest on money market mutual fund                   31        29
                                                    --------  -------- 
Total interest income                                  3,080     2,958

Interest expense:
 
   Interest on deposits                                1,222     1,133
                                                    --------  -------- 
Net interest income                                    1,858     1,825
Provision for credit losses                               30        30
                                                    --------  -------- 
Net interest income after provision
   for credit losses                                   1,828     1,795
                                                    --------  -------- 
Other income:
 
   Service charges on deposit accounts                    71        78
   Other income                                           90        74
                                                    --------  -------- 
Total other income                                       161       152
                                                    --------  -------- 
 
Operating expenses:
 
   Salaries and employee benefits                        661       580
   Occupancy expense                                      58        46
   Equipment expense                                      49        48
   Other operating expense                               346       378
                                                    --------  -------- 
Total operating expenses                               1,114     1,052
                                                    --------  -------- 

Income before income tax expense                         875       895
Income tax expense                                       192       192
                                                    --------  -------- 
Net income                                              $683      $703
                                                    ========  ========
Net income per share of common stock                    2.25      2.32
                                                    ========  ========
 
Average shares outstanding                           303,600   303,600
                                                    ========  ========
</TABLE>

                                      B-3
<PAGE>
 
                          INDEPENDENT AUDITOR'S REPORT
                          ----------------------------



To the Board of Directors and Shareholders
Farmers Banc Corp.
Mullica Hill, NJ  08062

We have audited the accompanying consolidated statements of condition of the
Farmers Banc Corp. and Subsidiaries as of December 31, 1995 and 1994, and the
related consolidated statements of income, changes in shareholders' equity and
cash flows for the years then ended.  These financial statements are the
responsibility of the Bank's management.  Our responsibility is to express an
opinion on these financial statements based on our audits.

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

In our opinion, the financial statements referred to above present fairly, in
all material respects, the consolidated financial position of the Farmers Banc
Corp. and Subsidiaries at December 31, 1995 and 1994, and the consolidated
results of their operations and their cash flows for each of the years then
ended, in conformity with generally accepted accounting principles.

Respectfully submitted,

PETRONI & ASSOCIATES


/s/ Nick L. Petroni
Certificated Public Accountant

January 30, 1996

                                      B-4
<PAGE>
 
                      FARMERS BANC CORP. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CONDITION
                           DECEMBER 31, 1995 AND 1994
                           --------------------------
<TABLE>
<CAPTION>
 
ASSETS                                                     1995        1994
- ------                                                  ----------  ---------- 
<S>                                                     <C>         <C>
Cash and due from banks                                  2,844,339   2,246,144
Money market mutual fund                                   324,914   2,508,176
Federal funds sold                                       3,520,000   4,050,000
                                                        ----------  ---------- 

Total cash and cash equivalents                          6,689,253   8,804,320
Interest - bearing deposits with banks                     500,000
Investment securities:
   Available-for-sale at fair value                     18,153,559   6,810,288
   Held to maturity (market value of $20,777,070 in
    1995 and $25,360,252 in 1994)                       20,534,911  26,304,314
   Other (market value of $68,450 in 1995 and 1994)         68,450      68,450
Loans, net of allowance for credit losses of $431,429
 in 1995 and $412,669 in 1994                           36,418,294  36,452,775
Accrued interest receivable                                844,714     751,005
Properties and equipment, net                            1,160,191   1,016,439
Other assets                                               336,111     377,084
                                                        ----------  ----------  

Total assets                                            84,705,483  80,584,675
                                                        ==========  ========== 

LIABILITIES AND SHAREHOLDERS' EQUITY
- ------------------------------------
 
Liabilities:
- ------------
Demand deposits                                         11,494,864  10,995,649
Savings, money market, and NOW deposits                 24,244,522  28,574,383
Time certificates of deposit $100,000 and over           3,678,287   2,572,354
Other time deposits                                     34,823,673  29,228,383
                                                        ----------  ----------  

Total deposits                                          74,241,346  71,370,769
Accrued interest payable                                   264,900     193,006
Accrued expenses and other liabilities                     156,677     141,803
                                                        ----------  ----------  

Total liabilities                                       74,662,923  71,705,578
                                                        ----------  ----------  

Shareholders' equity:
- ---------------------
Common stock, $.83 par value; 500,000 shares
 authorized; 303,600 shares issued and outstanding         253,000     230,000
Additional paid-in capital                               1,650,250   1,650,250
Retained earnings                                        7,962,650   7,186,426
Net unrealized gain (loss) on securities available
 for sale, net of deferred income taxes                    176,660    (187,579)
                                                        ----------  ----------  
Total shareholders' equity                              10,042,560   8,879,097
                                                        ----------  ----------  
Total liabilities and shareholders' equity              84,705,483  80,584,675
                                                        ==========  ==========
</TABLE>

  The accompanying notes are an integral part of these consolidated financial
                                  statements.

                                      B-5
<PAGE>
 
                      FARMERS BANC CORP. AND SUBSIDIARIES
                       CONSOLIDATED STATEMENTS OF INCOME
                     YEARS ENDED DECEMBER 31, 1995 AND 1994
                     --------------------------------------

<TABLE>
<CAPTION>
                                                            1995        1994
                                                          ---------  ---------
<S>                                                       <C>        <C>
Interest income:
 
 Interest and fees on loans                               3,462,905  3,155,522
 Interest on securities available-for-sale                  661,571    928,973
 Interest on securities to be held to maturity            1,508,823  1,050,504
 Interest on deposits with other banks                        5,083
 Interest on federal funds sold                             288,943    263,669
 Interest on money market mutual fund                        42,883     36,085
                                                          ---------  ---------
 
Total interest income                                     5,970,208  5,434,753
 
Interest expense:
 
 Interest on deposits                                     2,381,718  1,868,788
                                                          ---------  ---------
Net interest income                                       3,588,490  3,565,965
Provision for credit losses                                  55,000    100,000
                                                          ---------  ---------  
Net interest income after provision
 for credit losses                                        3,533,490  3,465,965
                                                          ---------  ---------  
Other income:
 
 Service charges on deposit accounts                        153,382    166,260
 Other service charges and fees
 Net realized losses on sales of securities available                  
  for sale                                                            (52,731) 
 Other income                                                93,183     87,337
                                                          ---------  ---------  
Total other income                                          246,565    200,866
                                                          ---------  ---------  
 
Operating expenses:
 
 Salaries and employee benefits                           1,257,127  1,177,265
 Occupancy expense                                          106,308    117,796
 Equipment expense                                          130,657    117,886
 Other operating expense                                    722,599    730,930
                                                          ---------  ---------
Total operating expenses                                  2,216,691  2,143,877
                                                          ---------  ---------
 
Income before income tax expense                          1,563,364  1,522,954
Income tax expense                                          382,800    380,570
                                                          ---------  ---------  
Net income                                                1,180,564  1,142,384
                                                          =========  =========
Net income per share of common stock                           3.89       3.76
                                                          =========  =========

Average shares outstanding                                  303,600    303,600
                                                          =========  =========
</TABLE>

  The accompanying notes are an integral part of these consolidated financial
                                  statements.

                                      B-6
<PAGE>
 
                      FARMERS BANC CORP. AND SUBSIDIARIES
           CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
                     YEARS ENDED DECEMBER 31, 1995 AND 1994
                     --------------------------------------

<TABLE>
<CAPTION>
                                                                               Net Change in   
                                                                              Unrealized Gain  
                                                    Additional                   (Loss) on           Total
                                           Common    Paid-In     Retained       Securities        Shareholders'
                                            Stock    Capital     Earnings   Available-for-Sale       Equity
                                           -------  ----------  ----------  -------------------   -------------
<S>                                        <C>      <C>         <C>         <C>                  <C>
Balance at December 31, 1993               230,000   1,650,250  6,412,042                78,637   8,370,929
 
Net income for 1994                                             1,142,384                         1,142,384
Cash dividends paid - $1.212 per share                           (368,000)                         (368,000)
Net change in unrealized gain (loss) on
  securities available-for-sale                                                        (266,216)   (266,216) 
                                           -------   ---------  ---------              --------  ---------- 
Balance at December 31, 1994               230,000   1,650,250  7,186,426              (187,579)  8,879,097
 
Net income for 1995                                             1,180,564                         1,180,564
Cash dividends paid - $1.256 per share                           (381,340)                         (381,340)
10% stock dividend - 27,600 shares 
  of common stock                           23,000                (23,000)
Net change in unrealized gain (loss)
  on securities available-for-sale                                                      364,239     364,239
                                           -------   ---------  ---------              --------  ---------- 
Balance at December 31, 1995               253,000   1,650,250  7,962,650               176,660  10,042,560
                                           =======   =========  =========              ========  ==========
</TABLE>

  The accompanying notes are an integral part of these consolidated financial
                                  statements.

                                      B-7
<PAGE>
 
                      FARMERS BANC CORP. AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                     YEARS ENDED DECEMBER 31, 1995 AND 1994
                     --------------------------------------
<TABLE>
<CAPTION>
 
                                                         1995          1994
                                                      ----------    ----------
<S>                                                   <C>          <C>
Cash flows from operating activities:
Net income                                             1,180,564     1,142,384
                                                      ----------    ----------
Adjustments to reconcile net income to net cash
   provided by operating activities:
   Depreciation                                           97,289        89,072
   Amortization and accretion, net                        93,053       132,583
   Provision for credit losses                            55,000       100,000
   Loss on obsolete or retired assets                                    2,075
   Deferred income taxes                                 (25,936)      (16,530)
   Net realized losses on securities                                    
    available-for-sale                                                  52,731
   Increase in interest receivable                       (93,709)     (114,317)
   (Increase) decrease in prepaid expense and other      
    assets                                               (13,289)       35,191 
   Increase in accrued interest payable                   71,894        18,947
   (Decrease) increase in deferred income                 (4,145)        2,098
   Decrease in accrued expenses and liabilities          (14,367)      (21,359)
   Increase in accrued income taxes                       29,241        10,448
                                                      ----------    ----------
 
Total adjustments                                        195,031       290,939
                                                      ----------    ---------- 

Net cash provided by operating activities              1,375,595     1,433,323
                                                      ----------    ---------- 
Cash flows from investing activities:
Net (increase) in interest-bearing deposits with        
 other banks                                            (500,000) 
Proceeds from sales of securities available-for-sale                   912,356
Proceeds from maturities or calls of securities        
 available-for-sale                                    4,106,326     2,035,355 
Purchases of securities available-for-sale            (9,988,323)   (1,082,758)
Proceeds from maturities of securities held to         
 maturity                                              4,740,449     5,194,419 
Purchases of securities to be held to maturity        (3,973,495)  (10,733,858)
Net increase in loans                                   (122,976)   (4,235,809)
Purchases of properties and equipment                   (241,041)     (142,158)
                                                      ----------    ----------
 
Net cash used in investing activities                 (5,979,060)   (8,052,453)
                                                      ----------    ----------
 
Cash flows from financing activities:
Net increase in non-interest bearing demand deposit      
 accounts                                                498,376     2,333,651
Net increase (decrease) in savings, NOW, and money
 market deposit accounts                              (4,329,861)      118,531
Net increase in time deposits                          6,701,223       197,317
Dividends paid                                          (381,340)     (368,000)
                                                      ----------    ----------
 
Net cash provided by financing activities              2,488,398     2,281,499
                                                      ----------    ----------
 
Net increase (decrease) in cash and equivalents       (2,115,067)   (4,337,631)
Cash and cash equivalents, January 1                   8,804,320    13,141,951
                                                      ----------    ----------
Cash and cash equivalents, December 31                 6,689,253     8,804,320
                                                      ==========    ==========
Interest paid                                          2,309,824     1,849,841
                                                      ==========    ==========
Income taxes paid                                        379,495       356,752
                                                      ==========    ==========
</TABLE>

  The accompanying notes are an integral part of these consolidated financial
                                  statements.

                                      B-8
<PAGE>
 
                      FARMERS BANC CORP. AND SUBSIDIARIES
                         NOTES TO FINANCIAL STATEMENTS
                         -----------------------------

NOTE 1:  SIGNIFICANT ACCOUNTING POLICIES
- ----------------------------------------

The accounting and reporting policies of Farmers Banc Corp. and Subsidiaries
conform to generally accepted accounting principles and to general practices in
the banking industry.  The more significant of the principles used in preparing
the financial statements are briefly described below.

Principles of Consolidation:
- ----------------------------

The accompanying consolidated financial statements include the accounts of
Farmers Banc Corp. and its wholly owned subsidiary Farmers National Bank (the
Bank) and the Bank's wholly owned subsidiary Farmer's Investment Co.  All
significant intercompany transactions and amounts have been eliminated.

Nature of Operations:
- ---------------------

The Farmers Banc Corp., a bank holding company, is incorporated in the State of
New Jersey.  The Farmers National Bank (the Bank) operates under a national bank
charter and provides full banking services, except for trust services.  As a
national bank, the Bank is subject to regulation by the Office of the
Comptroller of the Currency and the Federal Deposit Insurance Corporation.  The
area served by the Bank is in the southern region of New Jersey and services are
provide at two branches located in Gloucester County.

Estimates:
- ----------

The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities and disclosure of
contingent assets and liabilities at the date of the financial statements and
the reported amounts of revenues and expenses during the reporting period.
Actual results could differ from those estimates.

Cash and Cash Equivalents:
- --------------------------

For purpose of presentation in the Statement of Cash Flows, the Bank considers
cash and cash equivalents to include cash on hand, amounts due from banks,
investments in money market mutual funds and federal funds sold, since their
maturities are generally one business day.

Investment in Securities:
- -------------------------

The Bank's investments in securities are classified in the following categories
and accounted for as follows:

Securities to be Held to Maturity:

Debt securities for which the Bank has the positive intent and ability to hold
to maturity are reported at cost, adjusted for amortization of premiums and
accretion of discounts which are recognized in interest income using the
interest method over the period of maturity.

Securities Available-for-Sale:

Securities available-for-sale consist of bonds, notes and debentures not
classified as held-to-maturity securities. Unrealized holding gains and losses,
net of tax effect, on available-for-sale securities are reported as a net amount
in a separate component of shareholders' equity until realized.  Premiums and
discounts are recognized in interest income using the interest method over the
period to maturity.

                                      B-9
<PAGE>
 
                      FARMERS BANC CORP. AND SUBSIDIARIES
                         NOTES TO FINANCIAL STATEMENTS
                         -----------------------------

NOTE 1: SIGNIFICANT ACCOUNTING POLICIES (Continued)
- ---------------------------------------------------

Gains and losses on the sale of available-for-sale securities are determined
using the specific-identification method.

Other securities include Federal Reserve Bank and Atlantic Central Bankers Bank
stock.

Loans:
- ------

Loans receivable that management has the intent and ability to hold for the
foreseeable future or until maturity or pay-off are reported at their
outstanding principal adjusted for any charge-offs, net of unearned discount,
allowance for credit losses, and unearned loan fees.  Unearned discounts on
discounted loans are recognized as income over the term of the loans using a
method that approximates the interest method.  For all other loans, interest is
accrued daily on the outstanding principal balances.

Loans are generally placed on non-accrual status when a loan is specifically
determined to be impaired or when principal or interest is delinquent for 90
days or more.  Any unpaid interest previously accrued on these loans is reversed
from income.  Interest income generally is not recognized on specific impaired
loans unless the likelihood of further loss is remote.  Interest payments
received on such loans are applied as a reduction of the loan principal balance.
Interest income on other non-accrual loans is recognized only to the extent of
interest payments received.

Loan origination fees (mortgage points) are capitalized and recognized as an
adjustment of yield on the related loans.

Allowance for Credit Losses:
- ----------------------------

The allowance for credit losses is maintained at a level adequate to absorb
probable losses.  Management determines the adequacy of the allowance based upon
reviews of individual loans, recent loss experience, current economic
conditions, the risk characteristics of the various categories of loans,
historical loss experience, specific impaired loans and other pertinent factors.
Loans deemed uncollectible are charged to the allowance.  Provisions for credit
losses and recoveries on loans previously charged off are added to the
allowance.

Foreclosed Real Estate:
- -----------------------

Real estate, acquired through partial or total satisfaction of loans, is carried
at the lower of cost or fair market value less costs to sell at the date of
foreclosure.  At the date of acquisition, losses are charged to the allowance
for loan losses.  Subsequent write downs are charged to expense in the period
they are incurred.

Properties and Equipment:
- -------------------------

Land is carried at cost.  Bank premises, furniture and equipment are stated at
cost less accumulated depreciation. Depreciation of property and equipment is
computed on the straight-line method over the estimated useful lives.

Maintenance and repairs of property and equipment are charged to operations, and
major improvements are capitalized.  Upon retirement, sale or other disposition
of property and equipment, the cost and accumulated depreciation are eliminated
from the accounts, and gain or loss is included in income.

Income Taxes:
- -------------

                                      B-10
<PAGE>
 
                      FARMERS BANC CORP. AND SUBSIDIARIES
                         NOTES TO FINANCIAL STATEMENTS
                         -----------------------------

NOTE 1: SIGNIFICANT ACCOUNTING POLICIES (Continued)
- ---------------------------------------------------

Income taxes are provided for the tax effects of the transactions reported in
the financial statements and consist of taxes currently due plus deferred taxes
related primarily to differences between the basis of the allowance for credit
losses, accumulated depreciation, pension expense and deferred loan fees for
financial and income tax reporting. The deferred tax asset valuation allowance
relates to state net deferred tax assets that are not expected to be realized
due to current state income tax laws.  The deferred tax assets and liabilities
represent the future tax return consequences of those differences, which will
either be taxable or deductible when the assets and liabilities are recovered or
settled as prescribed by SFAS No. 109, Accounting for Income Taxes.  As changes
in tax laws or rates are enacted, deferred tax assets and liabilities are
adjusted through the provision for income taxes.

Employee Benefits:
- ------------------

The Bank has a defined benefit pension plan covering substantially all of its
employees who meet the eligibility requirements.  To be eligible, an employee
must be 21 years of age and have completed one participation year of service.

In addition, to the plan discussed above, the Bank has a defined contribution
plan entitled "Farmer's National Bank of Mullica Hill Profit Sharing Plan."
This is a discretionary, employer's contributory-only plan, with a non-
integrated allocation.

Postretirement Benefits:
- ------------------------

The Bank has an unfunded defined benefit postretirement plan which provides life
insurance and health insurance benefits to retired individuals.  Employees who
retire at age 62 or older, must have worked for the Bank 10 years or more to be
eligible for the single supplement coverage; the exception is if 62, the spouse
of employees and officers with more than 25 years of service will be eligible to
have payments made in full by the Bank for the retiree and spouse.  The plan is
reviewed annually and may be modified or terminated at the discretion of the
Board of Directors.  Postretirement health care and life insurance benefits are
charged to employee benefits expense when paid.  The amount paid for such
benefits in both 1995 and 1994 was $13,587.

Earnings Per Share:
- -------------------

Net income per share of common stock is calculated on the weighted average
number of shares outstanding during the period after giving retroactive effect
of stock dividends and stock splits.

Advertising Costs:
- ------------------

Advertising costs are charged to income as incurred.  Advertising costs included
in net income for 1995 amounted to $21,700.

Fair Value of Financial Instruments:
- ------------------------------------

The following methods and assumptions were used to estimate the fair value of
financial instruments:

     Cash and Short-Term Instruments: For those short-term instruments, the
     carrying amount is a reasonable estimate of fair value.

                                      B-11
<PAGE>
 
                      FARMERS BANC CORP. AND SUBSIDIARIES
                         NOTES TO FINANCIAL STATEMENTS
                         -----------------------------

NOTE 1: SIGNIFICANT ACCOUNTING POLICIES (Continued)
- ---------------------------------------------------

     Securities available-for-sale and held-to-maturity: Fair values are based
     on quoted market prices or dealer quotes. If a quoted market price is not
     available, fair value is estimated using quoted market prices for similar
     securities. The carrying values of restricted equity securities approximate
     fair values.

     Loans Receivable: It is not practical for the Bank to estimate fair values
     of loans receivable. The Bank has not yet developed a valuation model
     necessary to make fair value estimates for loans receivable.

     Deposit Liabilities: Fair value of demand deposits, savings accounts, and
     NOW accounts is defined as the amount payable on demand at the reporting
     date. It is not practical for the Bank to estimate fair values of time
     certificates of deposit. The Bank has not yet developed a valuation model
     necessary to make fair value estimates for these deposit liabilities.

     Accrued Interest: The carrying amounts of accrued interest approximate
     their fair values.

Off-Balance-Sheet Financial Instruments:
- ----------------------------------------

In the ordinary course of business the Bank has entered into off-balance-sheet
financial instruments consisting of commitments to extend credit and standby
letters of credit.  Such financial instruments are recorded in the financial
statements when they are funded or related fees are incurred or received.

                                      B-12
<PAGE>
 
                      FARMERS BANC CORP. AND SUBSIDIARIES
                         NOTES TO FINANCIAL STATEMENTS
                         -----------------------------

NOTE 2:  INVESTMENT SECURITIES
- ------------------------------

Debt and equity securities have been classified in the consolidated statements
of financial condition according to management's intent.  The carrying amount of
securities and their approximate fair values at December 31, were as follows:

<TABLE>
<CAPTION>
                                                Gross       Gross     Estimated
                                  Amortized   Unrealized  Unrealized    Market
                                     Cost       Gains       Losses      Value
                                  ---------   ----------  ----------  --------- 
<S>                               <C>         <C>         <C>         <C>
Held-to-Maturity Securities:
- ----------------------------
           1995
           ----
U.S. government and agency        
 securities                       14,826,685     251,367     171,567  14,906,485
State and municipal obligations    5,641,001     167,600       5,459   5,803,142
Corporate debt securities             67,225         224           6      67,443
                                  ----------    --------   ---------  ----------
                                  20,534,911     419,191     177,032  20,777,070
                                  ==========    ========   =========  ==========
           1994
           ----
U.S. government and agencies      
 securities                       15,878,350      78,708     828,498  15,128,560
State and municipal obligations    9,834,436      54,227     235,197   9,653,466
Corporate debt securities            591,528       1,745      15,047     578,226
                                  ----------    --------   ---------  ----------
                                  26,304,314     134,680   1,078,742  25,360,252
                                  ==========    ========   =========  ==========

</TABLE> 

Included in the state and municipal obligations category above are local
municipal bond anticipation notes with maturities of less than one year. Quoted
market prices are not readily available for these securities and the carrying
amount is considered to approximate the estimated market values. The carrying
amounts for these securities at December 31, 1995 and 1994 were $1,459,860 and
$2,455,507, respectively.

<TABLE> 
<S>                               <C>         <C>         <C>         <C>
Securities Available-for-Sale:
- ------------------------------
           1995
           ----
U.S. government and agency        
 securities                       12,472,774     151,065      60,196  12,563,643
State and municipal obligations    3,727,932     116,813       4,667   3,840,078
Corporate debt securities          1,685,186      64,652               1,749,838
                                  ----------    --------   ---------  ----------
                                  17,885,892     332,530      64,863  18,153,559
Other restricted equity               
 securities                           68,450                              68,450
                                  ----------    --------   ---------  ----------
                                  17,954,342     332,530      64,863  18,222,009
                                  ==========    ========   =========  ==========
           1994
           ----
U.S. government and agency         
 securities                        6,291,830       1,728     283,079   6,010,479
Corporate debt securities            802,668       1,478       4,337     799,809
                                  ----------    --------   ---------  ----------
                                   7,094,450       3,206     287,416   6,810,288
Other restricted equity               
 securities                           68,450                              68,450
                                  ----------    --------   ---------  ----------
                                   7,162,948       3,206     287,416   6,878,738
                                  ==========    ========   =========  ==========
</TABLE>

                                      B-13
<PAGE>
 
                      FARMERS BANC CORP. AND SUBSIDIARIES
                         NOTES TO FINANCIAL STATEMENTS
                         -----------------------------

NOTE 2: INVESTMENT SECURITIES (continued)
- -----------------------------------------

Investment securities with a carrying value of $453,261 and $437,739 at December
31, 1995 and 1994, were pledged to secure public deposits and for other purposes
required or permitted by law.

During December 1995, management elected to transfer certain held-to-maturity
debt securities with a carrying value of $4,932,752 and an estimated fair value
of $5,037,594 to the available-for-sale category. This transfer resulted in an
unrealized net gain of $104,842 which has been reflected in a separate component
of shareholders' equity as of December 31, 1995. The Financial Accounting
Standards Board allowed a "45 day window of opportunity" to transfer securities
among categories without evaluating the remaining securities classification as
prescribed by SFAS No. 115, Accounting for Certain Investments in Debt and
Equity Securities.

The Bank had no gross realized gains during 1995 or 1994. Gross-realized losses
on sales of available-for-sale securities were as follows:

                                                                   1994
                                                                   ----
Gross-realized losses:
- ----------------------
U.S. government and agency securities                             52,731
                                                                  ======

The maturities of securities to be held-to-maturity and available-for-sale at
December 31 were as follows:

<TABLE>
<CAPTION>
 
                                           1995                    1994
                                   --------------------    -------------------- 
                                   Carrying     Market     Carrying     Market
                                    Amount      Value       Amount      Value
                                   --------     -------    --------     ------- 
<S>                               <C>         <C>         <C>         <C>
Due in one year or less            6,202,611   6,246,394   4,613,263   4,632,974
Due from one year to five years   14,779,573  14,874,555  11,378,926  10,947,582
Due from five to ten years         9,577,521   9,763,204   9,326,551   8,949,069
Due after ten years                7,861,098   8,046,476   8,080,072   7,640,915
Federal Reserve Bank stock            56,450      56,450      56,450      56,450
Atlantic Central Bankers Bank                                                   
 stock                                12,000      12,000      12,000      12,000
                                  ----------  ----------  ----------  ----------
                                  38,489,253  38,999,079  33,467,262  32,238,990
                                  ==========  ==========  ==========  ==========
</TABLE>

                                      B-14
<PAGE>
 
                      FARMERS BANC CORP. AND SUBSIDIARIES
                         NOTES TO FINANCIAL STATEMENTS
                         -----------------------------

NOTES 3: LOANS
- --------------

Major classifications of loans in the consolidated statements of condition at
December 31 are summarized as follows:

<TABLE>
<CAPTION>
                                              1995             1994
                                           ----------       ----------
<S>                                        <C>              <C>
Residential real estate                    16,789,426       17,516,870
Agricultural                                1,559,405        1,613,636
Commercial                                  4,714,530        4,586,754
Consumer loans                              7,595,196        7,992,657
Commercial real estate                      5,713,204        4,192,734
Real estate construction                      662,024        1,151,000
Other                                          11,000           11,000
                                           ----------       ----------
                                           37,044,785       37,064,651
Deferred loan origination fees               (195,062)        (199,207)
Allowance for loan losses                    (431,429)        (412,669)
                                           ----------       ----------
Loans, net                                 36,418,294       36,452,775
                                           ==========       ==========
</TABLE> 
 
An analysis of the change in allowance for credit losses follows:

<TABLE> 
<CAPTION> 
 
                                              1995             1994
                                           ----------       ----------
<S>                                        <C>              <C> 
Balance January 1,                            412,669          375,943
Provision for credit losses                    55,000          100,000
Amounts charged off                           (75,825)         (85,956)
Recoveries                                     39,585           22,682
                                           ----------       ----------
 
Balance December 31,                          432,429          412,669
                                           ----------       ----------
</TABLE> 
 
The loan portfolio includes loans that are on non-accrual as follows:

<TABLE> 
<CAPTION> 
                                           ----------       ---------- 
                                              1995             1994
                                           ----------       ---------- 
<S>                                        <C>              <C> 
Demand                                        265,155          117,572
Mortgage                                      630,794          485,130
Time                                           35,000           95,000
Installment                                   133,644          197,694
Home equity                                   148,789           44,085
                                           ----------       ----------
Total                                       1,213,382          939,481
                                           ==========       ==========
</TABLE>

                                      B-15
<PAGE>
 
                      FARMERS BANC CORP. AND SUBSIDIARIES
                         NOTES TO FINANCIAL STATEMENTS
                         -----------------------------

The non-accrual loans scheduled above had the effect of reducing income
approximately $75,608 in 1995 and $37,180 in 1994 and earnings per share
approximately $.25 and $.12, respectively.

Loans past due 90 days or more and still earning totaled $586,728 and $441,321
at December 31, 1995 and 1994, respectively.

NOTE 4: PROPERTIES AND EQUIPMENT
- --------------------------------
 
A summary of properties and equipment included in the consolidated statements of
condition at December 31, is as follows:

<TABLE> 
<CAPTION> 
                                             1995        1994
                                           ---------  ---------
<S>                                        <C>        <C>
Land                                          40,863     40,863
Bank premises                                876,539    866,539
Equipment, furniture and fixtures            715,103    673,924
Construction in progress                     189,661      2,212
                                           ---------  ---------
Total cost                                 1,822,166  1,583,538
Less:  accumulated depreciation              661,975    567,099
                                           ---------  ---------
Net book value                             1,160,191  1,016,439
                                           =========  =========
</TABLE>

Depreciation expense amounted to $97,289 in 1995 and $89,072 in 1994.

NOTE 5:  FORECLOSED REAL ESTATE
- -------------------------------

The balance of other real estate owned acquired through foreclosure or in-
substance foreclosure in settlement of loans is included in other assets and
totaled $202,227 and $84,500 at December 31, 1995 and 1994, respectively. Gain
on foreclosed real estate includes net revenue of $4,367 in 1995. The Bank had
no gains or losses on foreclosed real estate during 1994.

NOTE 6:  DEPOSITS
- -----------------

The following is a maturity distribution of time deposits in denomination of
$100,000 or more at December 31, 1995 and 1994:

<TABLE>
<CAPTION>
                                              1995       1994 
                                           ---------  ---------
<S>                                        <C>        <C>
Three months or less                       1,105,690    701,658
Over three months through twelve months    1,315,611    865,924
Over twelve months to 2 years                827,632    600,000
Over 2 years to 3 years                      228,909    304,772
Over 4 years to 5 years                      200,445    100,000
                                           ---------  --------- 
                                           3,678,287  2,572,354
                                           =========  =========
</TABLE>

                                      B-16
<PAGE>
 
                      FARMERS BANC CORP. AND SUBSIDIARIES
                         NOTES TO FINANCIAL STATEMENTS
                         -----------------------------

NOTE 7:  INCOME TAXES
- ---------------------

The consolidated provision for income taxes for 1995 and 1994 consist of the
following:

<TABLE>
<CAPTION>
                                                  1995       1994
                                                --------   --------
<S>                                             <C>        <C> 
Components of income tax expense:
  Currently paid or payable:
    Federal                                      408,536    397,000
    State                                            200        100
                                                --------   --------
        Total current                            408,736    397,100
  Deferred income taxes
    Federal                                      (25,936)   (16,530)
                                                --------   --------
Net income tax expense                           382,800    380,570
                                                ========   ========
</TABLE> 
 
The provision for federal and state income taxes differs from that computed by
applying the federal and state statutory rates to income before income tax
expense, as indicated in the following analysis:

<TABLE> 
<CAPTION> 
                                   1995       Percentage     1994    Percentage
                                 --------     ----------   --------  ----------
<S>                              <C>          <C>          <C>       <C> 
Expected tax provision at
  a statutory rate                672,247       43.000%     654,870    43,000%
Effect of tax-exempt income      (148,855)      -9.521%    (140,447)   -9.222%
Income of subsidiary federal     
 taxable                         (170,341)     -10.896%    (153,661)  -10.090%
Other, net                         29,749        1.903%      19,808     1.301%
                                 --------      --------    --------   -------- 

                                  382,800       24.486%     380,570    24.989%
                                 ========      ========    ========   ========
</TABLE> 

The net deferred tax assets included in other assets in the consolidated
statements of financial condition at December 31, 1995 and 1994 include the
following components:

<TABLE> 
<CAPTION> 
                                                1995        1994
                                              --------    --------
<S>                                           <C>         <C>  
Deferred tax liabilities                      (173,267)   (50,439)
Deferred tax assets                            281,070    362,408
Deferred tax asset valuation allowance         (28,671)   (71,134)
                                              --------    -------
 
Net deferred taxes                              79,132    240,835
                                              ========    =======
</TABLE>

                                      B-17
<PAGE>
 
                      FARMERS BANC CORP. AND SUBSIDIARIES
                         NOTES TO FINANCIAL STATEMENTS
                         -----------------------------

NOTE 8:  RELATED PARTY TRANSACTIONS
- -----------------------------------

The bank has had, and may be expected to have in the future, banking
transactions in the ordinary course of business with directors, principal
officers, their immediate families and affiliated companies in which they are
principal stockholders (commonly referred to as related parties), on the same
terms, including interest rates and collateral, as those prevailing at the time
for comparable transactions with others. These persons and firms were indebted
to the Bank for loans totaling $1,947,901 at December 31, 1995 and $1,370,029 at
December 31, 1994.

NOTE 9:  SHAREHOLDERS' EQUITY
- -----------------------------

During 1995, a 3 for 1 stock split was approved increasing the number of shares
issued and outstanding from 92,000 to 276,000. A 10% stock dividend was also
authorized during 1995. 27,600 additional shares were issued to shareholders' of
record and $23,000 representing the par value of $.8333 per share was
reclassified from retained earnings to common stock. The difference between
estimated fair market value of those shares and par value was not recorded and
is estimated at $49.1667 per share totaling approximately $1,357,000.

NOTE 10:  RETIREMENT PLAN
- -------------------------

Defined Benefit Pension Plan
- ----------------------------
The total pension expense for 1995 and 1994 was $87,693 and $77,010,
respectively. Cost components of the plan, as required by SFAS87, for the years
ended December 31, 1995 and 1994 are as follows:

<TABLE>
<CAPTION>
 
                                                           1995         1994
                                                         --------     --------
<S>                                                      <C>          <C>
Service cost of the current period                         85,037       81,402
Interest cost on the projected benefit obligation          98,223       86,698
Actual return on assets held in the plan                 (366,452)       4,465
Net amortization and deferral                             270,885      (95,555)
                                                         --------     -------- 
Net periodic pension cost                                  87,693       77,010
                                                         ========     ========
</TABLE> 

The weighted average assumed rate of return used in determining the actuarial
present value of accumulated plan benefits was 7.25 percent for 1995 and 1994.
The weighted average expected rate of return on assets was 8.50 percent for 1995
and 1994. The rate of increase in future compensation levels was 6 percent for
1995 and 1994. A reconciliation of the funded status of the plan with amounts
reported in the consolidated statements of financial condition at December 31,
1995 and 1994 follows:


<TABLE> 
<CAPTION> 
                                                          1995         1994
                                                       -----------  -----------
<S>                                                    <C>          <C> 
Projected benefit obligation                           (1,522,762)  (1,359,475)
Plan assets at fair value (principally corporate
  debt and equity instruments)                          1,580,536    1,152,396
                                                       ----------   ----------
Funded status                                              57,774     (207,079)
Unrecognized net obligation existing
  December 1, 1988 being recognized over 19 years          60,100       65,108
                                                       ----------   ----------
Unrecognized prior service costs                                0            0
Unrecognized net gain                                    (197,307)      57,952
                                                       ----------   ---------- 
Accrued pension liability at end of period
  included in accrued expenses                            (79,433)     (84,019)
                                                       ==========   ==========
</TABLE> 

Defined Contribution Profit Sharing Plan
- ----------------------------------------

                                      B-18
<PAGE>
 
                      FARMERS BANC CORP. AND SUBSIDIARIES
                         NOTES TO FINANCIAL STATEMENTS
                         -----------------------------

NOTE 14:  FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISK (continued)
- -----------------------------------------------------------------------

Contributions to the defined contribution profit sharing plan are made at the
discretion of the Board of Directors. No contributions were made during 1995 or
1994.

NOTE 11:  COMMITMENTS AND CONTINGENT LIABILITIES
- ------------------------------------------------

The Banks' consolidated financial statements do not reflect various commitments
and contingent liabilities which arise in the normal course of business and
which involve elements of credit risk, interest-rate risk and liquidity risk.
Commitments are also described in Note 14: Financial Instruments with Off-
Balance Sheet Risk.

The Bank and its subsidiaries are parties to litigation and claims arising in
the normal course of business. Management, after consultation with legal
counsel, believes that the liabilities, if any, arising from such litigation and
claims will not be material to the consolidated financial position.

NOTE 12:  REGULATORY MATTERS
- ----------------------------

The Bank, as a National Bank, is subject to the dividend restrictions set forth
by the Comptroller of the Currency. Under such restrictions, the Bank may not,
without the prior approval of the Comptroller of the Currency, declare dividends
in excess of the sum of the current year's earnings (as defined) plus the
retained earnings (as defined) from the prior two years. The dividends that the
Bank could have declared without the approval of the Comptroller of the
Currency, amounted to approximately $2,742,572 in 1995 and $2,605,750 in 1994.

The Bank is also required to maintain minimum amounts of capital to total "risk
weighted" assets, as defined by the banking regulators. At December 31, 1995 and
1994, the Bank was required to have a minimum Tier I and Total Capital Ratios of
4% and 8%, respectively. The Bank's actual ratios were approximately 23.11% and
24.37%, and 23.11% and 21.62%, respectively.

In addition, the Bank maintained a capital leverage ratio of 11.81% at December
31, 1995 and 11.19% at December 31, 1994, which exceeded the minimum required by
regulation.

NOTE 13:  CONCENTRATIONS OF CREDIT RISK
- ---------------------------------------

The Bank's operations are affected by various risk factors, including interest-
rate risk, credit risk and risk from geographic concentration of lending
activities. Management attempts to manage interest rate risk through various
asset/liability management techniques designed to match maturities of assets and
liabilities. Loan policies and administration are designed to provide assurance
that loans will only be granted to creditworthy borrowers, although credit
losses are expected to occur because of subjective factors and factors beyond
the control of the Bank. In addition, the Bank is a community bank and, as such,
is mandated by the Community Reinvestment Act and other regulation to conduct
most of its lending activities within the geographic area where it is located.
As a result, the Bank and its borrowers may be especially vulnerable to the
consequences of changes in the local economy.

NOTE 14:  FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISK
- -----------------------------------------------------------
 
The Bank is a party to financial instruments with off-balance-sheet risk in the
normal course of business to meet the financing needs of its customers and to
reduce its own exposure to fluctuations in interest rates. These financial
instruments include commitments to extend credit and standby letters of credit
and financial guarantees. Those instruments involve, to varying degrees,
elements of credit risk in excess of the amount recognized in the statements of
financial position. The contract or notional amounts of those instruments
reflect the extent of the Bank's involvement in particular classes of financial
instruments.

                                      B-19
<PAGE>
 
                      FARMERS BANC CORP. AND SUBSIDIARIES
                         NOTES TO FINANCIAL STATEMENTS
                         -----------------------------

The Bank's exposure to credit loss in the event of nonperformance by the other
party to the financial instrument for commitments to extend credit, standby
letters of credit and financial guarantees written, is represented by the
contractual notional amount of those instruments. The Bank uses the same credit
policies in making commitments and conditional obligations as it does for on-
balance-sheet instruments.
 
Commitments to extend credit are agreements to lend a customer as long as there
is no violations of any condition established in the contract. Commitments
generally have fixed expiration dates or other termination clauses and may
require payment of a fee. Since many of the commitments are expected to expire
without being drawn upon, the total commitments amounts do not necessarily
represent future cash requirements. The bank evaluates each customer's credit
worthiness on a case-by-case basis. The amount of collateral obtained, if it is
deemed necessary by the Bank upon extension of credit, is based on management's
credit evaluation of the counter party. Collateral held varies but may include
accounts receivable, inventory, property, plant and equipment, and income-
producing commercial properties.
 
Standby letters of credit and financial guarantees written are conditional
commitments issued by the Bank to guarantee the performance of a customer of a
third party. Those guarantees are primarily issued to support public and private
borrowing arrangements, including commercial paper, bond financing, and similar
transactions. Most guarantees extend for one year. The credit risk involved in
issuing letters of credit is essentially the same as that involved in extending
loan facilities to customers. The Bank holds collateral supporting those
commitments for which collateral is deemed necessary. The extent of collateral
held for those commitments at December 31, 1995, varies from 0% to 100%; the
average amount collateralized was 100%.

The Bank has not been required to perform on any financial guarantees during the
past two years. The Bank has not incurred any losses on its commitments in
either 1995 or 1994.

A summary of the Bank's commitments at December 31, was as follows:

<TABLE>
<CAPTION>
 
                                         Notional Amounts
                                       --------------------
                                         1995       1994
                                       ---------  ---------
<S>                                    <C>        <C>
Commitments to extend credit           3,986,354  3,709,014
Standby letters of credit                403,769    292,963
                                       ---------  ---------
Total commitments and contingencies    4,390,123  4,001,977
                                       =========  =========
</TABLE>

                                      B-20
<PAGE>
 
                      FARMERS BANC CORP. AND SUBSIDIARIES
                         NOTES TO FINANCIAL STATEMENTS
                         -----------------------------

NOTE 15:  FAIR VALUES OF FINANCIAL INSTRUMENTS
- ----------------------------------------------

The estimated fair values of the Bank's financial instruments at December 31,
are as follows:

<TABLE>
<CAPTION>
                                                            1995
                                               -------------------------------
                                                Carrying               Fair
                                                 Amount                Value
                                               ----------            ---------
<S>                                             <C>                  <C> 
Financial assets:
  Cash and cash equivalents                     6,689,253            6,689,253
  Interest-bearing deposits                       
   with other banks                               500,000              500,000
  Securities                                   
   available-for-sale                          17,885,892           18,153,559 
  Securities to be                             
   held-to-maturity                            20,534,911           20,777,070
  Other securities                                 68,450               68,450
  Loans receivable                             36,849,723           36,849,723
  Allowance for credit                           
   losses                                        (431,429)            (431,429)
  Accrued interest                                
   receivable                                     844,714              844,714
 
Financial liabilities:
  Deposit liabilities                          74,241,346           74,241,346
  Accrued interest payable                        264,900              264,900
</TABLE> 
 
It is not practical to estimate the market values of loans receivable and time
certificates of deposit. These financial instruments do not have readily
available published market values and the Bank has not yet developed the
valuation models necessary to perform these calculations. The loan portfolio
consists generally of residential mortgages with repayment terms up to 30 years
and commercial mortgages which are generally originated as 3 or 5 year balloon
mortgages. Other loans included in the portfolio are consumer installments which
consist of personal unsecured loans with repayment terms up to 3 years, direct
and indirect auto loans with repayment terms up to 5 years, home improvement
loans with repayment up to 10 years, demand loans which consist of notes payable
on demand with interest billed monthly or open lines of credit which generally
expire in one year, and home equity revolving lines of credit at variable
interest rates and scheduled repayment to term at 15 years. The average interest
rates for significant loan receivable categories and time deposit liabilities
for 1995 were as follows:

<TABLE> 
<CAPTION> 
 
                                              1995
                                            --------
         <S>                                <C> 
         Loans receivable:
           Mortgage loans                     8.63%
           Commercial and demand loans       10.66%
           Consumer installment loans         8.77%
           Home equity lines of credit       10.49%
                                       
         Deposit liabilities:          
           Time certificates - regular        5.05%
</TABLE>

                                      B-21
<PAGE>
 
                      FARMERS BANC CORP. AND SUBSIDIARIES
                         NOTES TO FINANCIAL STATEMENTS
                         -----------------------------

NOTE 16:  RECLASSIFICATIONS
- ---------------------------

Certain items have been reclassified for 1994 to conform with the 1995
presentation. Such reclassifications had no effect on net earnings or
shareholders' equity as previously reported.

                                      B-22
<PAGE>
 
                                   APPENDIX C

                              AI MERGER AGREEMENT
<PAGE>
 
- -------------------------------------------------------------------------------

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





                       AGREEMENT AND PLAN OF AFFILIATION

                     DATED AS OF THE 18TH DAY OF JULY, 1996

                                 BY AND AMONG

                         SUSQUEHANNA BANCSHARES, INC.,

                      SUSQUEHANNA BANCSHARES EAST, INC.,

                                 ATCORP, INC.

                                      AND

                              EQUITY NATIONAL BANK





- ------------------------------------------------------------------------------
- ------------------------------------------------------------------------------
<PAGE>
 
                               TABLE OF CONTENTS


ARTICLE I.    THE PLAN OF MERGER...................................... -C-1-

     SECTION 1.1  The Merger and Bank Acquisition; Closing;
          Effective Time.............................................. -C-1-
     SECTION 1.2  Effect on Outstanding Share......................... -C-3-
     SECTION 1.3  Surrender and Exchange of AI Certificates........... -C-4-
     SECTION 1.4  Dissenters' Rights.................................. -C-6-
     SECTION 1.5  Other Matters....................................... -C-6-

ARTICLE II.   CONDUCT PENDING THE MERGER AND BANK
     ACQUISITION...................................................... -C-7-

     SECTION 2.1  Conduct of AI's and ENB's Businesses Prior
          to the Effective Time....................................... -C-7-
     SECTION 2.2  Forbearance by AI or ENB............................ -C-7-
     SECTION 2.3  Cooperation......................................... -C-9-
     SECTION 2.4  Conduct of SBI's Business Prior to the
          Effective Time.............................................. -C-9-

ARTICLE III.  REPRESENTATIONS AND WARRANTIES.......................... -C-9-

     SECTION 3.1  Representations and Warranties of AI and
          ENB......................................................... -C-9-
     SECTION 3.2  Representations and Warranties of SBI and
          its Material Subsidiaries................................... -C-30-

ARTICLE IV.   COVENANTS............................................... -C-38-

     SECTION 4.1  Acquisition Proposals............................... -C-38-
     SECTION 4.2  Securities Registration and Disclosure.............. -C-39-
     SECTION 4.3  Employees........................................... -C-41-
     SECTION 4.4  Access and Information.............................. -C-42-
     SECTION 4.5  Certain Filings, Consents and
                    Arrangements...................................... -C-45-
     SECTION 4.6  Takeover Statutes................................... -C-45-
     SECTION 4.7  Additional Agreements............................... -C-45-
     SECTION 4.8  Publicity........................................... -C-46-
     SECTION 4.9  Shareholders' Meeting............................... -C-46-
     SECTION 4.10 Notification of Certain Matters..................... -C-46-
     SECTION 4.11 Insurance........................................... -C-47-
     SECTION 4.12 Dividends........................................... -C-47-


                                       i
<PAGE>
 
     SECTION 4.13 Indemnification..................................... -C-47-

ARTICLE V.  CONDITIONS TO CONSUMMATION................................ -C-49-

     SECTION 5.1  Conditions to Closing............................... -C-49-
     SECTION 5.2  Conditions to Obligations of SBI and SBI
          Merger Sub.................................................. -C-52-
     SECTION 5.3  Conditions to the Obligations of AI and
          ENB......................................................... -C-53-

ARTICLE VI.  TERMINATION.............................................. -C-54-

     SECTION 6.1  Termination......................................... -C-54-
     SECTION 6.2  Effect of Termination............................... -C-56-
     SECTION 6.3  Expenses............................................ -C-56-

ARTICLE VII.  OTHER MATTERS........................................... -C-57-

     SECTION 7.1  Certain Definitions; Interpretation................. -C-57-
     SECTION 7.2  Survival............................................ -C-58-
     SECTION 7.3  Parties in Interest................................. -C-58-
     SECTION 7.4  Waiver and Amendment................................ -C-59-
     SECTION 7.5  Counterparts........................................ -C-59-
     SECTION 7.6  Governing Law....................................... -C-59-
     SECTION 7.7  Expenses............................................ -C-59-
     SECTION 7.8  Notices............................................. -C-59-
     SECTION 7.9  Entire Agreement; Etc............................... -C-61-
 

                                      ii
<PAGE>
 
          AGREEMENT AND PLAN OF AFFILIATION dated as of the 18th day of July,
1996 (this "Plan" or this "Agreement"), by and among Susquehanna Bancshares,
Inc., a Pennsylvania corporation ("SBI"), Susquehanna Bancshares East, Inc., a
New Jersey corporation ("SBI Merger Sub"), ATCORP, Inc., a New Jersey
corporation ("AI"), and Equity National Bank, a national banking association
("ENB").

                                   RECITALS:

          WHEREAS, the boards of directors of SBI, SBI Merger Sub and AI have
each determined that it is in the best interests of their respective
shareholders for SBI to acquire AI and ENB by means of a merger of SBI Merger
Sub with and into AI (the "Merger") as a result of which AI will become a direct
wholly-owned subsidiary of SBI and ENB will become a second-tier subsidiary of
SBI (the "Bank Acquisition"), all upon the terms and subject to the conditions
set forth herein; and

          WHEREAS, the parties desire to make certain representations,
warranties, covenants and agreements in connection with this Agreement and to
set forth the conditions to the Merger and the Bank Acquisition; and

          WHEREAS, AI and SBI desire to merge in the manner provided for herein
and to adopt this Agreement as a plan of reorganization and to consummate such
plan in accordance with the provisions of Section 368(a) of the Internal Revenue
Code of 1986, as amended (the "Code").

          NOW, THEREFORE, in consideration of their mutual promises and
obligations hereunder, the parties hereto adopt and make this Agreement and
prescribe the terms and conditions hereof and the manner and basis of carrying
it into effect, which shall be as follows:


               ARTICLE I.  THE PLAN OF MERGER


          SECTION 1.1  The Merger and Bank Acquisition; Closing; Effective
                       ---------------------------------------------------
Time.
- ----
          (a) Subject to the terms and conditions of this Agreement and in
accordance with the applicable laws of the State of New Jersey at the Effective
Time (as defined in Section 1.1(c)), SBI Merger Sub shall be merged with and
into AI and the
<PAGE>
 
separate corporate existence of SBI Merger Sub shall thereupon cease.  AI shall
be the surviving corporation in the Merger (sometimes hereinafter referred to as
the "Surviving Corporation") and shall continue to be governed by the laws of
the State of New Jersey and shall continue to be a registered bank holding
company under the Bank Holding Company Act of 1956, as amended, and the separate
corporate existence of AI with all its rights, privileges, immunities, powers
and franchises shall continue unaffected by the Merger.  The name of the
Surviving Corporation shall be "Susquehanna Bancshares East, Inc."  The Merger
shall have the effects specified in the New Jersey Business Corporation Act, as
amended ("NJBCA").

          (b) The closing of the Merger and the Bank Acquisition (the "Closing")
shall take place contemporaneously at such place and time and on such date,
following three (3) business days' notice to AI, as shall be agreed upon by all
parties, which date shall not be later than the 22nd business day after (i) the
last approval required of any of the Regulatory Agencies (as defined at Section
5.1(b)) is granted and any related waiting periods expire, (ii) the lifting,
discharge or dismissal of any stay of any such governmental approval or of any
injunction against the Merger or the Bank Acquisition and (iii) all shareholder
approvals required by the parties hereunder are received.

          (c) Immediately following the Closing, and provided that this
Agreement has not been terminated or abandoned pursuant to Article VI hereof,
SBI Merger Sub and AI will cause a certificate of merger ("Certificate of
Merger") to be properly prepared and completed and filed with the Secretary of
State of New Jersey.  The Merger shall become effective at 12:01 a.m. on the day
following the day on which the Certificate of Merger has been duly filed and
accepted by the Secretary of State of New Jersey (the "Effective Time") .  The
"Effective Date" when used herein means the day on which the Effective Time for
the Merger occurs.

          (d) At the Effective Time, the certificate of incorporation and bylaws
of SBI Merger Sub in effect immediately prior to the Effective Time shall
continue as the charter and bylaws of the Surviving Corporation.  At the
Effective Time, the directors and officers of SBI Merger Sub immediately prior
to the

                                      C-2
<PAGE>
 
Effective Time shall be and become the directors and officers of the Surviving
Corporation.

           SECTION 1.2  Effect on Outstanding Shares.
                        ---------------------------- 

           (a) At the Effective Time, by virtue of the Merger, automatically and
without any action on the part of the holder thereof, subject to the provisions
of Section 1.3 hereof with respect to the payment of fractional shares in cash
and Section 1.4 hereof with respect to dissenters' rights, if any, each share of
common stock, par value $5.00 per share, of AI (the "AI Common Stock") issued
and outstanding at the Effective Time (other than (i) shares the holders of
which (each a "Dissenting Stockholder") are exercising appraisal rights pursuant
to the NJBCA (the "Dissenters' Shares"), if any, and (ii) shares held directly
or indirectly by SBI, other than shares held in a fiduciary capacity or in
satisfaction of a debt previously contracted) shall become and be converted into
the right to receive shares of Common Stock par value $2.00 per share, of SBI
("SBI Common Stock") determined in conformity with the Exchange Ratio set forth
at Schedule 1.2 hereof (such SBI Common Stock, determined on the basis of the
Exchange Ratio, as to each AI shareholder and, collectively, to all AI
shareholders is the "Merger Consideration").  As of the Effective Time, each
share of AI Common Stock held directly or indirectly by SBI, other than shares
held in a fiduciary capacity or in satisfaction of a debt previously contracted,
shall be cancelled and retired and cease to exist, and no exchange or payment
shall be made with respect thereto.

           (b) The shares of common stock of SBI Merger Sub issued and
outstanding immediately prior to the Effective Time, by virtue of and after the
Merger, shall be converted into and thereafter constitute the issued and
outstanding shares of the capital stock of the Surviving Corporation.

           (c) If prior to the Effective Time, the outstanding shares of SBI
Common Stock shall have been increased, decreased, changed into or exchanged for
a different number or kind of shares or securities through a reclassification,
stock dividend, stock split or reverse stock split, or other similar change,
appropriate adjustment shall be made to the Exchange Ratio.


                                      C-3
<PAGE>
 
           SECTION 1.3  Surrender and Exchange of AI Certificates.
                        ----------------------------------------- 

           (a) Within five (5) business days after the Effective Time, SBI shall
cause to be sent to each person who immediately prior to the Effective Time was
a holder of record of AI Common Stock transmittal materials and instructions for
surrendering certificates for AI Common Stock ("Old Certificates") in exchange
for a certificate for the number of whole shares of SBI Common Stock to which
such person is entitled under Section 1.2 hereof.

           (b) No certificates for fractional shares of SBI Common Stock shall
be issued in connection with the Merger. In lieu thereof, SBI shall issue to any
holder of AI Common Stock certificates otherwise entitled to a fractional share,
upon surrender of such certificates in accordance with the instructions
furnished by SBI, a check for an amount of cash equal to the fraction of a share
of SBI Common Stock represented by the certificates so surrendered multiplied by
the Average Price Per Share of SBI Common Stock Before Closing as determined in
conformity with Schedule 1.2.

           (c) If the record date of any dividend on SBI Common Stock occurs
after the Effective Time, the declaration shall include dividends on all whole
shares of SBI Common Stock into which shares of AI Common Stock have been
converted under this Agreement, but no former holder of AI Common Stock shall be
entitled to receive payment of any such dividend until surrender of the
shareholder's Old Certificates shall have been effected in accordance with the
instructions furnished by SBI.  Upon surrender for exchange of a shareholder's
Old Certificates, such shareholder shall be entitled to receive from SBI an
amount equal to all such dividends, without interest thereon and less the amount
of taxes, if any, which may have been imposed or paid thereon, declared, and for
which the payment date has occurred, on the whole shares of SBI Common Stock
into which the shares represented by such Old Certificates have been converted.

          (d) After the Effective Time, there shall be no transfer on the stock
transfer books of AI or SBI of shares of AI Common Stock.  If Old Certificates
are presented for transfer after the Effective Time, they shall be cancelled and
certificates representing whole shares of SBI Common Stock (and a


                                      C-4
<PAGE>
 
check in lieu of any fractional share) shall be issued in exchange therefor as
provided herein.

           (e) In the event that any Old Certificates have not been surrendered
for exchange in accordance with this Section on or before the second anniversary
of the Effective Time, SBI may at any time thereafter, with or without notice to
the holders of record of such Old Certificates, sell for the accounts of any or
all of such holders any or all of the shares of SBI Common Stock which such
holders are entitled to receive under Section 1.2 hereof (the "Unclaimed
Shares").  Any such sale may be made by public or private sale or sale at any
broker's board or on any securities exchange in such manner and at such times as
SBI shall determine.  If, in the opinion of counsel for SBI, it is necessary or
desirable, any Unclaimed Shares may be registered for sale under the Securities
Act of 1933, as amended (the "Securities Act") and applicable state laws.  SBI
shall not be obligated to make any sale of Unclaimed Shares if it shall
determine not to do so, even if notice of sale of the Unclaimed Shares has been
given.  The net proceeds of any such sale of Unclaimed Shares shall be held for
holders of the unsurrendered Old Certificates whose Unclaimed Shares have been
sold, to be paid to them upon surrender of the Old Certificates.  From and after
any such sale, the sole right of the holders of the unsurrendered Old
Certificates whose Unclaimed Shares have been sold shall be the right to collect
the net sale proceeds held by SBI for their respective accounts, and such
holders shall not be entitled to receive any interest on such net sale proceeds
held by SBI.

           (f) If outstanding certificates for shares of AI Common Stock are not
surrendered prior to the date on which such certificates would otherwise escheat
to or become the property of any governmental unit or agency, the unclaimed
items shall, to the extent permitted by abandoned property and any other
applicable law, become the property of SBI (and to the extent not in its
possession shall be paid over to it), free and clear of all claims or interest
of any person previously entitled to such claims.  Notwithstanding the
foregoing, neither SBI nor its agents or any other person shall be liable to any
former holder of AI Common Stock for any property delivered to a public official
pursuant to applicable abandoned property, escheat or similar laws.


                                      C-5
<PAGE>
 
           (g) In the event any Old Certificate shall have been lost, stolen or
destroyed, upon the making of an affidavit of that fact by the person claiming
such Old Certificate to be lost, stolen or destroyed and, if required by SBI,
the posting by such person of a bond in such amount as SBI may direct as
indemnity against any claim that may be made against it with respect to such Old
Certificate, SBI will issue in exchange for such lost, stolen or destroyed Old
Certificate, the shares of SBI Common Stock into which the AI Common Stock
represented by such Old Certificate have been converted pursuant to this
Agreement.
 
           SECTION 1.4  Dissenters' Rights. In accordance with the provisions of
                        ------------------
Section 14A:11-1 of the NJBCA, the AI Shareholders are not entitled to
Dissenters' Rights.

           SECTION 1.5  Other Matters.  Notwithstanding any term of this
                        --------------                                  
Agreement to the contrary, SBI may, in its discretion at any time prior to the
Effective Time, designate a direct or indirect wholly-owned subsidiary to
substitute for SBI Merger Sub as a constituent corporation in the Merger by
written notice to AI so long as the exercise of this right does not materially
adversely affect the interests of the AI shareholders in a manner which has not
been disclosed to them in the Proxy Statement/Prospectus (as hereinafter
defined) or cause a material delay in consummation of the transactions described
herein.  SBI shall also have the right to cause SBI Merger Sub or such
substitute, to be the surviving corporation of the Merger, so long as the
exercise of such right does not have a material adverse effect on the interests
of the holders of the capital stock of AI in a manner which has not been
disclosed to them in the Proxy Statement/Prospectus or cause a material delay
in, or otherwise adversely affect, consummation of the transactions described
herein; if such right is exercised, and such substitute corporation is organized
under the laws of another state, this Agreement shall be deemed to be modified
to accord such change, including, without limitation, that the laws of such
other state, together with the laws of New Jersey, will govern the Merger if
such substitute corporation shall be the survivor.  Nothing in this Agreement
shall be deemed to restrict the ability of SBI or any of its subsidiaries to
merge with or with and into another entity so long as no such other transaction
shall materially adversely affect the parties' ability to consummate the Bank


                                      C-6
<PAGE>
 
Acquisition or cause a material delay in, or otherwise adversely affect,
consummation of the transactions described herein.


   ARTICLE II.  CONDUCT PENDING THE MERGER AND BANK ACQUISITION

           SECTION 2.1  Conduct of AI's and ENB's Businesses Prior to the
                        -------------------------------------------------
Effective Time.
- -------------- 

          Except as expressly provided in this Agreement, during the period from
the date of this Agreement to the Effective Time, AI and ENB shall (and the word
"it" in this Article II refers to each of AI, ENB, and each subsidiary of
either, as the case may be) (i) conduct its business in the usual, regular and
ordinary course consistent with past practice, (ii) maintain and preserve intact
in all material respects its business organization, assets, leases, properties,
investment securities, employees and advantageous business relationships and use
its reasonable efforts to retain the services of its officers and key employees,
(iii) not knowingly take any action which would materially adversely affect or
delay its ability to obtain any necessary approvals, consents or waivers of any
governmental authority required for the transactions described herein or to
perform its covenants and agreements on a timely basis under this Agreement, and
(iv) not knowingly take any action that is reasonably likely to have a Material
Adverse Effect (as defined in Section 7.1 hereof) on AI or ENB.

           SECTION 2.2  Forbearance by AI or ENB.  During the period from the
                        ------------------------                             
date of this Agreement to the Effective Time, neither AI nor ENB shall, without
the prior written consent of SBI, which consent shall not be unreasonably
withheld:

           (a) other than in the ordinary course of business consistent with
past practice, make any advance or loan or incur any indebtedness for borrowed
money, assume, guarantee, endorse or otherwise as an accommodation become
responsible for, the obligations of any individual, corporation or other person.

           (b) adjust, split, combine or reclassify any capital stock; make,
declare or pay any dividend , or make any distribution on, or directly or
indirectly redeem, purchase or otherwise acquire, any shares of its capital
stock or any


                                      C-7
<PAGE>
 
securities or obligations convertible into or exchangeable for any shares of its
capital stock, or grant any stock appreciation rights or grant, sell or issue to
any individual, corporation or other person any shares of its capital stock or
any right to acquire, or securities evidencing a right to convert into or
acquire any shares of its capital stock, or issue any additional shares of
capital stock;

           (c) other than in the ordinary course of business consistent with
past practice and pursuant to policies, if any, currently in effect, sell,
transfer, mortgage, encumber or otherwise dispose of any of its properties,
leasehold interests or assets to any individual, corporation or other entity, or
cancel, release or assign any indebtedness of any such person or any contracts
or agreements as in force at the date of this Agreement;

           (d) except as set forth in Annex 2.2(d), increase in any manner the
compensation or fringe benefits of any of its employees or directors or pay any
pension or retirement allowance not required by law or by any existing plan or
agreement to any such employees, or become a party to, amend or commit itself to
any pension, retirement, profit-sharing or welfare benefit plan or agreement or
employment agreement with or for the benefit of any employee or director, other
than general increases in compensation in the ordinary course of business
consistent with past practice not in excess of 4%, on an aggregated basis, in
any 12-month period, and payment of bonuses in the ordinary course, or
voluntarily accelerate the vesting of any stock options or other compensation or
benefit; provided, however, the parties confirm and understand that on July 16,
1996, the Board of Directors of AI resolved to set aside a total of $420,000 to
be paid to a certain officers of AI and ENB as bonuses.  The recipients of
bonuses, the allocation of this amount among such recipients and the timing of
payments of such bonuses will be determined in the next few weeks, based upon,
among other things, the recommendations of senior management of AI, by the
directors of AI in consultation with representatives of SBI.

           (e) amend the ENB charter or the Second Restated Certificate of
Incorporation of AI (the "AI Certificate"), as the case may be, or the bylaws of
either, except as expressly

                                      C-8
<PAGE>
 
contemplated by this Agreement or required by law or regulation, in each case as
concurred in by its counsel;

           (f) except as set forth in Annex 2.2(f) hereto, change its method of
accounting as in effect at December 31, 1995, except as required by changes in
generally accepted accounting principles or required by law or regulation, in
each case, as concurred in by its independent auditors; or

           (g) permit or allow its direct or indirect ownership of the capital
stock of any subsidiary described in Annex 3.1(c) hereto to be less than 100% of
their respective total capital stock.

           SECTION 2.3  Cooperation.  AI and ENB each shall cooperate with SBI
                        -----------                                           
and SBI Merger Sub and SBI and SBI Merger Sub each shall cooperate with AI and
ENB in completing the transactions described herein and each shall not take,
cause to be taken or agree or make any commitment to take any action:  (i) that
would cause any of the representations or warranties of it that are set forth in
Article III hereof not to be true and correct in all material respects, or (ii)
in the case of AI or ENB, that is inconsistent with or prohibited by Section 2.1
or Section 2.2.

           SECTION 2.4  Conduct of SBI's Business Prior to the Effective Time.
                        -----------------------------------------------------  
Except as expressly provided in this Agreement, during the period from the date
of this Agreement to the Effective Time, SBI shall not knowingly take any action
and shall not knowingly cause its Material Subsidiaries (as hereinafter defined)
to take any action which would materially adversely affect or delay its ability
to obtain any necessary approvals, consents or waivers of any governmental
authority required for the transactions described herein or that is reasonably
likely to have a Material Adverse Effect on SBI, on a consolidated basis.


                 ARTICLE III.  REPRESENTATIONS AND WARRANTIES

           SECTION 3.1  Representations and Warranties of AI and ENB.  AI and
                        --------------------------------------------
ENB represent and warrant to SBI and SBI Merger Sub (and the word "it" in this
Article III refers to each of AI, ENB, and each subsidiary of either, as the
case may be), that, except

                                      C-9
<PAGE>
 
as specifically disclosed in the Annex of disclosure schedules included
herewith, to the best of its knowledge:

           (a) Corporate Organization and Qualification.  AI is a corporation
duly incorporated, validly existing and in good standing under the laws of the
State of New Jersey and is in good standing as a foreign corporation in each
jurisdiction where the properties owned, leased or operated, or the business
conducted, by AI requires such qualification, except for such failure to qualify
or be in such good standing which, when taken together with all other such
failures, would not have a Material Adverse Effect on AI and its subsidiaries,
taken as a whole.  AI is a bank holding company duly registered with the Board
(as hereinafter defined).  ENB is a national banking association duly organized
and in good standing under the laws of the United States of America.  AI and ENB
each has the requisite corporate and other power and authority (including all
federal, state, local and foreign governmental authorizations) to carry on their
respective businesses as they are now being conducted and to own their
respective properties and assets.  AI has made available to SBI and SBI Merger
Sub a complete and correct copy of the AI Certificate and charter of ENB, and
the bylaws of each, and such charter or certificate, as applicable, and such
bylaws are in full force and effect as of the date hereof.

           (b) Authorized Capital.  The authorized capital stock of AI consists
of 2,000,000 shares of AI Common Stock of which approximately 771,750 shares of
AI Common Stock were issued and outstanding as of the date of this Agreement and
1,000,000 shares of serial preferred stock of which no shares were issued and
outstanding as of the date of this Agreement and an additional 8,516 shares of
AI Common Stock were issued and held as treasury stock as of the date of this
Agreement.  The authorized capital stock of ENB consists of 1,000,000 shares of
common stock, $5.00 par value per share, of which 875,000 shares of common stock
were issued and outstanding as of the date of this Agreement; all of these
shares are held by AI.  All of the outstanding shares of capital stock of AI and
ENB have been duly authorized and are validly issued, fully paid and
nonassessable (except in the case of ENB, as provided at 12 U.S.C.A. (S) 55).
Neither AI nor ENB has any shares of capital stock reserved for issuance except
pursuant to the AI Stock Option Plans.  Neither AI nor ENB has any outstanding
bonds, debentures, notes or other obligations the




                                     C-10
<PAGE>
 
holders of which have the right to vote (or convertible into or exercisable for
securities having the right to vote) with shareholders on any matter.  The
shares of ENB Common Stock owned by AI are owned free and clear of all liens,
pledges, security interests, claims or other encumbrances.  The outstanding
shares of capital stock of AI and ENB have not been issued in violation of any
preemptive rights.  Except as set forth in Annex 3.1(b) or in Annex 3.1(m),
there are no outstanding subscriptions, options, warrants, rights, convertible
securities or other agreements or commitments of any character relating to the
issued or unissued capital stock or other securities of AI or ENB.  After the
Effective Time neither SBI nor SBI Merger Sub will have any obligation to issue,
transfer or sell any shares of capital stock pursuant to any Employee Plan (as
defined in Section 3.1(m)).

          (c) Subsidiaries.  The only subsidiaries of AI are as listed and
described at Annex 3.1(c).  The only subsidiaries of ENB are listed and
described at Annex 3.1(c).

          Each such subsidiary is duly organized and existing as a corporation,
is in good standing under the laws of the jurisdiction in which it was
organized, and has adequate corporate power to carry on its business as now
conducted.  All of the outstanding capital stock of all such subsidiaries has
been validly issued, is fully paid and nonassessable and is owned by AI or ENB,
free and clear of all liens, security interests and encumbrances.  All such
subsidiaries, other than ENB, are organized under Delaware or New Jersey law and
make no use of fictitious names in the conduct of their respective businesses.

          (d) Corporate Authority.  Subject only to approval of this Agreement
by the holders of the number of votes required by the AI Certificate or bylaws
of AI cast by all holders of AI Common Stock (without any minority, class or
series voting requirement), and, subject to the regulatory approvals specified
in Section 5.1(b) hereof, AI and ENB each has the requisite corporate power and
authority, and legal right, and has taken all corporate action necessary in
order to execute and deliver this Agreement and to consummate the transactions
applicable to either AI or ENB described herein.  This Agreement has been duly
and validly executed and delivered by AI and ENB and constitutes the valid and
binding obligations of AI and ENB enforceable against each, in accordance with
its terms, except to the extent


                                     C-11
<PAGE>
 
enforcement is limited by bankruptcy, insolvency and other similar laws
affecting creditors' rights or the application by a court of equitable
principles.

           (e) No Violations.  The execution, delivery and performance of this
Agreement by it does not, and the consummation of the transactions described
herein by it will not, constitute (i) subject to receipt of the required
regulatory approvals specified in Section 5.1(b), a breach or violation of, or a
default under, any law, rule or regulation or any judgment, decree, order,
governmental permit or license, to which it (or any of its respective
properties) is subject, which breach, violation or default would have a Material
Adverse Effect on it, or enable any person to enjoin the Merger or the Bank
Acquisition, (ii) a breach or violation of, or a default under, the AI
Certificate or the charter of ENB or bylaws of either of them, (iii) a breach of
any duty owed by AI to ENB, or any person holding an interest in ENB, or (iv)
except as disclosed in Annex 3.1(e), a breach or violation of, or a default
under (or an event which with due notice or lapse of time or both would
constitute a default under), or result in the termination of, accelerate the
performance required by, or result in the creation of any lien, pledge, security
interest, charge or other encumbrance upon any of the properties or assets of it
under any of the terms, conditions or provisions of any note, bond, indenture,
deed of trust, loan agreement or other agreement, instrument or obligation to
which it is a party, or to which any of their respective properties or assets
may be bound or affected, except for any of the foregoing that, individually or
in the aggregate, would not have a Material Adverse Effect on it or enable any
person to enjoin the Merger or the Bank Acquisition; and the consummation of the
transactions described herein will not require any approval, consent or waiver
under any such law, rule, regulation, judgment, decree, order, governmental
permit or license or the approval, consent or waiver of any other party to any
such agreement, indenture or instrument, other than (i) the required approvals,
consents and waivers of governmental authorities referred to in Section 5.1(b)
and (ii) the approval of its shareholders referred to in Section 3.1(d), (iii)
any such approval, consent or waiver that already has been obtained and (iv) any
other approvals, consents or waivers, the absence of which, individually or in
the aggregate, would not result in a


                                     C-12
<PAGE>
 
Material Adverse Effect on it or enable any person to enjoin the Merger or the
Bank Acquisition.

           (f)  Reports.

                1.  AI's consolidated statement of financial condition as of
March 31, 1996 previously provided to SBI and each statement of financial
condition provided after the date hereof to SBI (including in each case any
related notes and schedules) as required by Section 4.4 hereof fairly presents
or will fairly present the financial position of it as of its date and each of
the consolidated statements of income and shareholders' equity and of cash flows
provided therewith (including in each case any related notes and schedules),
fairly presents or will fairly present the results of operations, shareholders'
equity and cash flows, as the case may be, of it for the periods set forth
therein (subject, in the case of unaudited interim statements, to normal year-
end audit adjustments that are not material in amount or effect), in each case
in accordance with generally accepted accounting principles consistently applied
during the periods involved, except as may be noted therein.

                2.  Except as set forth in Annex 3.1(f), it has timely filed all
material reports, registrations and statements, together with any amendments
required to be made with respect thereto, that it was required to file since
January 1, 1993 with (A) the Office of the Comptroller of the Currency (the
"OCC"), (B) the Federal Deposit Insurance Corporation (the "FDIC"), (C) the
Board of Governors of the Federal Reserve System (the "Board"), (D) the
Securities and Exchange Commission (the "SEC"), and (E) any state banking
commission or other regulatory authority (collectively, the Regulatory Agencies
listed (A) through (E) are the "AI Regulatory Agencies"), and all other material
reports and statements required to be filed by it since January 1, 1993,
including, without limitation, any report or statement required to be filed
pursuant to the laws, rules or regulations of the United States or any AI
Regulatory Agency and has paid all fees and assessments due and payable in
connection therewith, and no such report, registration or statement contains any
material misstatement or omission or is otherwise in material noncompliance with
any law, regulation or requirement.


                                     C-13
<PAGE>
 
           (g) Absence of Certain Changes or Events.  Since January 1, 1996, to
the date hereof, it has not incurred any material liability, except in the
ordinary course of its business consistent with past practice, nor has there
been any change in the financial condition, properties, assets, business,
results of operations or prospects of it which, individually or in the
aggregate, has had, or might reasonably be expected to result in, a Material
Adverse Effect on it.

           (h) Taxes.  Its federal income tax returns have been examined and
closed or otherwise closed by operation of law through December 31, 1991.  All
federal, state, local and foreign tax returns required to be filed by it or on
its behalf have been timely filed or requests for extensions have been timely
filed and any such extension shall have been granted and not have expired, and,
to the knowledge of management, all such filed returns are complete and accurate
in all material respects.  All taxes shown on such returns, and all taxes
required to be shown on returns for which extensions have been granted, have
been paid in full or adequate provision has been made for any such taxes on its
balance sheet (in accordance with generally accepted accounting principles)
other than those taxes which are being contested in appropriate forums in
proceedings which are being diligently pursued.  Adequate provision has been
made on its balance sheet (in accordance with generally accepted accounting
principles consistently applied) for all federal, state, local and foreign tax
liabilities for periods subsequent to those for which returns have been filed.
There is no audit examination, deficiency, or refund litigation pending or, to
the knowledge of AI or ENB, threatened, with respect to any taxes that could
result in a determination that would have a Material Adverse Effect on it.  All
taxes, interest, additions and penalties due with respect to completed and
settled examinations or concluded litigation relating to it have been paid in
full or adequate provision has been made for any such taxes on its balance sheet
(in accordance with generally accepted accounting principles). It has not
executed an extension or waiver of any statute of limitations on the assessment
or collection of any tax due that is currently in effect, other than an
extension until September 15, 1996 of the due date of its tax returns for 1995.

           (i) Litigation and Liabilities.  Except as set forth in Annex 3.1(i),
there are no (i) civil, criminal or


                                     C-14
<PAGE>
 
administrative actions, suits, claims, hearings, investigations or proceedings
before any court, governmental agency or otherwise pending or, to the knowledge
of management, threatened against it or involving any Employee Plan as defined
at subsection (m) hereof or (ii) obligations or liabilities, whether or not
accrued, contingent or otherwise, including, without limitation, those relating
to environmental and occupational safety and health matters, or any other facts
or circumstances of which its management is aware that could reasonably be
expected to result in any claims against or obligations or liabilities of it,
that, alone or in the aggregate, are reasonably likely to have a Material
Adverse Effect on it or to hinder or delay, in any material respect,
consummation of the transactions described in this Agreement.

          (j) Absence of Regulatory Actions.  It is not a party to any currently
effective cease and desist order, written agreement or memorandum of
understanding with, or a party to any commitment letter or similar undertaking
to, or subject to any order or directive by, or a recipient of any extraordinary
supervisory letter from, nor since January 1, 1995, except as set forth in
minutes of meetings of the Board of Directors of ENB in 1995, has it adopted any
board resolutions at the request of, federal or state governmental authorities,
including, without limitation, the AI Regulatory Agencies, charged with the
supervision or regulation of national banking associations or bank holding
companies or engaged in the insurance of bank deposits nor has it been advised
by any AI Regulatory Agency that it is contemplating issuing or requesting (or
is considering the appropriateness of issuing or requesting) any such order,
directive, written agreement, memorandum of understanding, extraordinary
supervisory letter, commitment letter, board resolution or similar undertaking.

          (k)   Agreements.

                1.  Except as set forth in Annex 3.1(k) attached hereto, as of
the date of this Agreement it is not a party to, or bound by, any oral or
written:

                    (a) "material contract" as such term is defined in Item
601(b)(10) of Regulation S-K promulgated by the Securities and Exchange
Commission;


                                     C-15
<PAGE>
 
                    (b) consulting agreement not terminable on thirty (30) days'
or less notice involving the payment of more than $10,000 per annum, in the case
of any such agreement;

                    (c) agreement with any officer or other key employee the
benefits of which are contingent, or the terms of which are materially altered,
upon the occurrence of the transactions described in this Agreement;

                    (d) agreement with respect to any officer providing any term
of employment or compensation guarantee extending for a period longer than one
year or for a payment in excess of $75,000;

                    (e) agreement or plan, including any stock option plan,
stock appreciation rights plan, employee stock ownership plan, restricted stock
plan or stock purchase plan, any of the benefits of which will be increased, or
the vesting of the benefits of which will be accelerated, by the occurrence of
any of the transactions described in this Agreement or the value of any of the
benefits of which will be calculated on the basis of any of the transactions
described in this Agreement;

                    (f) agreement containing covenants that limit its ability to
compete in any line of business or with any person, or that involve any
restriction on the geographic area in which, or method by which, it may carry on
its business (other than as may be required by law or any regulatory agency);

                    (g) agreement, contract or understanding, other than this
Agreement, regarding the capital stock of AI and/or ENB or committing to dispose
of some or all of the capital stock or substantially all of the assets of AI
and/or ENB; or

                    (h) collective bargaining agreement, contract, or other
agreement or understanding with a labor union or labor organization.

                2.  It is not in default under or in violation of any provision
of any note, bond, indenture, mortgage, deed of trust, loan agreement, lease or
other agreement to which it is a party or by which it is bound or to which any
of its respective properties or assets is subject, other than such defaults or

                                     C-16
<PAGE>
 
violations as could not reasonably be expected, individually or in the
aggregate, to have a Material Adverse Effect on it.

          (l) Labor Matters.  Except as disclosed in Annex 3.1(l), it is not the
subject of any proceeding asserting that it has committed an unfair labor
practice or seeking to compel it to bargain with any labor organization as to
wages and conditions of employment, nor is there any strike, other labor dispute
or organizational effort involving it pending or threatened.

          (m) Employee Benefit Plans.  Annex 3.1(m) contains a complete list of
all pension, retirement, stock option, stock purchase, stock ownership, savings,
stock appreciation right, profit sharing, deferred compensation, consulting,
bonus, group insurance, severance and other employee benefits, incentive and
welfare policies, contracts, plans and arrangements, and all trust agreements
related thereto, which it sponsors or maintains or to which it is required to
contribute with respect to any of its present or former directors, officers, or
other employees (hereinafter referred to collectively as the "Employee Plans").

              i.   All of the Employee Plans comply in all material respects
with all applicable requirements of the Employee Retirement Income Security Act
of 1974, as amended ("ERISA"), the Code and other applicable laws; no fiduciary
of any Employee Plan which is subject to ERISA has engaged in a "prohibited
transaction" (as defined in Section 406 of ERISA or Section 4975 of the Code)
with respect to any Employee Plan which is likely to result in any material
penalties, taxes or other events under Section 502(i) of ERISA or Section 4975
of the Code which would have a Material Adverse Effect on it;

              ii.  it does not maintain or contribute to any Employee Plan
which is a "defined benefit" plan subject to Title IV of ERISA, or is a pension
plan subject to the funding requirements of Section 412 of the Code or Section
302 of ERISA;

              iii. neither it nor any entity which is considered one employer
with AI or ENB under Section 4001 of ERISA or Section 414 of the Code (an "ERISA
Affiliate") has contributed to any "multi-employer plan," as defined in Section
3(37) of ERISA, on or after September 26, 1980;


                                     C-17
<PAGE>
 
          iv.   each Employee Plan of it which is an "employee pension benefit
plan" (as defined in Section 3(2) of ERISA) and which is intended to be
qualified under Section 401(a) of the Code (a "Qualified Plan") has received a
favorable determination letter from the Internal Revenue Service ("IRS")
covering the requirements of the Tax Equity and Fiscal Responsibility Act of
1982, the Retirement Equity Act of 1984 and the Deficit Reduction Act of 1984
and the Tax Reform Act of 1986; and such Employee Plan has been amended to
reflect the requirement of subsequent legislation applicable to such plans and
it is not aware of any circumstances likely to result in revocation of any such
favorable determination letter; and each Qualified Plan has complied at all
relevant times in all material respects with all applicable requirements of
Section 401(a) of the Code;

          v.    each Qualified Plan which is an "employee stock ownership plan"
(as defined in Section 4975(e)(7) of the Code) has at all relevant times
satisfied all of the applicable requirements of Sections 409 and 4975(e)(7) of
the Code and the regulations thereunder;

          vi.   neither it nor any ERISA Affiliate has committed any act or
omission or engaged in any transaction that have caused it to incur, or created
a material risk that it may incur, liability for any excise tax under Sections
4971 through 4980B of the Code, other than excise taxes which heretofore have
been paid and fully reflected in its financial statements;

          vii.  there is no pending or threatened litigation, administrative
action or proceeding relating to any Employee Plan other than routine claims for
benefits;

          viii. except as disclosed in Annex 3.1(m), there has been no
announcement or legally binding commitment by it to create an additional
Employee Plan, or to amend an Employee Plan except for amendments required by
applicable law which do not materially increase the cost of such Employee Plan;

          ix.   except as disclosed in Annex 3.1(m), the execution and delivery
of this Agreement and the consummation of the transactions described herein will
not result in any payment or series of payments by AI or ENB to any person which
is an

                                     C-18
<PAGE>
 
"excess parachute payment" (as defined in Section 280G of the Code) under any
Employee Plan, increase any benefits payable under any Employee Plan, or
accelerate the time of payment or vesting of any such benefit;

              x.     except as disclosed in Annex 3.1(m)(x), all annual reports
have been timely filed with respect to each Employee Plan, and it has made
available to SBI a true and correct copy of (A) reports on the applicable form
of the Form 5500 series filed with the IRS for plan years beginning after 1987,
(B) such Employee Plan, including amendments thereto, (C) each trust agreement
and insurance contract relating to such Employee Plan, including amendments
thereto, (D) the most recent summary plan description for such Employee Plan,
including amendments thereto, if the Employee Plan is subject to Title I of
ERISA, (E) the most recent actuarial report or valuation if such Employee Plan
is a Pension Plan and (F) the most recent determination letter issued by the IRS
if such Employee Plan is a Qualified Plan;

              xi.    except as disclosed in Annex 3.1(m)(xi) hereof, there are
no retiree health benefit plans except as required to be maintained by COBRA.

         (n) Title to Assets.  It has good and marketable title to its
properties and assets (other than property as to which it is lessee), except for
(i) such items shown in the AI consolidated financial statements or notes
thereto, (ii) liens on real property for current real estate taxes not yet
delinquent or (iii) such defects in title which would not, individually or in
the aggregate, have a Material Adverse Effect on it.  With respect to any
property leased by it, there are no defaults by it, or any of the other parties
thereto, or any events which, with the giving of notice or lapse of time or
both, would become defaults by it or any of the other parties thereto, under any
of such leases, except for such defaults or events which would not, individually
or in the aggregate, have a Material Adverse Effect on it; and all such leases
are in full force and effect and are enforceable against it, as the case may be,
and there is no circumstance existing as of the date of this Agreement which
causes or would cause such leases to be unenforceable against any of the other
parties thereto except as the same may be limited by bankruptcy, insolvency,
reorganization, moratorium or similar


                                     C-19
<PAGE>
 
laws affecting the rights of creditors generally as well as principles of equity
to the extent enforcement by a court of equity is required.

          (o)  Compliance with Laws.  It has all permits, licenses, certificates
of authority, orders and approvals of, and has made all filings, applications
and registrations with, federal, state, local and foreign governmental or
regulatory bodies that are required in order to permit it to carry on its
business as it is presently conducted and the absence of which could,
individually or in the aggregate, have a Material Adverse Effect on it; all such
permits, licenses, certificates of authority, orders and approvals are in full
force and effect, and no written notice of suspension or cancellation of any of
them has been received by it.

          (p)  Fees.  Except as set forth in Annex 3.1(p) attached hereto,
neither it nor any of its respective officers, directors, employees or agents,
has employed any broker or finder or incurred any liability for any financial
advisory fees, brokerage fees, commissions, or finder's fees, and no broker or
finder has acted directly or indirectly for it in connection with the Agreement
or the transactions described herein.

          (q)  Environmental Matters.  Except as set forth in Annex 3.1(q):

               1.    (a)  It, its Participation Facilities and its Loan
Properties (each as defined below) are, and have been, in material compliance
with all Environmental Laws (as defined below), except where non-compliance
would, either individually or in the aggregate, not have a Material Adverse
Effect on AI or any of its subsidiaries taken as a whole. Set forth in Annex
3.1(q)(A) is a list of Participation Facilities and other real estate owned
("OREO") owned by it and the locations of such Participation Facilities and
OREO;

                     (b) It, its Participation Facilities and its Loan
Properties hold all permits, licenses, registrations and other authorizations
(the "Environmental Permits") necessary under the Environmental Laws, and all
such Environmental Permits are currently in effect. The Environmental Permits
are listed in Annex 3.1(q)(B), and any that will expire or terminate as a


                                     C-20
<PAGE>
 
result of the transactions described in this Agreement are so designated.  It,
its Participation Facilities and its Loan Properties are in material compliance
with all the terms and conditions of such Environmental Permits and have not
materially violated any of them.  Neither it, its Participation Facilities nor
its Loan Properties have received any notice of any proposal to amend, revoke,
reissue or replace any Environmental Permit, nor have any events occurred (other
than a change in applicable law) that could form a reasonable basis for any such
action.  It, its Participation Facilities, and its Loan Properties have filed
timely and complete applications for renewal of any such Environmental Permits
that are required prior to the Closing.

          (c) There is no suit, claim, action, demand, penalty, executive or
administrative order, directive, investigation or proceeding pending or
threatened before any court, governmental agency or board or other forum against
it or any Participation Facility (x) for alleged noncompliance (including by any
predecessor) with, or liability under, any Environmental Law or (y) relating to
the release into the environment of any Hazardous Material (as defined below) or
oil, whether or not occurring at or on a site owned, leased or operated by it or
any Participation Facility, except as to such matters which, either individually
or in the aggregate, do not, and will not, individually or in the aggregate,
have a Material Adverse Effect on AI and its subsidiaries;

          (d) There is no suit, claim, action, demand, executive or
administrative order, directive, investigation or proceeding pending or
threatened before any court, governmental agency or board or other forum
relating to or against it in respect of any Loan Property (x) relating to
alleged noncompliance (including by any predecessor) with, or liability under,
any Environmental Law or (y) relating to the release into the environment of any
Hazardous Material or oil, whether or not occurring at or on a site owned,
leased or operated by any Loan Property, except as to such matters which, either
individually or in the aggregate, would not have a Material Adverse Effect on AI
and its subsidiaries taken as a whole;

          (e) There is no reasonable basis for any suit, claim, action, demand,
executive or administrative order,


                                     C-21
<PAGE>
 
directive or proceeding of a type described in Section 3.1(q)(i)(C) or (D);

          (f)  The properties currently or formerly owned or operated
(including, without limitation, in a fiduciary capacity) by it (including,
without limitation, soil, groundwater or surface water on or under the
properties, and buildings thereon) do not contain any Hazardous Material other
than as permitted under applicable Environmental Laws (provided, however, that
with respect to properties formerly owned or operated by it, such representation
is limited to the period it owned or operated such properties);

          (g)  It has not received any notice, demand letter, executive or
administrative order, directive or request for information from any federal,
state, local or foreign governmental entity or any third party indicating that
it may be in violation of, or liable under, any Environmental Law;

          (h)  There are no underground storage tanks on, in or under, and
during the period of its ownership and operation no underground storage tanks
have been closed or removed from, any properties or Participation Facility which
are or have been in its ownership;

          (i)  During the period of (l) its ownership or operation (including
without limitation in a fiduciary capacity) of any of its respective current
properties, (m) its participation in the management of any Participation
Facility, or (n) its holding of a security interest in a Loan Property, there
has been no release of Hazardous Material or oil in, on, under or affecting such
properties, except as permitted under applicable Environmental Laws or except in
quantities too small to be required to be reported to responsible government
oversight agencies.  Prior to the period of (x) its ownership or operation of
any of its respective current properties, (y) its participation in the
management of any Participation Facility, or (z) its holding of a security
interest in a Loan Property, there was no release of Hazardous Material or oil
in, on, under or affecting any such property, Participation Facility or Loan
Property, except as permitted under applicable Environmental Laws or except in
quantities too small to be required to be reported to responsible government
oversight agencies; and


                                     C-22
<PAGE>
 
          (j)  There has not been and is not any Environmental Condition (as
hereinafter defined) at or relating to any property at which wastes have been
deposited or disposed by or at the behest or direction of it, its Participation
Facilities or its Loan Properties, nor has it, its Participation Facilities or
its Loan Properties received written notice of any such Environmental Condition.
For purposes of this Agreement the term "Environmental Condition" means any
condition or circumstance that (i) requires abatement or remediation under any
Environmental Law currently in effect, (ii) gives rise to any civil or criminal
liability under any Environmental Law currently in effect, or (iii) constitutes
a public or private nuisance based on the presence of Hazardous Materials, under
laws applicable on the Closing Date.

          (k)  There are no environmental liens on any properties owned or
leased by it or on its Loan Properties ("Properties") and no government actions
which could subject the Properties to such liens have been taken, are pending,
or threatened.

          (l)  No notice or restriction relating to the presence of Hazardous
Materials is required to be placed in the deed to any property subject to this
Agreement and no property subject to this Agreement has such a notice or
restriction in its deed.

          (m)  The only Loan Properties or Participation Facilities in which it
participates in management are those described in Annex 3.1(q)(i)(A) hereto.

     2.   The following definitions apply for purposes of this Section
3.1(q):  (a) "Loan Property" means any property in which it holds a security
interest (except that with respect to loans which are secured by residential
property, all representation in this Section 3.1(q) are given to the best
knowledge, without inquiry), and where required by the context, includes the
owner or operator of such property, but only with respect to such property; (b)
"Participation Facility" means any facility in which it participates in the
management (including all property on which it conducts operations of its
business, or which is held as trustee or in any other fiduciary capacity) and,
where required by the context, includes the owner or operator of

                                     C-23
<PAGE>
 
such property, but only with respect to such property; (c) "Environmental Law"
means (i) any federal, state or local law, statute, ordinance, rule, regulation,
code, license, permit, authorization, approval, consent, legal doctrine, order,
directive, executive or administrative order, judgment, decree, injunction,
requirement or agreement with any governmental entity, relating to (A) the
protection, preservation or restoration of the environment (which includes,
without limitation, air, water vapor, surface water, groundwater, drinking water
supply, structures, soil, surface land, subsurface land, plant and animal life
or any other natural resource), or to human health or safety, or (B) the
exposure to, or the use, storage, recycling, treatment, generation,
transportation, processing, handling, labeling, production, release or disposal
of, Hazardous Materials, in each case as amended and as now in effect;
"Environmental Law" includes, without limitation, the federal Comprehensive
Environmental Response Compensation and Liability Act of 1980, the Superfund
Amendments and Reauthorization Act, the federal Clean Air Act, the federal Clean
Water Act, the federal Resource Conservation and Recovery Act of 1976 (including
the Hazardous and Solid Waste Amendments thereto), the federal Solid Waste
Disposal Act and the federal Toxic Substances Control Act, the Federal
Insecticide, Fungicide and Rodenticide Act, the Federal Occupational Safety and
Health Act of 1970, the Federal Hazardous Materials Transportation Act, or any
so-called "Superfund" or "Superlien" law enacted by any state having
jurisdiction over any Loan Property or Participation Facility, each as amended
and as now or hereafter in effect, and (ii) any common law or equitable doctrine
(including, without limitation, injunctive relief and tort doctrines such as
negligence, nuisance, trespass and strict liability) that may impose liability
or obligations for injuries or damages due to, or threatened as a result of, the
presence of or exposure to any Hazardous Material; and (d) "Hazardous Material"
means any substance which is or could be detrimental to human health or safety
or to the environment, currently or hereafter listed, defined, designated or
classified as hazardous, toxic, radioactive or dangerous, or otherwise
regulated, under any Environmental Law, whether by type or by quantity,
including any substance containing any such substance as a component. Hazardous
Material includes, without limitation, any toxic waste, pollutant, contaminant,
hazardous substance, toxic substance, hazardous waste, special waste, industrial
substance, oil or


                                     C-24
<PAGE>
 
petroleum or any derivative or by-product thereof, radon, radioactive material,
asbestos, asbestos-containing material, urea formaldehyde foam insulation, lead
and polychlorinated biphenyls, any of which is regulated by, or subject to
regulation under, any Environmental Law.

          (r)  Allowance.  The allowance for loan and lease losses shown on AI's
consolidated statement of financial condition as of December 31, 1995 was, and
the allowance for loan and lease losses shown on AI's consolidated statement of
financial condition for periods ending after the date of this Agreement will be,
in the opinion of management of AI and ENB, adequate, as of the date thereof,
under generally accepted accounting principles applicable to commercial banks
and bank holding companies and all other applicable regulatory requirements for
all losses reasonably anticipated in the ordinary course of business as of the
date thereof based on information available as of such date.  Set forth in Annex
3.1(r) hereto are the amounts of all loans, leases, advances, credit
enhancements, other extensions of credit, commitments and interest-bearing
assets of it that it has classified internally as "Other Loans Specially
Mentioned," "Special Mention," "Substandard," "Doubtful," "Loss," "Classified,"
"Criticized," "Credit Risk Assets," "Concerned Loans" or words of similar
import, and it shall promptly after the end of each quarter after the date
hereof and on the Effective Date inform SBI of the amount of each such
classification.  The OREO and in-substance foreclosures included in any of its
non-performing assets are carried net of reserves at the lower of cost or market
value based on current independent appraisals or current management appraisals.

          (s)  Anti-takeover Provisions Inapplicable.  The provisions of the
NJBCA relating to protection of shareholders do not apply to AI, this Agreement,
the Merger, the Bank Acquisition and the transactions described herein.

          (t)  Material Interests of Certain Persons.  Except as noted in Annex
3.1(t), none of its respective officers or directors, or any "associate" (as
such term is defined in Rule 12b-2 under the Securities Exchange Act of 1934) of
any such officer or director, has any material interest in any material


                                     C-25
<PAGE>
 
contract or property (real or personal), tangible or intangible, used in or
pertaining to its business.

          (u)  Insurance.  It is presently insured, and has been insured, in the
amounts, with the companies and since the periods set forth in Annex 3.1(u).
All of the insurance policies and bonds maintained by it are in full force and
effect, it is not in default thereunder and all material claims thereunder have
been filed in due and timely fashion.  In the judgment of its management, such
insurance coverage is adequate.

          (v)  Dividends. The only dividends or other distributions which it has
made on its capital stock since January 1, 1994 are set forth in Annex 3.1(v).

          (w)  Books and Records.  Its books and records have been, and are
being, maintained in accordance with applicable legal and accounting
requirements and reflect in all material respects the substance of events and
transactions that should be included therein.

          (x)  Board Action.  Its board of directors (at a meeting duly called
and held) has been duly convened and by the requisite vote of a quorum of
directors (a) determined that the Merger is advisable and in the best interests
of it and its shareholders, (b) approved this Agreement and the transactions
described herein and (c) directed that the Agreement be submitted for
consideration by its shareholders at the AI Meeting (as hereafter defined).

          (y)  Fairness Opinions.  Its board of directors has received a written
opinion from each of Berwind Financial Group, L.P. and Janney Montgomery Scott
Inc., copies of which have been furnished to SBI, to the effect that the
consideration to be received by AI's shareholders pursuant to this Agreement, at
the time of its execution, is fair to such holders from a financial point of
view.

          (z)  INTENTIONALLY OMITTED.

          (aa) Fidelity Bonds.  Since at least January 1, 1993, ENB has
continuously maintained fidelity bonds insuring it against acts of dishonesty by
its employees in such amounts as is


                                     C-26
<PAGE>
 
customary for a bank of its size.  Since January 1, 1993, the aggregate amount
of all potential claims under such bonds has not exceeded approximately $100,000
and neither AI nor ENB is aware of any facts which would reasonably form the
basis of a claim under such bonds.  Neither has a reason to believe that its
fidelity coverage will not be renewed by its carrier on substantially the same
terms as its existing coverage.

          (bb) Condition of Tangible Assets.  Except as set forth in Annex
3.1(bb), all buildings, structures and improvements on the real property owned
or leased by it are in good condition, ordinary wear and tear excepted, and are
free from structural defects in all material respects except such defects to the
operations center as have been previously disclosed by AI to SBI. The equipment,
including heating, air conditioning and ventilation equipment owned by it, is in
good operating condition, ordinary wear and tear excepted.  The operation and
use of the property in the business conform in all material respects to all
applicable laws, ordinances, regulations, permits, licenses and certificates.

          (cc) Loans by ENB.  As of January 1, 1993, and except as shown on
Annex 3.1(cc), in the aggregate, the loans by ENB have been lawfully made,
constitute valid debts of the obligors, have been incurred in the ordinary
course of business, are subject to the terms of payment as shall have been
agreed upon between ENB and each customer and ENB does not know of any
applicable setoff or counterclaim which in the aggregate would have a Material
Adverse Effect on it.  A list of all loans thirty (30) days past due, as of June
30, 1996, is set forth in Annex 3.1(r).  No part of the amount collectible under
any loan is contingent upon performance by ENB of any obligation and no
agreement for participation, in which ENB has relinquished or agreed to share
control with a participation in management of the facility, or agreement
providing for deductions or discounts have been made with respect to any part of
such loans, except as expressly disclosed in Annex 3.1(cc).  ENB does not know
of any pending, threatened or expected actions in connection with any material
loans or commitments presently or previously made by ENB relating to claims
based on theories of "lenders' liability" or any other basis.


                                     C-27
<PAGE>
 
          (dd)  Regulatory Compliance - OCC.  ENB is in compliance in all
material respects with the applicable rules and regulations of the OCC, except
as noted in Annex 3.1(dd) and except where the failure to comply would not have
a Material Adverse Effect on ENB.

          (ee)  Regulatory Compliance - FDIC.  Except as noted on Annex 3.1(ee)
hereto and except where the failure to comply would not have a Material Adverse
Effect on it, it is in compliance in all material respects with the rules and
regulations of the FDIC to the extent such rules and regulations are deemed
applicable by regulatory determination.

          (ff)  Capital Compliance.  As of December 31, 1995, ENB was in
compliance with the minimum capital requirements applicable to national banking
associations, including as to leverage ratio requirements, tangible capital
requirements and risk based capital requirements.

          (gg)  INTENTIONALLY OMITTED.

          (hh)  Investments. Except as may be noted on Annex 3.1(hh) hereto, ENB
does not, either directly or through a subsidiary, hold any corporate debt
security not of investment grade, as defined in Section 222 of the Financial
Institution Reform, Recovery and Enforcement Act of 1989 ("FIRREA"); provided,
further, ENB is in compliance with applicable divestiture requirements
established by the FDIC as to any such investments noted as exceptions on Annex
3.1(hh).

          (ii)  INTENTIONALLY OMITTED.

          (jj)  Default.  It has not been advised by any AI Regulatory Agency
that it is in "default" or "in danger of default" (as those terms are defined in
FIRREA Sections 204(x)(1) and (2)).

          (kk)  Federal Reserve Act.  Since the enactment of FIRREA, except as
may be noted in Annex 3.1(kk) hereto, it is in compliance in all material
respects with Sections 23A and 22(h) of the Federal Reserve Act.


                                     C-28
<PAGE>
 
          (ll)  INTENTIONALLY OMITTED.

          (mm) Assessments Fully Paid.  All payments, fees and charges assessed
by the OCC against ENB, and due on or prior to the date of this Agreement, have
been paid in full.  ENB's assessment category with the FDIC is 1A.

          (nn) Exchange Act Reports and Financial Statements.  AI has delivered
to SBI (i) AI's Annual Report on Form 10-K for AI's fiscal year ended December
31, 1995, containing consolidated balance sheets of AI at December 31, 1995 and
December 31, 1994 and consolidated statements of earnings, changes in
shareholders' equity and cash flows of AI for the three years ended December 31,
1995, 1994 and 1993 and such financial statements have been certified by
independent public accountants, and (ii) AI's Quarterly Report on Form 10-Q for
the quarter ended March 31, 1996 containing unaudited consolidated balance
sheets of AI as at such date and unaudited consolidated statements of earnings
and cash flows of AI for the three month period reflected therein. All such
reports (collectively, the "AI Reports") (i) comply in all material respects
with the requirements of the Securities Exchange Act of 1934, as amended, (the
"Exchange Act") and the rules and regulations of the SEC thereunder, (ii) do not
contain any untrue statement of a material fact and (iii) do not omit to state a
material fact required to be stated therein or necessary in order to make the
statements therein, in light of the circumstances under which they were made,
not misleading.  No documents to be filed by AI with the SEC or any AI
Regulatory Agency in connection with this Agreement, or the transactions
described herein will contain any untrue statement of a material fact or omit to
state any material fact required to be stated therein or necessary to make the
statements therein, in light of the circumstances under which they are made, not
misleading.  All documents which AI is responsible for filing with the SEC or
any Regulatory Agency in connection with the Merger and Bank Acquisition will
comply as to form in all material respects with the requirements of applicable
law.

          (oo) Proxy Statement/Prospectus, Etc.  With respect to information
relating to AI and its subsidiaries, neither (i) the Proxy Statement/Prospectus
(as defined hereinafter at Section 4.2) or any amendment or supplement thereto,
at the time it is filed with the SEC, at the time the Registration Statement (as


                                     C-29
<PAGE>
 
defined hereinafter at Section 4.2) is declared effective, at the time the Proxy
Statement/Prospectus is mailed to the shareholders of AI or at the date of the
AI Meeting to consider this Agreement nor (ii) any other documents to be filed
by AI with the SEC or any AI Regulatory Agency in connection with this Agreement
or the transactions described herein will contain any untrue statement of
material fact or omit to state any material fact required to be stated therein
or necessary to make the statements therein, in light of the circumstances under
which they are made, not misleading.

          SECTION 3.2  Representations and Warranties of SBI and its Material
                       ------------------------------------------------------
Subsidiaries.  SBI represents and warrants to AI and ENB (and the word "it" in
- ------------                                                                  
this Article III refers to SBI and each of its Material Subsidiaries, as that
term is defined at Section 3.2(d) hereof), that, except as specifically
disclosed in the Annex of disclosure schedules included herewith, to the best of
its knowledge:

          (a)  Corporate Organization and Qualification.  SBI is a corporation
duly incorporated, validly existing and in good standing under the laws of the
Commonwealth of Pennsylvania and is in good standing as a foreign corporation in
each jurisdiction where the properties owned, leased or operated, or the
business conducted, by SBI requires such qualification, except for such failure
to qualify or be in such good standing which, when taken together with all other
such failures, would not have a Material Adverse Effect on SBI.  It has the
requisite corporate and other power and authority (including all federal, state,
local and foreign governmental authorizations) to carry on its business as now
conducted and to own its properties and assets.  SBI owns directly or indirectly
all of the outstanding shares of capital stock of SBI Merger Sub.  SBI has made
available to AI complete and correct copies of the articles of incorporation and
bylaws of SBI and will make available to AI complete and correct copies of the
certificate of incorporation and bylaws of SBI Merger Sub; such articles and
bylaws of SBI are in full force and effect as of the date hereof.

          (b)  Corporate Authority.  Subject only to approval of this Agreement
by the holders of two-thirds of the votes cast by all holders of SBI Common
Stock (without any minority, class or series voting requirement), if deemed
applicable by the


                                     C-30
<PAGE>
 
management of SBI, and, subject to the regulatory approvals specified in Section
5.1(b) hereof, SBI has the requisite corporate power and authority, and legal
right, and has taken all corporate action necessary in order to execute and
deliver this Agreement and to consummate the transactions applicable to SBI
described herein.  This Agreement has been duly and validly executed and
delivered by SBI and constitutes the valid and binding obligation of SBI
enforceable against SBI in accordance with its terms, except to the extent
enforcement is limited by bankruptcy, insolvency and other similar laws
affecting creditors' rights or the application by a court of equitable
principles.

          (c)  Capitalization.  In furtherance of the provisions of the NJBCA,
Section 14A:11-1, SBI Common Stock is held of record by not less than 4,000
persons.  The authorized capital stock of SBI consists as of the date of this
Agreement of 32,000,000 shares of SBI Common Stock, of which approximately
13,500,000 shares are issued and outstanding (an additional 30,175 shares are
held as treasury stock) and 5,000,000 shares of Preferred Stock, no par value
per share, of which none are outstanding.  Sufficient shares of authorized, but
unissued, shares of SBI Common Stock to effect the transactions described herein
will be reserved by SBI for such purpose.

          (d)  Bank Subsidiaries.  SBI owns, directly, all of the issued and
outstanding shares of capital stock of Farmers First Bank, a bank and trust
company organized under the laws of the Commonwealth of Pennsylvania; Farmers &
Merchants Bank and Trust, a bank organized under the laws of the State of
Maryland; Citizens National Bank of Southern Pennsylvania, a national banking
association with headquarters in Greencastle, Pennsylvania; First National Trust
Bank, a national banking association with headquarters in Sunbury, Pennsylvania;
and Williamsport National Bank, a national banking association with headquarters
in Williamsport, Pennsylvania (collectively the "Bank Subsidiaries").  All of
the issued and outstanding capital stock of the Bank Subsidiaries is duly and
validly authorized and issued, fully paid and nonassessable (other than as
provided in 12 U.S.C.A. (S) 55 with respect to national banks) and is owned by
SBI free and clear of any liens, security interests, encumbrances, restrictions
on transfer or other rights of any third person with respect thereto.  SBI owns,
directly or


                                     C-31
<PAGE>
 
indirectly, all of the issued and outstanding shares of capital stock of
Atlantic Federal Savings Bank, Fairfax Savings, F.S.B. and Reisterstown Federal
Savings Bank, each a federal savings bank operating in Maryland (collectively,
the "Savings Bank Subsidiaries").  All of the issued and outstanding capital
stock of the Savings Bank Subsidiaries is duly and validly authorized and issued
free and clear of any liens, security interests, encumbrances, restrictions on
transfer or other rights of any third person with respect thereto other than
rights of account holders to liquidation accounts maintained by the Savings Bank
Subsidiaries in accordance with the rules of the Office of Thrift Supervision
(the "OTS").  The Bank Subsidiaries and the Savings Bank Subsidiaries are the
"Material Subsidiaries."  There are no options, calls, warrants, conversion
privileges or other agreements obligating any Material Subsidiary at present or
upon the occurrence of any event to issue or sell any shares of its capital
stock.  Each of Farmers First Bank and Farmers & Merchants Bank and Trust is a
bank and trust company duly organized, validly existing and in good standing
under the laws of the Commonwealth of Pennsylvania and the State of Maryland,
respectively, and is duly authorized to engage in the banking and trust business
as an insured bank under the Federal Deposit Insurance Act, as amended.  Each of
Citizens National Bank of Southern Pennsylvania, First National Trust Bank, and
Williamsport National Bank is a national banking association duly organized,
validly existing and in good standing under the laws of the United States and is
duly authorized to engage in the banking and trust business as an insured bank
under the Federal Deposit Insurance Act, as amended.  Each of Atlantic Federal
Savings Bank, Fairfax Savings, F.S.B. and Reisterstown Federal Savings Bank is a
federal savings and loan association, duly organized, validly existing and in
good standing under the laws of the United States and is duly authorized to
engage in the savings and loan business under the Federal Deposit Insurance Act,
as amended.  Each Material Subsidiary has corporate power and legal authority
and governmental authorizations which are material to its respective operations
and to transact the respective businesses in which it is presently engaged.

          (e)  No Violations.  The execution, delivery and performance of this
Agreement by SBI and SBI Merger Sub does not, and the consummation of the
transactions described herein by SBI and SBI Merger Sub will not, constitute (i)
a breach or violation



                                     C-32
<PAGE>
 
of, or a default under, any law, rule or regulation or any judgment, decree,
order, governmental permit or license, or agreement, indenture or instrument to
which SBI or SBI Merger Sub (or any of SBI's respective properties or assets) is
subject, which breach, violation or default would have a Material Adverse Effect
on SBI on a consolidated basis, or enable any person to enjoin the Merger or the
Bank Acquisition, (ii) a breach or violation of, or a default under, SBI's or
SBI Merger Sub's articles or certificate of incorporation, respectively, or
bylaws of either or (iii) a breach or violation of, or a default under (or an
event which with due notice or lapse of time or both would constitute a default
under), or result in the termination of, accelerate the performance required by,
or result in the creation of any lien, pledge, security interest, charge or
other encumbrance upon any of SBI's properties or assets under, any of the
terms, conditions or provisions of any note, bond, indenture, deed of trust,
loan agreement or other agreement, instrument or obligation to which it is a
party, or to which any of SBI's properties or assets may be bound or affected,
except for any of the foregoing that, individually or in the aggregate, would
not have a Material Adverse Effect on SBI, on a consolidated basis; and the
consummation of the transactions described herein will not require any approval,
consent or waiver under any such law, rule, regulation, judgment, decree, order,
governmental permit or license or the approval, consent or waiver of any other
party to any such agreement, indenture or instrument, other than (i) the
required approvals, consents and waivers of governmental authorities referred to
in Section 5.1(b), (ii) the approval of shareholders referred to in Section
3.2(b), (iii) any such approval, consent or waiver that already has been
obtained and (iv) any other approvals, consents or waivers the absence of which,
individually or in the aggregate, would not result in a Material Adverse Effect
on SBI, on a consolidated basis, or enable any person to enjoin the Merger or
the Bank Acquisition.

          (f)  Required Consents.  SBI has no reason to believe that it will be
unable to obtain consents and approvals, including, without limitation, all such
consents and approvals of governmental authorities and its shareholders,
necessary to consummate the transactions contemplated by this Agreement by March
31, 1997 or that any such consents or approvals would contain any condition or
requirement that would result in a Material Adverse Effect on SBI.


                                     C-33
<PAGE>
 
          (g)  Board and Shareholder Action.  SBI's Board of Directors (at a
meeting duly called and held) has been duly convened and by the requisite vote
of all directors (a) determined that the Merger in the case of AI and the Bank
Acquisition in the case of ENB is advisable and in the best interests of it and
its shareholders, and (b) approved this Agreement and the transactions described
herein.

          (h)  SBI Merger Sub.

               i.  SBI Merger Sub is a corporation duly organized, validly
existing and in good standing under the laws of the State of New Jersey.  All of
the outstanding shares of capital stock of SBI Merger Sub have been validly
issued, are fully paid and nonassessable and are owned directly by SBI free and
clear of any lien, charge or other encumbrance.  SBI Merger Sub possesses no
assets nor is subject to any liabilities and will not acquire assets or incur
liabilities prior to the Effective Time.  Since the date of its incorporation,
SBI Merger Sub has not engaged in any activities other than in connection with
the consummation of the Merger and the Bank Acquisition or as expressly
contemplated by this Agreement.

              ii.  SBI Merger Sub has the corporate power and authority to
enter into this Agreement and to carry out its obligations hereunder.  The
execution, delivery and performance of this Agreement by SBI Merger Sub and the
consummation of the transactions described herein have been duly and validly
authorized by all necessary corporate actions (including without limitation
stockholder action) in respect thereof on the part of SBI Merger Sub.  This
Agreement is a valid and binding obligation of SBI Merger Sub, enforceable
against SBI Merger Sub in accordance with its terms.

             iii.  All of the authorized capital stock of SBI Merger Sub, which
consists solely of 100 shares of common stock, $.01 par value per share, is
presently issued and outstanding.

              iv.  Subject to approval by its shareholders at the SBI Meeting,
SBI will, as the sole shareholder of SBI Merger Sub, vote to approve this
Agreement and the Merger.


                                     C-34
<PAGE>
 
          (i)  SBI Reports.  SBI has furnished to AI and ENB true and complete
copies of:  (i) all of its annual reports on Form 10-K filed with the SEC since
January 1, 1993 and its annual reports to shareholders for each of the three
years ended December 31, 1995, 1994 and 1993, respectively; (ii) all of its
quarterly reports on Form 10-Q and current reports, if any, on Form 8-K filed
with the SEC since January 1, 1996; (iii) each final registration statement,
prospectus or offering circular which SBI has used in connection with the sale
of securities since January 1, 1994; and (iv) each definitive proxy statement
distributed by SBI to its shareholders since January 1, 1994.

          All such reports (i) comply in all material respects with the
requirements of the Exchange Act and the rules and regulations of the SEC
thereunder, (ii) do not contain any untrue statement of a material fact and
(iii) do not omit to state a material fact required to be stated therein or
necessary to make the statements therein, in light of the circumstances under
which they were made, not misleading.

          (j)  SBI Benefit Plans.  SBI has furnished to AI and ENB true, correct
and complete copies of all of SBI's bonus, deferred compensation, pension,
profit-sharing, retirement, medical, group life, disability income, stock
purchase, stock option, other "employee benefit plans" (as that term is used
within the meaning of Section 3(3) of ERISA) or any other fringe benefit plan,
agreement, arrangement or practice, all amendments thereto and all summary plan
descriptions thereof, or, in the alternative, SBI has provided materials
generally descriptive of the foregoing, and in such case, SBI will provide such
specific additional information as may reasonably be requested.  The foregoing
are collectively referred to as the "SBI Benefit Plans."

          (k)  Reports. SBI has timely filed all material reports, registrations
and statements, together with any amendments required to be made with respect
thereto, that it was required to file since January 1, 1994 with (A) the Board,
(B) the FDIC, (C) the OTS, (D) the SEC, (E) the OCC, and (F) the Pennsylvania
Department of Banking and the Maryland Banking Commissioner (collectively, the
Regulatory Agencies listed in (A) through (F) are the "SBI Regulatory Agencies")
and all other material reports and statements required to be filed by it since


                                     C-35
<PAGE>
 
January 1, 1994, including, without limitation, any report or statement required
to be filed pursuant to the laws, rules or regulations of the United States or
any SBI Regulatory Agency and has paid all fees and assessments due and payable
in connection therewith, and no such report, registration or statement contains
any material misstatement or omission or is otherwise in material noncompliance
with any law, regulation or requirement.

          (l)  SBI's Balance Sheets.  SBI's balance sheets as of December 31,
1995 previously provided to AI and each balance sheet provided after the date
hereof to AI (including in each case any related notes and schedules) fairly
presents or will fairly present SBI's financial position as of its date and each
of the statements of income and shareholders' equity and of cash flows provided
therewith (including in each case any related notes and schedules), fairly
presents or will fairly present the results of operations, shareholders' equity
and cash flows, as the case may be, of it for the periods set forth therein
(subject, in the case of unaudited interim statements, to normal year-end audit
adjustments that are not material in amount or effect), in each case in
accordance with generally accepted accounting principles consistently applied
during the periods involved.

          (m)  Absence of Certain Changes or Events.  Since January 1, 1996, SBI
has not incurred any material liability, except in the ordinary course of its
business consistent with past practice, nor has there been any change in the
financial condition, properties, assets, business, results of operation or
prospects of it which, individually or in the aggregate, has had, or might
reasonably be expected to result in, a Material Adverse Effect on it.

          (n)  Fees.  Neither SBI nor any of its officers, directors, employees
or agents, has employed any broker or finder or incurred any liability for any
financial advisory fees, brokerage fees, commissions, or finder's fees, and no
broker or finder has acted directly or indirectly for it in connection with the
Agreement or the transactions described herein.

          (o)  Registration Statement, Etc.  Except for information relating to
AI and ENB, neither (i) the Registration Statement, the Proxy
Statement/Prospectus or any amendment or


                                     C-36
<PAGE>
 
supplement thereto, or any other registration statement filed with the SEC
during the term of this Agreement, at the time it is filed with the SEC, at the
time it is declared effective, at the time the Proxy Statement/Prospectus is
mailed to the shareholders of AI or at the date of the AI Meeting to consider
the approval of this Agreement nor (ii) any other documents to be filed by SBI
with the SEC or any Regulatory Agency in connection with this Agreement or the
transactions described herein will contain any untrue statement of material fact
or omit to state any material fact required to be stated therein or necessary to
make the statements therein, in light of the circumstances under which they are
made, not misleading.  All documents which SBI is responsible for filing with
the SEC or any Regulatory Agency in connection with the Merger and Bank
Acquisition will comply as to form in all material respects with the
requirements of applicable law.

          (p)  Compliance with Laws.  It has the permits, licenses, certificates
of authority, orders and approvals of, and has made all filings, applications
and registrations with, federal, state, local and foreign governmental
authorities, including Regulatory Agencies, that are required in order to permit
it to carry on its business as it is presently conducted and the absence of
which would, individually or in the aggregate, have a Material Adverse Effect on
SBI, on a consolidated basis; all such permits, licenses, certificates of
authority, orders and approvals are in full force and effect, and no suspension
or cancellation of any of them is threatened.

          (q)  Absence of Regulatory Actions. It is not a party to any cease and
desist order, written agreement or memorandum of understanding with, or a party
to any commitment letter or similar undertaking to, or subject to any order or
directive by, or a recipient of any extraordinary supervisory letter from, nor
has it adopted any board resolutions at the request of, federal or state
governmental authorities, including, without limitation, the SBI Regulatory
Agencies charged with the supervision or regulation of banks or bank holding
companies or savings and loan holding companies or engaged in the insurance of
bank and/or savings and loan deposits nor has it been advised by any SBI
Regulatory Agency that it is contemplating issuing or requesting (or is
considering the appropriateness of issuing or requesting) any such order,
directive, written agreement, memorandum of


                                     C-37
<PAGE>
 
understanding, extraordinary supervisory letter, commitment letter, board
resolutions or similar undertaking.

          (r)  Litigation and Liabilities.  Except as set forth in Annex 3.2(r),
there are no (i) civil, criminal or administrative actions, suits, claims,
hearings, investigations or proceedings before any court, governmental agency or
otherwise pending or, to the knowledge of management, threatened against it or
(ii) obligations or liabilities, whether or not accrued, contingent or
otherwise, including, without limitation, those relating to environmental and
occupational safety and health matters, or any other facts or circumstances of
which its management is aware that could reasonably be expected to result in any
claims against or obligations or liabilities of it, that, alone or in the
aggregate, are reasonably likely to have a Material Adverse Effect on SBI, on a
consolidated basis, or to hinder or delay, in any material respect, consummation
of the transactions contemplated by this Agreement.

          (s)  Environmental Matters.  SBI is unaware of any activity or
conditions on or in any property owned, occupied, leased, or held as security by
SBI or a Material Subsidiary which would subject SBI or any Material Subsidiary
to damages, penalties, injunctive relief or cleanup costs under any
Environmental Laws.


                            ARTICLE IV.  COVENANTS

          SECTION 4.1  Acquisition Proposals.  AI agrees that it and its
                       ---------------------                            
officers and directors shall not, and that it shall direct and use its best
efforts to cause its employees, agents and representatives (including, without
limitation, any investment banker, attorney or accountant retained by it) not
to, initiate, solicit or knowingly encourage, directly or indirectly, any
inquiries or the making of any proposal or offer (including, without limitation,
any proposal or offer to its shareholders) with respect to a merger,
consolidation or similar transaction involving, or any purchase, sale or other
disposition of all or any significant portion of the assets or any equity
securities of, AI or ENB (any such proposal or offer being hereinafter referred
to as an "Acquisition Proposal") or, except to the extent required for the
discharge by its board of directors of


                                     C-38
<PAGE>
 
its fiduciary duties as determined upon consultation with counsel, engage in any
negotiations concerning, or provide any confidential information or data to, or
have any discussions with, any person relating to an Acquisition Proposal, or
otherwise knowingly facilitate any effort or attempt to make or implement an
Acquisition Proposal.  AI and ENB each agrees that it will immediately cease and
cause to be terminated any existing activities, discussions or negotiations with
any parties conducted heretofore with respect to any of the foregoing.  AI and
ENB each agrees that it will take the necessary steps to inform the appropriate
individuals or entities referred to in the first sentence hereof of the
obligations imposed upon each of them in this Section 4.1.  AI and ENB each
agree that it will notify SBI immediately if any such inquiries or proposals are
received by, any such information is requested from, or any such negotiations,
or discussions are sought to be initiated or continued with, it.

          SECTION 4.2.  Securities Registration and Disclosure. AI shall
                        --------------------------------------          
cooperate with SBI in the preparation, in accordance with the requirements of
the proxy rules under the Exchange Act, of the Proxy Statement/Prospectus and
the filing thereof as part of the Registration Statement.  Within a reasonable
period following the date hereof, SBI will prepare and file with the SEC under
the Securities Act of 1933, as amended (the "Securities Act") a registration
statement for the registration of the shares of SBI Common Stock to be issued
pursuant hereto (the "Registration Statement"), and AI will file with the SEC
under the Exchange Act the preliminary form of the Proxy Statement/Prospectus
included in the Registration Statement, and each party shall be responsible for
providing all information concerning itself and its subsidiaries required to be
included therein.  SBI shall take any action required to be taken under any
applicable state securities or "blue sky" laws in connection with the issuance
of shares of SBI Common Stock pursuant to this Agreement and AI shall furnish
SBI all information concerning AI and its shareholders as SBI may reasonably
request in connection with any such action.  At least five (5) business days
prior to its filing with the SEC, SBI shall provide a copy of the Registration
Statement to AI and its counsel for review.  Each party will promptly provide
the other with copies of all correspondence, comment letters, notices or other
communications to or from the SEC relating to the Registration Statement, the



                                     C-39
<PAGE>
 
Proxy Statement/Prospectus or any amendment or supplement thereto, and SBI will
advise AI promptly after it receives notice thereof, of the effectiveness of the
Registration Statement, of the issuance of any stop order with respect to the
effectiveness thereof, of the suspension of the qualification of the SBI Common
Stock issuable in connection herewith for offering or sale in any jurisdiction,
or the initiation or threat of any proceeding for any such purpose.

          AI will take appropriate action to call a meeting of its shareholders
(the "AI Meeting") to be held not more than forty-five (45) days following the
effective date of the Registration Statement (which meeting may be the Annual
Meeting of Shareholders of AI), to consider approval of this Agreement and,
except to the extent legally required for the discharge by AI's board of
directors of its fiduciary duties and subject to receipt of an updated fairness
opinion from its financial advisor dated on or immediately prior to the date of
the Proxy Statement/Prospectus, will use its best efforts to secure such
approval.  In connection with the AI Meeting, AI will duly solicit, in
compliance with Section 14(a) of the Exchange Act and the proxy rules of the SEC
thereunder, the vote of its shareholders by mailing or delivering to each such
shareholder, as soon as practicable after the effectiveness of the Registration
Statement, the Proxy Statement/Prospectus, and as soon as practicable
thereafter, any amendments or supplements thereto as may be necessary to assure
that at the date of the AI Meeting the Proxy Statement/Prospectus shall conform
to the requirements of Sections 3.1(oo) and 3.2(o) hereof.

          AI will furnish to SBI a list of all persons known to AI who at the
date of the AI Meeting may be deemed to be "affiliates" of AI within the meaning
of Rule 145 under the Securities Act.  AI will use its best efforts to cause
each such person identified in its list to deliver at or prior to the Closing a
written agreement providing that such person will not sell, pledge, transfer or
otherwise dispose of the shares of SBI Common Stock to be received by such
person hereunder except (i) in compliance with the applicable provisions of the
Securities Act and the rules and regulations thereunder and (ii) after such time
as financial results covering at least thirty (30) days of post-Merger combined
operations have been published within the


                                     C-40
<PAGE>
 
meaning of Section 201.01 of the SEC's Codification of Financial Reporting
Policies.

           SECTION 4.3  Employees.
                        --------- 

          (a) SBI and any of its affiliates shall have the right (but not the
obligation) to employ, as officers and employees of SBI, the Surviving
Corporation, ENB or other affiliates of SBI immediately following the Effective
Time, any persons who are officers and employees of each of AI and ENB
immediately before the Effective Time.  It shall be a condition to employment by
SBI or any of its affiliates that any former officer or employee of AI or ENB
agree to cancel any existing employment contract, agreement or understanding
between him or herself and AI or ENB, including without limitation all benefits
related to severance arrangements upon a change of control or otherwise, prior
to accepting such new employment and without accepting any of the severance
benefits or other benefits or payments associated with such contract, agreement
or understanding.

          (b) Each person employed by AI or ENB prior to the Effective Time who
remains an employee of the Surviving Corporation, ENB or any other SBI
subsidiary following the Effective Time (each a "Continued Employee") shall be
entitled, as an employee of SBI or an SBI subsidiary, to participate in whatever
employee benefit plans, as defined in Section 3(3) of ERISA, or whatever stock
option, bonus or incentive plans or other fringe benefit programs that may be in
effect generally for employees of SBI or SBI's subsidiaries from time to time
("SBI's Plans"), if such Continued Employee shall be eligible or selected for
participation therein and otherwise shall not be participating in a similar plan
which continues to be maintained by the Surviving Corporation or ENB for such
employee.  All such participation shall be subject to such terms of such plans
as may be in effect from time to time provided, that Continued Employees will be
eligible to participate in SBI's Plans on the same basis as similarly situated
employees of SBI or SBI's subsidiaries. Such Continued Employees will receive
credit for past service with AI or ENB for purposes of eligibility and vesting,
but not benefit accrual, under SBI's Plans.



                                     C-41
<PAGE>
 
          (c) AI and ENB shall take all timely and necessary action to cease
participation or accrual of benefits, effective as of the Effective Time, by
each person employed by AI or ENB prior to the Effective Time in each Employee
Plan (as defined in Section 3.1(m)), and to terminate each Employee Plan, other
than an Employee Plan containing a cash or deferred arrangement qualified under
Section 401(k) of the Code ("Employee 401(k) Plan"), effective as of the
Effective Time; provided that SBI may, in its sole discretion, give notice to AI
or ENB, as the case may be, not less than twenty (20) days (sixty-one (61) days
in the case of any Pension Plan (as defined in Section 3.1(m)) prior to the
Effective Time, that any Employee Plan shall not be terminated and/or
participation or accrual of benefits thereunder shall not cease pursuant to this
Section 4.3(c).  SBI shall, after receipt of an IRS favorable plan determination
letter confirming the ENB 401(k) Profit Sharing Plan's tax qualified status,
upon its termination, allow each participant to either roll-over his/her account
balance to the SBI 401(k) Plan or receive distribution of his/her closing
account balance.  If the fair market value of the assets of any Pension Plan
does not equal or exceed the present value of its "benefits liabilities" (as
defined in Section 4001(a)(16) of ERISA) as of the date of its termination, as
determined by certification of an enrolled actuary in accordance with procedures
established by the Pension Benefit Guaranty Corporation, AI or ENB, as the case
may be, shall make such additional contributions to the Pension Plan as may be
necessary to permit its termination in a standard termination (within the
meaning of Section 4041 of ERISA).  At the sole discretion of SBI, any Employee
401(k) Plan shall be merged with any similar such plan maintained and designated
by SBI, effective at or after the Effective Time, as elected by SBI, and AI or
ENB, as the case may be, shall take any and all timely and necessary action to
effect such merger.

           SECTION 4.4  Access and Information.
                        ---------------------- 

          (a) Upon reasonable notice, and subject to applicable laws relating to
the exchange of information, each of AI and ENB shall afford to SBI and its
representatives (including, without limitation, directors, officers and
employees of SBI and its affiliates, and counsel, accountants and other
professionals retained) such access during normal business hours throughout the
period prior to the Effective Time to the books, records


                                     C-42
<PAGE>
 
(including, without limitation, tax returns and work papers of independent
auditors), properties, personnel and such other information as SBI may
reasonably request (other than reports or documentation which are not permitted
to be disclosed under applicable law); provided, however, that no investigation
pursuant to this Section 4.4 shall affect or be deemed to modify any
representation or warranty made herein.  SBI will not, and will cause its
representatives not to, use any information obtained pursuant to this Section
4.4 for any purpose unrelated to the consummation of the transactions
contemplated by this Agreement and in no event will SBI directly or indirectly
use such information for any competitive or commercial purpose. Subject to the
requirements of law, SBI will keep confidential, and will cause its
representatives to keep confidential, all information and documents obtained
pursuant to this Section 4.4 unless such information (i) was already known to
SBI or an affiliate of SBI, (ii) becomes available to SBI or an affiliate of SBI
from other sources not known by such person to be bound by a confidentiality
agreement, (iii) is disclosed with the prior written approval of AI or ENB, as
the case may be, (iv) is or becomes readily ascertainable from published
information or trade sources or (v) was already publicly available.  Without in
any way limiting the foregoing, ENB shall provide to SBI within forty-five (45)
days of the end of each calendar month and AI shall provide to SBI within forty-
five (45) days of the end of each calendar quarter consolidated and
consolidating financial statements (including a balance sheet and income
statement) as of the end of, and for, such period that are in conformance with
generally accepted accounting principles and the representation set forth in
Section 3.1(f).  In the event that this Agreement is terminated or the
transactions contemplated by this Agreement shall otherwise not be consummated,
each party shall, if so requested, promptly cause all copies of documents or
extracts thereof containing information and data as to another party hereto (or
an affiliate of any party hereto) to be returned to the party which furnished
the same.  This Section 4.4 supersedes and terminates any agreement between the
parties relating to the confidentiality of information which may have been
exchanged (the "Confidentiality Agreement").

          (b) During the period from the date of this Agreement to the Effective
Date, SBI shall provide to AI and ENB the following documents and information:


                                     C-43
<PAGE>
 
          1.   As soon as reasonably available, but in no event more than
forty-five (45) days after the end of each fiscal quarter of SBI ending after
the date of this Agreement, SBI will deliver to AI and ENB its quarterly report
on Form 10-Q as filed with the SEC.

          2.   As soon as reasonably available, but in no event more than
ninety (90) days after the end of each fiscal year of SBI ending after the date
of this Agreement, SBI will deliver to AI and ENB its annual report on Form 10-K
as filed with the SEC.

          3.   SBI will deliver to AI and ENB, contemporaneously with its
being filed with the SEC, a copy of each current report on Form 8-K filed by SBI
after the date of this Agreement.

          4.   At least five (5) business days prior to submission, SBI will
furnish to AI and ENB the portions which describe the transactions (including
any financial information or pro forma financial information of, or including,
AI or ENB) described herein of (A) registration statements, prospectuses or
offering circulars used by SBI in connection with the sale of securities after
the date of this Agreement, (B) proxy statements distributed by SBI to its
shareholders after the date of this Agreement, and (C) all other publicly-
available reports, statements or other documents which are either distributed to
shareholders or filed by SBI or any of its subsidiaries with the SEC. Any
comments timely received by SBI from AI in connection with the foregoing will be
reviewed and considered in good faith, but SBI shall not be bound to comply with
the recommendations set forth in such comments. SBI also shall furnish AI with
copies of the foregoing in the form filed with the SEC or otherwise distributed
to shareholders.

          5.   SBI will promptly notify AI and ENB of any material changes to
SBI's Plans.

          vi.  SBI will make available on its premises to AI its Reports of
Examination, accountant's letters to management and any other items which shall
be mutually agreed upon by the parties hereto.


                                     C-44
<PAGE>
 
          SECTION 4.5  Certain Filings, Consents and Arrangements.  SBI shall
                       ------------------------------------------            
use all reasonable efforts to obtain all necessary approvals required to carry
out the transactions contemplated by this Agreement and to consummate the Merger
and Bank Acquisition.  AI and ENB shall cooperate with SBI in connection
therewith, including, without limitation, furnishing all information concerning
AI or ENB, as the case may be, as may be reasonably requested by SBI in
connection with any such action.  SBI shall use all reasonable efforts to
provide, five (5) business days prior to submission, AI with copies of all
material applications, notices, petitions or other filings or submissions
prepared by SBI in connection with consummation of the Merger and Bank
Acquisition.  Any comments timely received by SBI from AI in connection with the
foregoing will be reviewed and considered in good faith, but SBI shall not be
bound to comply with the recommendations set forth in such comments.  SBI will
consult with AI with respect to the obtaining of all permits, consents,
approvals and authorizations of all third parties and governmental authorities
necessary or advisable to consummate the transactions described in this
Agreement and SBI will keep AI apprised of the status of matters relating to
completion of the transactions described herein.  SBI shall promptly furnish AI
with copies of applications in the form filed with any governmental authority in
respect of the transactions described herein.

          SECTION 4.6  Takeover Statutes.  Neither the New Jersey Shareholders
                       -----------------                                      
Protection Act (Section 14A:10A-1-10A-6 of the NJBCA), nor any other "fair
price," "moratorium," or other form of anti-takeover statute or regulation or
any similar provision of the AI Certificate or the charter of ENB, is applicable
to the transactions described in this Agreement and, if any such statute,
regulation or provisions shall become applicable to the transactions described
in this Agreement, AI and ENB and the members of the Boards of Directors of AI
and ENB shall grant such approvals and take such actions as are necessary so
that the transactions described herein may be consummated as promptly as
practicable on the terms described herein and otherwise act to eliminate or
minimize the effects of such statute or regulation or provision on the
transactions described herein.

          SECTION 4.7  Additional Agreements.  Subject to the terms and
                       ---------------------                           
conditions herein provided, each of the parties hereto


                                     C-45
<PAGE>
 
agrees to use all reasonable efforts to take promptly, or cause to be taken
promptly, all actions and to do promptly, or cause to be done promptly, all
things necessary, proper or advisable under applicable laws and regulations to
consummate and make effective the transactions described in this Agreement as
promptly as practicable, including using efforts to obtain all necessary actions
or non-actions, extensions, waivers, consents and approvals from all applicable
governmental authorities, or other entities, effecting all necessary
registrations, applications and filings and obtaining any required contractual
consents and regulatory approvals.

          SECTION 4.8  Publicity.  Except as required by law, AI and ENB shall
                       ---------                                              
not, without the prior consent of SBI (which consent shall not be unreasonably
withheld), issue any press releases or otherwise make public filings under
securities laws, with respect to this Agreement or the transactions described
herein.  Prior to issuing any press release or making any public filings under
securities laws which makes any reference to AI or ENB, SBI shall provide a copy
to AI for comment and in all such instances the parties shall cooperate.

          SECTION 4.9  Shareholders' Meeting.  If determined advisable by its
                       ---------------------                                 
board of directors, after consultation with its counsel, SBI shall take all
action necessary, in accordance with applicable law and its articles of
incorporation and bylaws, to convene a special meeting of the holders of its
capital stock (the "SBI Meeting") as promptly as practicable for the purpose of
considering and taking the action required by this Agreement and other
acquisition transactions which it has planned.  Except to the extent legally
required for the discharge by SBI's board of directors of its fiduciary duties
as advised in writing by such board's counsel, its board of directors shall
recommend in writing to its shareholders that at the SBI Meeting, the holders of
its capital stock vote in favor of and approve the Merger, the Bank Acquisition
and this Agreement.  To the extent required by applicable law, SBI shall prepare
a proxy statement or information statement or other documents in connection with
such SBI Meeting which shall comply with all applicable laws.

          SECTION 4.10  Notification of Certain Matters.  Each party shall give
                        -------------------------------                        
prompt notice to the others of:  (a) any notice of, or other communication
relating to, a default or event that,



                                     C-46
<PAGE>
 
with notice or lapse of time or both, would become a default, received by it or
any of its subsidiaries subsequent to the date of this Agreement and prior to
the Effective Time, under any contract material to the financial condition,
properties, businesses, results of operations or prospects of it to which it is
a party or is subject; and (b) any material adverse change in its financial
condition, properties, business, or results of operations on a consolidated
basis or the occurrence of any event which, so far as reasonably can be foreseen
at the time of its occurrence, is reasonably likely to result in any such
change. Each party shall give prompt notice to the other parties of any notice
or other communication from any third party alleging that the consent of such
third party is or may be required in connection with the transactions
contemplated by this Agreement.

          SECTION 4.11  Insurance.  AI and ENB shall use best efforts to retain
                        ---------                                              
no less than the level of insurance coverage presently held by them as of the
date hereof.

          SECTION 4.12  Dividends.  AI shall not declare, pay or set aside any
                        ---------                                             
dividend or other distribution in respect of its capital stock.

          SECTION 4.13  Indemnification.
                        --------------- 

          (a) From and after the Effective Time through the second anniversary
of the Effective Date, SBI agrees to indemnify and hold harmless each present
and former director and officer of AI or its Subsidiaries and each officer or
employee of AI or its Subsidiaries that is serving as a director or trustee of
another entity expressly at AI's request or direction (each, an "Indemnified
Party"), against any costs or expenses (including reasonable attorneys' fees),
judgments, fines, losses, claims, damages or liabilities (collectively, the
"Costs") incurred in connection with any claim, action, suit, proceeding or
investigation, whether civil, criminal, administrative or investigative, and
whether or not the Indemnified Party is a party thereto, arising out of matters
existing or occurring at or prior to the Effective Time (including the
transactions contemplated by this Agreement), whether asserted or claimed prior
to, at or after the Effective Time, to the fullest extent permitted under the AI
Certificate, the charter of ENB or the bylaws of either in effect on the date
hereof.


                                     C-47
<PAGE>
 
          (b)  Any Indemnified Party wishing to claim indemnification under
Section 4.13(a), upon learning of any such claim, action, suit, proceeding or
investigation, shall promptly notify SBI thereof, but the failure to so notify
shall not relieve SBI of any liability it may have hereunder to such Indemnified
Party if such failure does not materially and substantially prejudice SBI.  In
the event of any such claim, action, suit, proceeding or investigation, (i) SBI
shall have the right to assume the defense thereof with counsel reasonably
acceptable to the Indemnified Party and SBI shall not be liable to such
Indemnified Party for any legal expenses of other counsel subsequently incurred
by such Indemnified Party in connection with the defense thereof, except that if
SBI does not elect to assume such defense within a reasonable time or counsel
for the Indemnified Party at any time advises that there are issues which raise
conflicts of interest between SBI and the Indemnified Party, the Indemnified
Party may retain counsel satisfactory to such Indemnified Party, and SBI shall
remain responsible for the reasonable fees and expenses of such counsel as set
forth above, promptly as statements therefor are received; provided, however,
that SBI shall be obligated pursuant to this paragraph (b) to pay for only one
firm of counsel for all Indemnified Parties in any one jurisdiction with respect
to any given claim, action, suit, proceeding or investigation unless the use of
one counsel for such Indemnified Parties would present such counsel with a
conflict of interest; (ii) the Indemnified Party will reasonably cooperate in
the defense of any such matter and (iii) SBI shall not be liable for any
settlement effected by an Indemnified Party without its prior written consent,
which consent may not be withheld unless such settlement is unreasonable in
light of such claims, actions, suits, proceedings or investigations against, and
defenses available to, such Indemnified Party.

          (c)  In the event SBI or any of its successors or assigns (i)
consolidates with or merges into any other person and shall not be the
continuing or surviving corporation or entity of such consolidation or merger,
or (ii) transfers or conveys all or substantially all of its properties and
assets to any person, then, and in each such case, to the extent necessary,
proper provision shall be made so that the successors and assigns of SBI assume
the obligations set forth in this Section 4.13.



                                     C-48
<PAGE>
 
          (d) The provisions of this Section 4.13 are intended to be for the
benefit of, and shall be enforceable by, each Indemnified Party and their
respective heirs and representatives.


                     ARTICLE V.  CONDITIONS TO CONSUMMATION

          SECTION 5.1  Conditions to Closing.  The respective obligations of the
                       ---------------------                                    
parties to effect the Merger and Bank Acquisition shall be subject to the
satisfaction or waiver prior to the Effective Time of the following conditions:

          (a) The Agreement and the transactions described herein shall have
been approved by the requisite vote of the shareholders of SBI, subject to the
qualifications set forth in Section 4.9 hereof, and AI in accordance with
applicable law.

          (b) All of the required approvals, consents or waivers with respect to
this Agreement (including both the Merger and the Bank Acquisition) and the
transactions described herein including, without limitation, the approvals,
notices to, consents or waivers of (i) the Board, (ii) the OCC, (iii) the
Pennsylvania Department of Banking, if applicable, (iv) the Commissioner of
Banking of the State of New Jersey, and (v) the New Jersey Department of
Environmental Protection and Energy, if applicable, (which, together with the AI
Regulatory Agencies and the SBI Regulatory Agencies, are the "Regulatory
Agencies") shall have been obtained and shall remain in full force and effect,
and all applicable statutory waiting periods (including without limitation all
applicable statutory waiting periods relating to the Merger and the Bank
Acquisition) shall have expired; and the parties shall have procured all other
regulatory approvals, consents or waivers of governmental authorities or other
persons that are necessary or appropriate to the consummation of the
transactions contemplated by this Agreement except those approvals, consents or
waivers, if any, for which failure to obtain would not, individually or in the
aggregate, have a Material Adverse Effect on SBI, AI or ENB (after giving effect
to the transactions described herein); provided, however, that no approval,
consent or waiver referred to in this Section 5.1(b) shall be deemed to have
been received if it shall include any condition or requirement that reasonably
would result in a Material Adverse Effect on SBI.


                                     C-49
<PAGE>
 
          (c) All other requirements prescribed by law which are necessary to
the consummation of the transactions described in this Agreement shall have been
satisfied.

          (d) No party hereto shall be subject to any order, decree or
injunction of a court or agency of competent jurisdiction which enjoins or
prohibits the consummation of the Merger, the Bank Acquisition or any other
transaction described in this Agreement, and no litigation or proceeding shall
be pending against any of the parties herein or any of their subsidiaries
brought by any governmental agency including, without limitation, the Regulatory
Agencies seeking to prevent consummation of the transactions described herein.

          (e) No statute, rule, regulation, order, injunction or decree shall
have been enacted, entered, promulgated or enforced by any governmental
authority which prohibits, restricts or makes illegal consummation of the
Merger, the Bank Acquisition, or any other transaction described in this Plan.

          (f) The Merger shall as of the date of the Closing meet the
requirements for pooling-of-interests accounting treatment under generally
accepted accounting principles and under the accounting rules of the SEC, and
SBI shall have received a letter from Coopers & Lybrand in form and substance
reasonably satisfactory to SBI as to the matters specified in this Section
5.1(f).

          (g) The Registration Statement shall have been filed (the date of
which is referred to herein as the "Filing Date") by SBI with the SEC under the
Securities Act, and shall have been declared effective prior to the time the
Proxy Statement/Prospectus is first mailed to the shareholders of AI, and no
stop order with respect to the effectiveness of the Registration Statement shall
have been issued; the SBI Common Stock to be issued pursuant to this Agreement
shall be duly registered or qualified under the securities or "blue sky" laws of
all states in which such action is required for purposes of the initial issuance
of such shares and the distribution thereof to the shareholders of AI entitled
to receive such shares.

          (h) SBI shall have received a ruling from the Internal Revenue Service
(the "IRS") or an opinion of Morgan, Lewis &


                                     C-50
<PAGE>
 
Bockius LLP, counsel to SBI and SBI Merger Sub, to the effect that:

          1.   The Merger will constitute a reorganization within the
meaning of Section 368(a) of the Code and AI and SBI will each be a "party to a
reorganization" within the meaning of Section 368(b) of the Code;

          2.   No gain or loss will be recognized by AI or SBI by reason of
the Merger;

          3.   Except for cash received in lieu of fractional shares, no gain or
loss will be recognized by the shareholders of AI who receive solely SBI Common
Stock upon the exchange of their shares of AI Common Stock for shares of SBI
Common Stock;

          4.   The basis of the SBI Common Stock to be received by the AI
shareholders will be, in each instance, the same as the basis of the AI Common
Stock surrendered in exchange therefor;

          5.   The holding period of the SBI Common Stock received by an AI
shareholder receiving SBI Common Stock will include the period during which the
AI Common Stock surrendered in exchange therefor was held; and

          6.   Cash received by an AI shareholder in lieu of a fractional share
interest of SBI Common Stock will be treated as having been received as a
distribution in full payment in exchange for the fractional share interest of
SBI Common Stock which he, she or it would otherwise be entitled to receive and
will qualify as capital gain or loss.

          In case a ruling from the IRS is sought,  AI and SBI shall cooperate
and each shall furnish to the other and to the IRS such information and
representations as shall, in the opinion of counsel for SBI and AI, be necessary
or advisable to obtain such ruling.

          (i) All litigation pending against AI or ENB which, individually or in
the aggregate, would have a Material Adverse Effect on AI's consolidated
operations, shall have been settled


                                     C-51
<PAGE>
 
or otherwise resolved on terms reasonably satisfactory to SBI, AI and ENB.

          (j)  INTENTIONALLY OMITTED.

          SECTION 5.2  Conditions to Obligations of SBI and SBI Merger Sub.  The
                       ---------------------------------------------------      
obligations of SBI and SBI Merger Sub to effect the Merger and Bank Acquisition
shall be subject to the satisfaction or waiver prior to the Effective Time of
the following additional conditions:

          (a) Each of the representations and warranties of AI and ENB contained
in this Agreement shall be true and correct in all material respects as of the
Effective Date as if made on such date (or on the date when made in the case of
any representation or warranty which specifically relates to an earlier date);
each of AI and ENB shall have performed each of its covenants and agreements,
which are material to its operations and prospects, contained in this Agreement;
and SBI and SBI Merger Sub shall have received certificates signed by the Chief
Executive Officer and the Controller of ENB and the President and the Treasurer
of AI, dated the Effective Date, to the foregoing effect.

          (b) Arthur Andersen LLP or such other accounting firm as is acceptable
to the parties, shall have furnished to SBI (i) a "cold comfort" letter, dated
the date of the mailing of the notice of the AI Meeting, which letter shall be
in customary form, reasonably acceptable to SBI, and (ii) a letter, dated the
Effective Date, in form and substance satisfactory to SBI to the effect that,
based upon a subsequent event review performed with respect to the financial
condition of AI and ENB, and affiliates, for the period from December 31, 1995
to a specified date not more than five (5) days prior to the date of such
letter, including but not limited to (a) their inspection of the minute books of
AI, ENB and their affiliates, (b) inquiries made by them of officers and other
employees of AI, ENB and their affiliates responsible for financial and
accounting matters as to transactions and events during the period, as to
consistency of accounting procedures with prior periods and as to the existence
and disclosure of any material contingent liabilities, and (c) of other
specified procedures and inquiries performed by them, nothing has come to their
attention that would indicate that (A) during the period from December 31, 1995
to a specified date not

                                     C-52
<PAGE>
 
more than five (5) days prior to the date of such letter, there was any change
in the capitalization of AI or ENB on a consolidated basis, or (B) any material
adjustments would be required to be made to the audited financial statements for
the period ended December 31, 1995 in order for them to be in conformity with
generally accepted accounting principles applied on a consistent basis with that
of prior periods.

          (c) SBI shall have received an opinion or opinions dated as of the
Effective Date, from Ballard Spahr Andrews & Ingersoll, in a form reasonably
acceptable to SBI.

          (d) There shall not have occurred any change in the financial
condition, properties, assets, business or results of operation of AI or ENB
which, individually or in the aggregate, has had or might reasonably be expected
to result in a Material Adverse Effect on AI or ENB other than such changes
resulting from (i) changes in banking laws or regulations, or (ii) changes in
generally accepted accounting principles, or interpretations thereof, that
affect the banking industry.

          (e) SBI shall have received from each of the persons identified by AI
pursuant to Section 4.2 hereof an executed counterpart of an affiliate's
agreement in the form contemplated by such Section.

          (f) Prior to Closing, all issued and outstanding options, warrants or
rights to acquire AI Common Stock or any capital stock of ENB ("ENB Common
Stock") shall have been cancelled, and no compensation or other rights will be
payable or exchangeable in the Merger and Bank Acquisition in respect of any
such rights which remain unexercised at the Effective Time.

          SECTION 5.3  Conditions to the Obligations of AI and ENB.  The
                       -------------------------------------------      
obligations of AI to effect the Merger and Bank Acquisition shall be subject to
the satisfaction or waiver prior to the Effective Time of the following
additional conditions:

          (a) Each of the representations, warranties and covenants of SBI
contained in this Agreement shall be true and correct in all material respects
on the Effective Date as if made on such date (or on the date when made in the
case of any representation or warranty which specifically relates to an


                                     C-53
<PAGE>
 
earlier date); SBI shall have performed each of its covenants and agreements,
which are material to its operations and prospects, contained in this Agreement;
and AI shall have received certificates signed by the President or Vice
President and Secretary, as well as the Chief Financial Officer of SBI, dated
the Effective Date, to the foregoing effect.

          (b) AI shall have received an opinion dated as of the Effective Date,
from Morgan, Lewis & Bockius LLP, Harrisburg, Pennsylvania, counsel to SBI and
SBI Merger Sub, in a form reasonably acceptable to AI.

          (c) There shall not have occurred any change in the financial
condition, properties, assets, business or results of operation of SBI which,
individually or in the aggregate, has had or might reasonably be expected to
result in a Material Adverse Effect on SBI.

          (d) AI shall have received an updated opinion from Janney Montgomery
Scott Inc., dated as of a date no later than the date of the Proxy
Statement/Prospectus mailed to the AI shareholders in connection with the Merger
and not subsequently withdrawn, to the effect that the Merger Consideration is
fair to AI's shareholders from a financial point of view.

          (e) The shares of SBI Common Stock to be issued in the Merger shall
have been authorized to be listed for quotation on The Nasdaq Stock Market.

          (f) A certificate for the required number of whole shares of the SBI
Common Stock, as determined in accordance with Section 1.2 and Schedule 1.2, and
cash payable for the fractional shares interests shall have been delivered to
Farmers First Bank, as Exchange Agent.


                           ARTICLE VI.  TERMINATION

          SECTION 6.1  Termination.  This Agreement may be terminated, and the
                       -----------                                            
Merger and the Bank Acquisition abandoned, prior to the Effective Date, either
before or after its approval by the shareholders of SBI and AI:


                                     C-54
<PAGE>
 
          (a) by the mutual, written consent of AI and SBI if the board of
directors of each so determines by a vote of a majority of the members of the
entire board;

          (b) by AI if (i) by written notice to SBI that there has been a
material breach by SBI of any representation, warranty, covenant or agreement
contained herein and such breach is not cured or not curable within thirty (30)
days after written notice of such breach is given to SBI by AI, (ii) by written
notice to SBI that any condition precedent to AI's obligations as set forth in
Article V of this Agreement has not been met or waived by AI at such time as
such condition can no longer be satisfied, (iii) the Board of Directors of AI
fails to make, withdraws or modifies or changes the favorable recommendation
described at Section 4.2 or (iv) the Board of Directors of AI recommends to the
stockholders of AI that an Acquisition Proposal is likely to be more favorable,
from a financial point of view, to the stockholders of AI than the Merger;

          (c) by SBI by written notice to the other parties, in the event (i) of
a material breach by AI or ENB of any representation, warranty, covenant or
agreement contained herein and such breach is not cured or not curable within
thirty (30) days after written notice of such breach is given to AI by SBI or
(ii) any condition precedent to SBI's obligations as set forth in Article V of
this Agreement has not been met or waived by SBI at such time as such condition
can no longer be satisfied;

          (d) by AI, whether before or after approval of the Merger by the AI
stockholders, by giving written notice of such election to SBI within two (2)
business days following a determination that the Average Closing Price Per Share
of SBI Common Stock Before Closing is less than $25.00 per share (subject to
adjustment in accordance with Section 1.2(c) herein) at the time such
calculation is required to be made pursuant to Schedule 1.2 hereof.

          (e) by SBI, whether before or after approval of the Merger by the SBI
shareholders, if it chooses to give written notice of the election described in
Schedule 1.2 to AI, but if at all, within two (2) business days following a
determination that the Average Closing Price Per Share of SBI Common Stock
Before Closing is greater than $31.00 per share (subject to adjustment


                                     C-55
<PAGE>
 
in accordance with Section 1.2(c) herein at the time such calculation is
required to be made pursuant to Schedule 1.2 hereof.

          (f) by SBI or AI by written notice to the other, in the event that the
Merger and Bank Acquisition are not consummated by March 31, 1997, unless the
failure to so consummate by such time is due to the breach of any
representation, warranty or covenant contained in this Agreement by the party
seeking to terminate; provided, however, that such date may be extended by the
written agreement of the parties hereto.

          SECTION 6.2  Effect of Termination.  In the event of the termination
                       ---------------------                                  
of this Agreement, as provided above, this Agreement shall thereafter become
void and have no effect, except that the provisions of Sections 3.1(p) and
3.2(n) (Fees), 4.4 (relating to confidentiality and return of documents), 4.8
(Publicity) and 6.3 and 7.7 (Expenses) of this Agreement shall survive any such
termination and abandonment.

          SECTION 6.3  Expenses.  Any termination of this Agreement pursuant to
                       --------                                                
Section 6.1(a) hereof shall be without cost, expense or liability on the part of
any party to the others.  Subject to the provisions of the following paragraph,
any termination of this Agreement pursuant to Section 6.1(b)(i), (ii) or (iii)
or 6.1(c) hereof shall also be without cost, liability or expense on the part of
any party to the others, unless the breach of a representation or warranty or
covenant is caused by the willful conduct or gross negligence of a party, in
which event said party shall be liable to the other parties for all out-of-
pocket costs and expenses, including without limitation, reasonable legal,
accounting and investment banking fees and expenses, incurred by such other
party in connection with their entering into this Agreement and their carrying
out of any and all acts contemplated hereunder ("Expenses").

          So long as SBI shall not have breached its obligations hereunder, if
this Agreement is terminated by AI pursuant to clause (iv) of Section 6.1(b)
hereof or if the Board of Directors of AI fails to make, withdraws or modifies
or changes the favorable recommendation described at Section 4.2 on a basis
other than a material adverse change in SBI, AI shall promptly,


                                     C-56
<PAGE>
 
but in no event later than two (2) business days after such termination, pay SBI
a fee of $500,000 which amount shall be payable by wire transfer of same day
funds.  If AI fails to promptly pay the amount due pursuant to this Section 6.3,
and, in order to obtain such payment, SBI commences a suit which results in a
judgment against AI for all or a substantial portion of the fee set forth in
this Section 6.3, AI shall pay to SBI its costs and expenses (including
reasonable attorneys' fees) in connection with such suit.


                          ARTICLE VII.  OTHER MATTERS

          SECTION 7.1  Certain Definitions; Interpretation.  As used in this
                       -----------------------------------                  
Agreement, the following terms shall have the meanings indicated:

          "knowledge," with respect to a person, means actual knowledge without
     independent investigation beyond such investigation as would be appropriate
     to such person's office and position, and as to a person which is a
     corporation, means the knowledge of such person's senior management.

          "material" means material to the party in question (as the case may
     be) and its respective subsidiaries, taken as a whole.

          "Material Adverse Effect," with respect to a person, means any
     condition, event, change or occurrence that has or results in a material
     adverse effect upon (A) the financial condition, properties, assets,
     business or results of operations of such person and its subsidiaries,
     taken as a whole, or (B) the ability of such person to perform its
     obligations under, and to consummate the transactions contemplated by, this
     Agreement.  In the case of ENB, receipt of a CAMEL rating in connection
     with a safety and soundness examination which is lower than the rating
     given to ENB in connection with the safety and soundness examination most
     recently reported prior to the date of this Agreement shall be deemed to
     have a "Material Adverse Effect" on ENB.


                                     C-57
<PAGE>
 
          "person" includes an individual, corporation, partnership,
     association, trust or unincorporated organization.

          "senior management" of a person which is a corporation means such
     person's executive officers.

          "subsidiary," with respect to a person, means any other person
     controlled by such person.

When a reference is made in this Agreement to Sections, Annexes or Schedules,
such reference shall be to a Section of, or Annex or Schedule to, this Agreement
unless otherwise indicated.  The table of contents, tie sheet and headings
contained in this Agreement are for ease of reference only and shall not affect
the meaning or interpretation of this Agreement.  Whenever the words "include,"
"includes," or "including" are used in this Agreement, they shall be deemed
followed by the words "without limitation". Any singular term in this Agreement
shall be deemed to include the plural, and any plural term the singular.

          SECTION 7.2  Survival.  The representations, warranties and agreements
                       --------                                                 
of the parties set forth in this Agreement shall not survive the Effective Time,
and shall be terminated and extinguished at the Effective Time, and from and
after the Effective Time none of the parties hereto shall have any liability to
the other on account of any breach or failure of any of those representations,
warranties and agreement; provided, however, that the foregoing clause shall not
                          --------  -------                                     
(i) apply to agreements of the parties which by their terms are intended to be
performed either in whole or in part after the Effective Time, and (ii) shall
not relieve any person of liability for fraud, deception or intentional
misrepresentation.

          SECTION 7.3  Parties in Interest.  This Agreement shall be binding
                       -------------------                                  
upon and inure solely to the benefit of each party hereto and their respective
successors and assigns, and, other than the right to receive the consideration
payable in the Merger pursuant to Article I hereof, is not intended to and shall
not confer upon any other person any rights, benefits or remedies of any nature
whatsoever under or by reason of this Agreement.


                                     C-58
<PAGE>
 
          SECTION 7.4  Waiver and Amendment.  Prior to the Effective Time, any
                       --------------------                                   
provision of this Agreement may be:  (i) waived by the party benefitted by the
provision; or (ii) amended or modified at any time (including the structure of
the transaction) by an agreement in writing between the parties hereto approved
by their respective boards of directors, except that no amendment or waiver may
be made that would change the form or the amount of the Merger Consideration or
otherwise have the effect of prejudicing the AI shareholders' interest in the
Merger Consideration following the AI Meeting.

          SECTION 7.5  Counterparts.  This Agreement may be executed in
                       ------------                                    
counterparts each of which shall be deemed to constitute an original, but all of
which together shall constitute one and the same instrument.

          SECTION 7.6  Governing Law.  This Agreement shall be governed by, and
                       -------------                                           
interpreted in accordance with, the laws of the Commonwealth of Pennsylvania,
or, to the extent it may control, federal law, without reference to the choice
of law principles thereof.

          SECTION 7.7  Expenses.  Subject to the provisions of Section 6.3
                       --------                                           
hereof, each party hereto will bear all expenses incurred by it in connection
with this Agreement and the transactions described herein; provided, however,
that all filing and other fees (other than federal and state income taxes)
required to be paid to any governmental agency or authority in connection with
the consummation of the transactions described herein shall be paid by SBI.

          SECTION 7.8  Notices.  All notices, requests, acknowledgments and
                       -------                                             
other communications hereunder to a party shall be in writing and shall be
deemed to have been duly given when delivered by hand, telecopy, telegram or
telex (confirmed in writing) to such party at its address set forth below or
such other address as such party may specify by notice to the other party
hereto.


                                     C-59
<PAGE>
 
          If to AI, to:

               Atcorp, Inc.
               Sagemore Corporate Center
               Route 73 and Marlton Parkway
               Marlton, NJ  08053
               Attention:  Marc L. Reitzes
 
               With copies to:

                    Ballard Spahr Andrews & Ingersoll
                    1735 Market Street
                    51st Floor
                    Philadelphia, PA  17103-7599
                    Attention:  Justin P. Klein, Esquire

          If to ENB, to:

               Equity National Bank
               Sagemore Corporate Center
               Route 73 and Marlton Parkway
               Marlton, NJ  08053
               Attention:  Marc L. Reitzes
 
               With copies to:

                    Ballard Spahr Andrews & Ingersoll
                    1735 Market Street
                    51st Floor
                    Philadelphia, PA  17103-7599
                    Attention:  Justin P. Klein, Esquire

          If to SBI, to:

               Susquehanna Bancshares, Inc.
               26 North Cedar Street
               Lititz, PA  17543
               Attention:  Robert S. Bolinger, President
                           and Chief Executive Officer


                                     C-60
<PAGE>
 
               With copies to:

                    Morgan, Lewis & Bockius LLP
                    One Commerce Square
                    417 Walnut Street
                    Harrisburg, PA  17101-1904
                    Attention:  Charles L. O'Brien, Esquire
                                and Wendy L. Holden, Esquire
 
          If to SBI Merger Sub, to:

               Susquehanna Bancshares East, Inc.
               c/o Susquehanna Bancshares, Inc.
               26 North Cedar Street
               Lititz, PA  17543
               Attention:  Robert S. Bolinger, President
                           and Chief Executive Officer

               With copies to:

                    Morgan, Lewis & Bockius LLP
                    One Commerce Square
                    417 Walnut Street
                    Harrisburg, PA  17101-1904
                    Attention:  Charles L. O'Brien, Esquire
                                and Wendy L. Holden, Esquire
 
          SECTION 7.9  Entire Agreement; Etc.  This Agreement, together with
                       ---------------------                                
such other agreements as are executed by the parties in connection herewith, on
the date hereof, represent the entire understanding of the parties hereto with
reference to the transactions described herein and supersede any and all other
oral or written agreements heretofore made, including, without limitation, the
Confidentiality Agreement.  All terms and provisions of this Agreement, together
with such other agreements as are executed by the parties in connection
herewith, on the date hereof, shall be binding upon and shall inure to the
benefit of the parties hereto and their respective successors and assigns.
Nothing in this Agreement is intended to confer upon any other person any rights
or remedies of any nature whatsoever under or by reason of this Agreement except
as expressly provided.


                                     C-61
<PAGE>
 
          IN WITNESS WHEREOF, the parties hereto have caused this Plan to be
executed by their duly authorized officers as of the day and year first above
written.

                              SUSQUEHANNA BANCSHARES, INC.



                              By:  /s/ Robert S. Bolinger
                                   -------------------------------
 
                                 Title:  President and CEO
 
                              SUSQUEHANNA BANCSHARES EAST, INC.



                              By:  /s/ Wendy L. Holden
                                   ------------------------------

                                 Title:  Incorporator

                              ATCORP, INC.



                              By:  /s/ Marc Reitzes
                                   ---------------------------------
 
                                 Title:  Chairman and CEO

                              EQUITY NATIONAL BANK



                              By:  /s/ Marc Reitzes
                                   ---------------------------------
 
                                 Title:  Chairman and CEO


                                     C-62
<PAGE>
 
                                 SCHEDULE 1.2


                              Exchange Provisions
                              -------------------

          So long as the Average Price Per Share of SBI Common Stock Before
Closing is between $25.00 and $31.00, then, 771,750 shares of SBI Common Stock
shall be exchanged for all of the outstanding AI Common Stock.  In the event the
date set forth in Section 7.1(f) is extended beyond the record date set for
SBI's second quarterly dividend for 1997 and if the Effective Time has not
occurred prior to or on such record date (for SBI's second quarterly dividend of
1997), then AI shall receive 776,750 shares of SBI Common Stock rather than
771,750 shares of SBI Common Stock.

          The Average Price Per Share of SBI Common Stock Before Closing shall
be determined by adding the price at which SBI Common Stock is reported to have
closed by The Nasdaq Stock Market (or if SBI Common Stock is not quoted on The
Nasdaq Stock Market then as reported by a recognized source as to the principal
trading market on which such shares are traded) over the period of ten business
days ending on the second business day preceding the date set for Closing,
pursuant to Section 1.1(b) hereof, and dividing such total by 10 (such Average
Price Per Share Before Closing is also referred to as the "Average Closing
Price").

          The Exchange Ratio will be determined by dividing the total number of
shares of SBI Common Stock to be issued as provided above (subject to adjustment
in accordance with Section 1.2(c) hereof), by the total number of shares of AI
Common Stock outstanding on the Effective Date.

          AI shall have the right to terminate this Agreement, in accordance
with Section 6.1(d), if the Average Price Per Share of SBI Common Stock Before
Closing is less than $25.00 (subject to adjustment in accordance with Section
1.2(c) herein).  SBI shall have the right to terminate this Agreement, in
accordance with Section 6.1(e), if the Average Price Per Share of SBI Common
Stock Before Closing is greater than $31.00 (subject to adjustment in accordance
with Section 1.2(c) herein); provided, however, if such price is greater than
$31.00 (subject to adjustment in accordance with Section 1.2(c) herein) and SBI
does not exercise its termination right pursuant to Section 6.1(e),
<PAGE>
 
then all of the shares of AI shall be exchanged for the number of shares of SBI
Common Stock as though the Average Price Per Share of SBI Common Stock Before
Closing had been $31.00.
<PAGE>
 
                                   APPENDIX D

                              FBC MERGER AGREEMENT
<PAGE>
 
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------



                       AGREEMENT AND PLAN OF AFFILIATION

                     DATED AS OF THE 18th DAY OF JULY, 1996

                                  BY AND AMONG

                         SUSQUEHANNA BANCSHARES, INC.,

                     SUSQUEHANNA BANCSHARES EAST II, INC.,

                               FARMERS BANC CORP.

                                      AND

                             FARMERS NATIONAL BANK



- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
<PAGE>
 
                               TABLE OF CONTENTS
<TABLE>
<CAPTION>

                                                                        Page(s)
                                                                        -------
<S>     <C>                                                             <C>

ARTICLE I.  THE PLAN OF MERGER..........................................    D-1

        SECTION 1.1  The Merger and Bank Acquisition; Closing;
                       Effective Time...................................    D-1
        SECTION 1.2  Effect on Outstanding Shares.......................    D-2
        SECTION 1.3  Surrender and Exchange of FBC
              Certificates..............................................    D-3
        SECTION 1.4  Dissenters' Rights.................................    D-5
        SECTION 1.5  Other Matters......................................    D-5

ARTICLE II.  CONDUCT PENDING THE MERGER AND BANK ACQUISITION
      ..................................................................    D-6

        SECTION 2.1  Conduct of FBC's and FNB's Businesses
              Prior to the Effective Time...............................    D-6
        SECTION 2.2  Forbearance by FBC or FNB..........................    D-6
        SECTION 2.3  Cooperation........................................    D-7
        SECTION 2.4  Conduct of SBI's Business Prior to the
              Effective Time............................................    D-7

ARTICLE III. REPRESENTATIONS AND WARRANTIES.............................    D-8

        SECTION 3.1  Representations and Warranties of FBC and
                       FNB..............................................    D-8
        SECTION 3.2  Representations and Warranties of SBI and
                       its Material Subsidiaries........................   D-24

ARTICLE IV.  COVENANTS..................................................   D-31

        SECTION 4.1  Acquisition Proposals..............................   D-31
        SECTION 4.2. Securities Registration and Disclosure.............   D-32
        SECTION 4.3  Employees..........................................   D-33
        SECTION 4.4  Access and Information.............................   D-35
        SECTION 4.5  Certain Filings, Consents and
              Arrangements..............................................   D-37
        SECTION 4.6  Takeover Statutes..................................   D-37
        SECTION 4.7  Additional Agreements..............................   D-37
        SECTION 4.8  Publicity..........................................   D-38
        SECTION 4.9  Shareholder's Meeting..............................   D-38
</TABLE>

                                      -i-
<PAGE>
 
<TABLE>
<S>     <C>                                                             <C>
        SECTION 4.10 Notification of Certain Matters....................   D-38
        SECTION 4.11 Insurance..........................................   D-39
        SECTION 4.12 Dividends..........................................   D-39
        SECTION 4.13 Indemnification....................................   D-39

ARTICLE V.  CONDITIONS TO CONSUMMATION..................................   D-40

        SECTION 5.1  Conditions to Closing..............................   D-40
        SECTION 5.2  Conditions to Obligations of SBI and SBI
              Merger Sub II.............................................   D-43
        SECTION 5.3  Conditions to the Obligations of FBC and
              FNB.......................................................   D-44

ARTICLE VI.  TERMINATION................................................   D-45

        SECTION 6.1  Termination........................................   D-45
        SECTION 6.2  Effect of Termination..............................   D-46
        SECTION 6.3  Expenses...........................................   D-46

ARTICLE VII.  OTHER MATTERS.............................................   D-47

        SECTION 7.1  Certain Definitions; Interpretation................   D-47
        SECTION 7.2  Survival...........................................   D-47
        SECTION 7.3  Parties in Interest................................   D-48
        SECTION 7.4  Waiver and Amendment...............................   D-48
        SECTION 7.5  Counterparts.......................................   D-48
        SECTION 7.6  Governing Law......................................   D-48
        SECTION 7.7  Expenses...........................................   D-48
        SECTION 7.8  Notices............................................   D-49
        SECTION 7.9  Entire Agreement; Etc..............................   D-50
</TABLE>


                                     -ii-
<PAGE>
 
          AGREEMENT AND PLAN OF AFFILIATION dated as of the 18th day of July,
1996 (this "Plan" or this "Agreement"), by and among Susquehanna Bancshares,
Inc., a Pennsylvania corporation ("SBI"), Susquehanna Bancshares East II, Inc.,
a New Jersey corporation ("SBI Merger Sub II"), Farmers Banc Corp., a New Jersey
corporation ("FBC"), and Farmers National Bank, a national banking association
("FNB").

                                   RECITALS:

          WHEREAS, the boards of directors of SBI, SBI Merger Sub II and FBC
have each determined that it is in the best interests of their respective
shareholders for SBI to acquire FBC and FNB by means of a merger of SBI Merger
Sub II with and into FBC (the "Merger") as a result of which FBC will become a
direct wholly-owned subsidiary of SBI and FNB will become a second-tier
subsidiary of SBI (the "Bank Acquisition"), all upon the terms and subject to
the conditions set forth herein; and

          WHEREAS, the parties desire to make certain representations,
warranties, covenants and agreements in connection with this Agreement and to
set forth the conditions to the Merger and the Bank Acquisition; and

          WHEREAS, FBC and SBI desire to merge in the manner provided for herein
and to adopt this Agreement as a plan of reorganization and to consummate such
plan in accordance with the provisions of Section 368(a) of the Internal Revenue
Code of 1986, as amended (the "Code").

          NOW, THEREFORE, in consideration of their mutual promises and
obligations hereunder, the parties hereto adopt and make this Agreement and
prescribe the terms and conditions hereof and the manner and basis of carrying
it into effect, which shall be as follows:


                                 ARTICLE
I.  THE PLAN OF MERGER


          SECTION 1.1  The Merger and Bank Acquisition; Closing; Effective Time.
                       -------------------------------------------------------- 

          (a) Subject to the terms and conditions of this Agreement and in
accordance with the applicable laws of the State
<PAGE>
 
of New Jersey at the Effective Time (as defined in Section 1.1(c)), SBI Merger
Sub II shall be merged with and into FBC and the separate corporate existence of
SBI Merger Sub II shall thereupon cease.  FBC shall be the surviving corporation
in the Merger (sometimes hereinafter referred to as the "Surviving Corporation")
and shall continue to be governed by the laws of the State of New Jersey and
shall continue to be a registered bank holding company under the Bank Holding
Company Act of 1956, as amended, and the separate corporate existence of FBC
with all its rights, privileges, immunities, powers and franchises shall
continue unaffected by the Merger.  The name of the Surviving Corporation shall
be "Susquehanna Bancshares East II, Inc."  The Merger shall have the effects
specified in the New Jersey Business Corporation Act, as amended ("NJBCA").

          (b) The closing of the Merger and the Bank Acquisition (the "Closing")
shall take place contemporaneously at such place and time and on such date,
following three (3) business days' notice to FBC, as shall be agreed upon by all
parties, which date shall not be later than the 22nd business day after (i) the
last approval required of any of the Regulatory Agencies (as defined at Section
5.1(b)) is granted and any related waiting periods expire, (ii) the lifting,
discharge or dismissal of any stay of any such governmental approval or of any
injunction against the Merger or the Bank Acquisition and (iii) all shareholder
approvals required by the parties hereunder are received.

          (c) Immediately following the Closing, and provided that this
Agreement has not been terminated or abandoned pursuant to Article VI hereof,
SBI Merger Sub II and FBC will cause a certificate of merger ("Certificate of
Merger") to be properly prepared and completed and filed with the Secretary of
State of New Jersey.  The Merger shall become effective at 12:01 a.m. on the day
following the day on which the Certificate of Merger has been duly filed and
accepted by the Secretary of State of New Jersey (the "Effective Time").  The
"Effective Date" when used herein means the day on which the Effective Time for
the Merger occurs.

          (d) At the Effective Time, the certificate of incorporation and bylaws
of SBI Merger Sub II in effect immediately prior to the Effective Time shall
continue as the certificate and bylaws of the Surviving Corporation.  At the

                                      D-2
<PAGE>
 
Effective Time, the directors and officers of SBI Merger Sub II immediately
prior to the Effective Time shall be and become the directors and officers of
the Surviving Corporation.

          SECTION 1.2  Effect on Outstanding Shares.
                       ----------------------------  

          (a) At the Effective Time, by virtue of the Merger, automatically and
without any action on the part of the holder thereof, subject to the provisions
of Section 1.3 hereof with respect to the payment of fractional shares in cash
and Section 1.4 hereof with respect to dissenters' rights, if any, each share of
common stock, par value $.83 per share, of FBC (the "FBC Common Stock") issued
and outstanding at the Effective Time (other than (i) shares the holders of
which (each a "Dissenting Stockholder") are exercising appraisal rights pursuant
to the NJBCA (the "Dissenters' Shares"), if any, and (ii) shares held directly
or indirectly by SBI, other than shares held in a fiduciary capacity or in
satisfaction of a debt previously contracted) shall become and be converted into
the right to receive shares of Common Stock par value $2.00 per share, of SBI
("SBI Common Stock") determined in conformity with the Exchange Ratio set forth
at Schedule 1.2 hereof (such SBI Common Stock, determined on the basis of the
Exchange Ratio, as to each FBC shareholder and, collectively, to all FBC
shareholders is the "Merger Consideration").  As of the Effective Time, each
share of FBC Common Stock held directly or indirectly by SBI, other than shares
held in a fiduciary capacity or in satisfaction of a debt previously contracted,
shall be cancelled and retired and cease to exist, and no exchange or payment
shall be made with respect thereto.

          (b) The shares of common stock of SBI Merger Sub II issued and
outstanding immediately prior to the Effective Time, by virtue of and after the
Merger, shall be converted into and thereafter constitute the issued and
outstanding shares of the capital stock of the Surviving Corporation.

          (c) If prior to the Effective Time, the outstanding shares of SBI
Common Stock shall have been increased, decreased, changed into or exchanged for
a different number or kind of shares or securities through a reclassification,
stock dividend, stock split or reverse stock split, or other similar change,
appropriate adjustment shall be made to the Exchange Ratio.

                                      D-3
<PAGE>
 
          SECTION 1.3  Surrender and Exchange of FBC Certificates.
                       ------------------------------------------   

          (a) Within five (5) business days after the Effective Time, SBI shall
cause to be sent to each person who immediately prior to the Effective Time was
a holder of record of FBC Common Stock transmittal materials and instructions
for surrendering certificates for FBC Common Stock ("Old Certificates") in
exchange for a certificate for the number of whole shares of SBI Common Stock to
which such person is entitled under Section 1.2 hereof.

          (b) No certificates for fractional shares of SBI Common Stock shall be
issued in connection with the Merger.  In lieu thereof, SBI shall issue to any
holder of FBC Common Stock certificates otherwise entitled to a fractional
share, upon surrender of such certificates in accordance with the instructions
furnished by SBI, a check for an amount of cash equal to the fraction of a share
of SBI Common Stock represented by the certificates so surrendered multiplied by
the Average Price Per Share of SBI Common Stock Before Closing as determined in
conformity with Schedule 1.2.

          (c) If the record date of any dividend on SBI Common Stock occurs
after the Effective Time, the declaration shall include dividends on all whole
shares of SBI Common Stock into which shares of FBC Common Stock have been or
will be converted under this Agreement, but no former holder of FBC Common Stock
shall be entitled to receive payment of any such dividend until surrender of the
shareholder's Old Certificates shall have been effected in accordance with the
instructions furnished by SBI. Upon surrender for exchange of a shareholder's
Old Certificates, such shareholder shall be entitled to receive from SBI an
amount equal to all such dividends, without interest thereon and less the amount
of taxes, if any, which may have been imposed or paid thereon, declared, and for
which the payment date has occurred, on the whole shares of SBI Common Stock
into which the shares represented by such Old Certificates have been converted.

          (d) After the Effective Time, there shall be no transfer on the stock
transfer books of FBC or SBI of shares of FBC Common Stock.  If Old Certificates
are presented for transfer after the Effective Time, they shall be cancelled and

                                      D-4
<PAGE>
 
certificates representing whole shares of SBI Common Stock (and a check in lieu
of any fractional share) shall be issued in exchange therefor as provided
herein.

          (e) In the event that any Old Certificates have not been surrendered
for exchange in accordance with this Section on or before the second anniversary
of the Effective Time, SBI may at any time thereafter, with or without notice to
the holders of record of such Old Certificates, sell for the accounts of any or
all of such holders any or all of the shares of SBI Common Stock which such
holders are entitled to receive under Section 1.2 hereof (the "Unclaimed
Shares").  Any such sale may be made by public or private sale or sale at any
broker's board or on any securities exchange in such manner and at such times as
SBI shall determine.  If, in the opinion of counsel for SBI, it is necessary or
desirable, any Unclaimed Shares may be registered for sale under the Securities
Act of 1933, as amended (the "Securities Act") and applicable state laws.  SBI
shall not be obligated to make any sale of Unclaimed Shares if it shall
determine not to do so, even if notice of sale of the Unclaimed Shares has been
given.  The net proceeds of any such sale of Unclaimed Shares shall be held for
holders of the unsurrendered Old Certificates whose Unclaimed Shares have been
sold, to be paid to them upon surrender of the Old Certificates.  From and after
any such sale, the sole right of the holders of the unsurrendered Old
Certificates whose Unclaimed Shares have been sold shall be the right to collect
the net sale proceeds held by SBI for their respective accounts, and such
holders shall not be entitled to receive any interest on such net sale proceeds
held by SBI.

          (f) If outstanding certificates for shares of FBC Common Stock are not
surrendered prior to the date on which such certificates would otherwise escheat
to or become the property of any governmental unit or agency, the unclaimed
items shall, to the extent permitted by abandoned property and any other
applicable law, become the property of SBI (and to the extent not in its
possession shall be paid over to it), free and clear of all claims or interest
of any person previously entitled to such claims.  Notwithstanding the
foregoing, neither SBI nor its agents or any other person shall be liable to any
former holder of FBC Common Stock for any property delivered to a public

                                      D-5
<PAGE>
 
official pursuant to applicable abandoned property, escheat or similar laws.

          (g) In the event any Old Certificate shall have been lost, stolen or
destroyed, upon the making of an affidavit of that fact by the person claiming
such Old Certificate to be lost, stolen or destroyed and, if required by SBI,
the posting by such person of a bond in such amount as SBI may direct as
indemnity against any claim that may be made against it with respect to such Old
Certificate, SBI will issue in exchange for such lost, stolen or destroyed Old
Certificate, the shares of SBI Common Stock into which the FBC Common Stock
represented by such Old Certificate has been converted pursuant to this
Agreement.
 
          SECTION 1.4  Dissenters' Rights.  In accordance with the provisions of
                       ------------------                                       
Section 14A:11-1 of the NJBCA, the FBC Shareholders are not entitled to
Dissenters' Rights.

          SECTION 1.5  Other Matters.  Notwithstanding any term of this
                       -------------                                   
Agreement to the contrary, SBI may, in its discretion at any time prior to the
Effective Time, designate a direct or indirect wholly-owned subsidiary to
substitute for SBI Merger Sub II as a constituent corporation in the Merger by
written notice to FBC so long as the exercise of this right does not materially
adversely affect the interests of the FBC shareholders, or cause a material
delay in consummation of the transactions contemplated herein.  SBI shall also
have the right to cause SBI Merger Sub II or such substitute, to be the
surviving corporation of the Merger, so long as the exercise of such right does
not have a material adverse effect on the interests of the holders of the
capital stock of FBC, or cause a material delay in, or otherwise adversely
affect, consummation of the transactions described herein; if such right is
exercised, and such substitute corporation is organized under the laws of
another state, this Agreement shall be deemed to be modified to accord such
change, including, without limitation, that the laws of such other state,
together with the Laws of New Jersey, will govern in the Merger if such
substitute corporation shall be the survivor.  Nothing in this Agreement shall
be deemed to restrict the ability of SBI or any of its subsidiaries to merge
with or with and into another entity so long as no such other transaction shall
materially adversely affect the parties' ability to consummate the Bank

                                      D-6
<PAGE>
 
Acquisition or cause a material delay in, or otherwise adversely affect,
consummation of the transactions contemplated herein.
 
         ARTICLE II.  CONDUCT PENDING THE MERGER AND BANK ACQUISITION

          SECTION 2.1  Conduct of FBC's and FNB's Businesses Prior to the
                       --------------------------------------------------
Effective Time.       
- --------------

          Except as expressly provided in this Agreement, during the period from
the date of this Agreement to the Effective Time, FBC and FNB shall (and the
word "it" in this Article II refers to each of FBC, FNB, and each subsidiary of
either, as the case may be) (i) conduct its business in the usual, regular and
ordinary course consistent with past practice, (ii) maintain and preserve intact
in all material respects its business organization, assets, leases, properties,
investment securities, employees and advantageous business relationships and use
its reasonable efforts to retain the services of its officers and key employees,
(iii) not knowingly take any action which would materially adversely affect or
delay its ability to obtain any necessary approvals, consents or waivers of any
governmental authority required for the transactions described herein or to
perform its covenants and agreements on a timely basis under this Agreement, and
(iv) not knowingly take any action that is reasonably likely to have a Material
Adverse Effect (as defined in Section 7.1 hereof) on FBC or FNB.

          SECTION 2.2  Forbearance by FBC or FNB.  During the period from the
                       -------------------------                             
date of this Agreement to the Effective Time, neither FBC nor FNB shall, without
the prior written consent of SBI, which consent shall not be unreasonably
withheld:

          (a) other than in the ordinary course of business consistent with past
practice, make any advance or loan or incur any indebtedness for borrowed money,
assume, guarantee, endorse or otherwise as an accommodation become responsible
for, the obligations of any individual, corporation or other person.

          (b) adjust, split, combine or reclassify any capital stock; make,
declare or pay any dividend other than the semiannual regular cash dividend and
special cash dividend referred to in Section 4.12 or make any distribution on,
or directly or indirectly redeem, purchase or otherwise acquire, any

                                      D-7
<PAGE>
 
shares of its capital stock or any securities or obligations convertible into or
exchangeable for any shares of its capital stock, or grant any stock
appreciation rights or grant, sell or issue to any individual, corporation or
other person any shares of its capital stock or any right to acquire, or
securities evidencing a right to convert into or acquire any shares of its
capital stock, or issue any additional shares of capital stock;

          (c) other than in the ordinary course of business consistent with past
practice and pursuant to policies, if any, currently in effect, sell, transfer,
mortgage, encumber or otherwise dispose of any of its properties, leasehold
interests or assets to any individual, corporation or other entity, or cancel,
release or assign any indebtedness of any such person or any contracts or
agreements as in force at the date of this Agreement;

          (d) increase in any manner the compensation or fringe benefits of any
of its employees or pay any pension or retirement allowance not required by law
or by any existing plan or agreement to any such employees, or become a party
to, amend or commit itself to any pension, retirement, profit-sharing or welfare
benefit plan or agreement or employment agreement with or for the benefit of any
employee, other than general increases in compensation in the ordinary course of
business consistent with past practice not in excess of 4%, on an aggregated
basis, in any 12-month period, and payment of bonuses in the ordinary course, or
voluntarily accelerate the vesting of any other compensation or benefit;

          (e) amend FNB's charter or the certificate of incorporation of FBC
(the "FBC Certificate"), or the bylaws of either, except as expressly
contemplated by this Agreement or required by law or regulation, in each case as
concurred in by its counsel;

          (f) except as set forth in Annex 2.2(f) hereto, change its method of
accounting as in effect at December 31, 1995, except as required by changes in
generally accepted accounting principles or required by law or regulation, in
each case, as concurred in by its independent auditors; or

                                      D-8
<PAGE>
 
          (g) permit or allow its direct or indirect ownership of the capital
stock of any subsidiary described in the annex hereto to be less than 100% of
their respective total capital stock.

          SECTION 2.3  Cooperation.  FBC and FNB each shall cooperate with SBI
                       -----------                                            
and SBI Merger Sub II and SBI and SBI Merger Sub II each shall cooperate with
FBC and FNB in completing the transactions described herein and each shall not
take, cause to be taken or agree or make any commitment to take any action:  (i)
that would cause any of the representations or warranties of it that are set
forth in Article III hereof not to be true and correct in all material respects,
or (ii) in the case of FBC or FNB, that is inconsistent with or prohibited by
Section 2.1 or Section 2.2.

          SECTION 2.4  Conduct of SBI's Business Prior to the Effective Time.
                       -----------------------------------------------------  
Except as expressly provided in this Agreement, during the period from the date
of this Agreement to the Effective Time, SBI shall not knowingly take any action
and shall not knowingly cause its Material Subsidiaries (as hereinafter defined)
to take any action which would materially adversely affect or delay its ability
to obtain any necessary approvals, consents or waivers of any governmental
authority required for the transactions described herein or that is reasonably
likely to have a Material Adverse Effect on SBI, on a consolidated basis.


                 ARTICLE III.  REPRESENTATIONS AND WARRANTIES

          SECTION 3.1  Representations and Warranties of FBC and FNB.  FBC and
                       ---------------------------------------------          
FNB represent and warrant to SBI and SBI Merger Sub II (and the word "it" in
this Article III refers to each of FBC, FNB, and each subsidiary of either, as
the case may be), that, except as specifically disclosed in the Annex of
disclosure schedules included herewith, to the best of its knowledge:

          (a) Corporate Organization and Qualification.  FBC is a corporation
duly incorporated, validly existing and in good standing under the laws of the
State of New Jersey and is in good standing as a foreign corporation in each
jurisdiction where the properties owned, leased or operated, or the business
conducted, by FBC requires such qualification, except for such failure to

                                      D-9
<PAGE>
 
qualify or be in such good standing which, when taken together with all other
such failures, would not have a Material Adverse Effect on FBC and its
subsidiaries, taken as a whole.  FBC is a bank holding company duly registered
with the Board.  FNB is a national banking association duly organized and in
good standing under the laws of the United States of America.  FBC and FNB each
has the requisite corporate and other power and authority (including all
federal, state, local and foreign governmental authorizations) to carry on their
respective businesses as they are now being conducted and to own their
respective properties and assets.  FBC has made available to SBI and SBI Merger
Sub II a complete and correct copy of the FBC Certificate and charter of FNB and
the bylaws of each, such charter or FBC Certificate as well as the bylaws of
each are in full force and effect as of the date hereof.

          (b) Authorized Capital.  The authorized capital stock of FBC consists
of 500,000 shares of FBC Common Stock of which approximately 303,600 shares of
FBC Common Stock were issued and outstanding as of the date of this Agreement.
All of the outstanding capital stock of FNB is held by FBC.  All of the
outstanding shares of capital stock of FBC and FNB have been duly authorized and
are validly issued, fully paid and nonassessable (except in the case of FNB, as
provided at 12 U.S.C.A. (S) 55). Neither FBC nor FNB has any shares of capital
stock reserved for issuance. Neither FBC nor FNB has any outstanding bonds,
debentures, notes or other obligations the holders of which have the right to
vote (or convertible into or exercisable for securities having the right to
vote) with shareholders on any matter.  The shares of FNB Common Stock owned by
FBC are owned free and clear of all liens, pledges, security interests, claims
or other encumbrances.  The outstanding shares of capital stock of FBC and FNB
have not been issued in violation of any preemptive rights.  There are no
outstanding subscriptions, options, warrants, rights, convertible securities or
other agreements or commitments of any character relating to the issued or
unissued capital stock or other securities of FBC or FNB. After the Effective
Time neither SBI nor SBI Merger Sub II will have any obligation to issue,
transfer or sell any shares of capital stock pursuant to any Employee Plan (as
defined in Section 3.1(m)).

                                     D-10
<PAGE>
 
          (c) Subsidiaries.  The only subsidiaries of FBC are as listed and
described at Annex 3.1(c).  The only subsidiaries of FNB are listed and
described at Annex 3.1(c).

          Each such subsidiary is duly organized and existing as a corporation,
is in good standing under the laws of the jurisdiction in which it was
organized, and has adequate corporate power to carry on its business as now
conducted.  All of the outstanding capital stock of all such subsidiaries has
been validly issued, is fully paid and nonassessable (except in the case of FNB,
as provided at 12 U.S.C.A. (S) 55) and is owned by FBC or FNB, free and clear of
all liens, security interests and encumbrances.  All such subsidiaries, other
than FNB, are organized under Delaware law and make no use of fictitious names
in the conduct of their respective businesses.

          (d) Corporate Authority.  Subject only to approval of this Agreement
by the holders of the number of votes required by the FBC Certificate or bylaws
of FBC cast by all holders of FBC Common Stock (without any minority, class or
series voting requirement), and, subject to the regulatory approvals specified
in Section 5.1(b) hereof, FBC and FNB each has the requisite corporate power and
authority, and legal right, and has taken all corporate action necessary in
order to execute and deliver this Agreement and to consummate the transactions
applicable to either FBC or FNB described herein.  This Agreement has been duly
and validly executed and delivered by FBC and FNB and constitutes the valid and
binding obligations of FBC and FNB enforceable against each, in accordance with
its terms, except to the extent enforcement is limited by bankruptcy, insolvency
and other similar laws affecting creditors' rights or the application by a court
of equitable principles.

          (e) No Violations.  The execution, delivery and performance of this
Agreement by it does not, and the consummation of the transactions described
herein by it will not, constitute (i) subject to receipt of the required
regulatory approvals specified in Section 5.1(b), a breach or violation of, or a
default under, any law, rule or regulation or any judgment, decree, order,
governmental permit or license, to which it (or any of its respective
properties) is subject, which breach, violation or default would have a Material
Adverse Effect on it, or enable any person to enjoin the Merger or the Bank

                                     D-11
<PAGE>
 
Acquisition, (ii) a breach or violation of, or a default under, the FBC
Certificate or the charter of FNB or bylaws of either of them, (iii) a breach of
any duty owed by FBC to FNB, or any person holding an interest in FNB, or (iv)
except as disclosed in Annex 3.1(e), a breach or violation of, or a default
under (or an event which with due notice or lapse of time or both would
constitute a default under), or result in the termination of, accelerate the
performance required by, or result in the creation of any lien, pledge, security
interest, charge or other encumbrance upon any of the properties or assets of it
under any of the terms, conditions or provisions of any note, bond, indenture,
deed of trust, loan agreement or other agreement, instrument or obligation to
which it is a party, or to which any of their respective properties or assets
may be bound or affected, except for any of the foregoing that, individually or
in the aggregate, would not have a Material Adverse Effect on it or enable any
person to enjoin the Merger or the Bank Acquisition; and the consummation of the
transactions described herein will not require any approval, consent or waiver
under any such law, rule, regulation, judgment, decree, order, governmental
permit or license or the approval, consent or waiver of any other party to any
such agreement, indenture or instrument, other than (i) the required approvals,
consents and waivers of governmental authorities referred to in Section 5.1(b)
and (ii) the approval of its shareholders referred to in Section 3.1(d), (iii)
any such approval, consent or waiver that already has been obtained and (iv) any
other approvals, consents or waivers, the absence of which, individually or in
the aggregate, would not result in a Material Adverse Effect on it or enable any
person to enjoin the Merger or the Bank Acquisition.

          (f)  Reports.

               i.  FBC's consolidated statement of financial condition as of
December 31, 1995 previously provided to SBI and each statement of financial
condition provided after the date hereof to SBI (including in each case any
related notes and schedules) as required by Section 4.4 hereof fairly presents
or will fairly present the financial position of it as of its date and each of
the consolidated statements of income and shareholders' equity and of cash flows
provided therewith (including in each case any related notes and schedules),
fairly presents or will fairly present the results of operations,

                                     D-12
<PAGE>
 
stockholders' equity and cash flows, as the case may be, of it for the periods
set forth therein (subject, in the case of unaudited interim statements, to
normal year-end audit adjustments that are not material in amount or effect), in
each case in accordance with generally accepted accounting principles
consistently applied during the periods involved, except as may be noted
therein.

              ii.  Except as set forth in Annex 3.1(f), it has timely filed all
material reports, registrations and statements, together with any amendments
required to be made with respect thereto, that it was required to file since
January 1, 1993 with (A) the Office of the Comptroller of the Currency (the
"OCC"), (B) the Federal Deposit Insurance Corporation (the "FDIC"), (C) the
Board of Governors of the Federal Reserve System (the "Board"), and (D) any
state banking commission or other regulatory authority (collectively, the
Regulatory Agencies listed in (A) through (D) are the "FBC Regulatory
Agencies"), and all other material reports and statements required to be filed
by it since January 1, 1993, including, without limitation, any report or
statement required to be filed pursuant to the laws, rules or regulations of the
United States or any FBC Regulatory Agency and has paid all fees and assessments
due and payable in connection therewith, and no such report, registration or
statement contains any material misstatement or omission or is otherwise in
material noncompliance with any law, regulation or requirement.

              iii.  FBC is not a reporting company registered under The
Securities Exchange Act of 1934, as amended.

          (g) Absence of Certain Changes or Events.  Since January 1, 1996, to
the date hereof, it has not incurred any material liability, except in the
ordinary course of its business consistent with past practice, nor has there
been any change in the financial condition, properties, assets, business,
results of operations or prospects of it which, individually or in the
aggregate, has had, or might reasonably be expected to result in, a Material
Adverse Effect on it.

          (h) Taxes.  Its federal income tax returns have been examined and
closed or otherwise closed by operation of law through December 31, 1993.  All
federal, state, local and foreign

                                     D-13
<PAGE>
 
tax returns required to be filed by it or on its behalf have been timely filed
or requests for extensions have been timely filed and any such extension shall
have been granted and not have expired, and, to the knowledge of management, all
such filed returns are complete and accurate in all material respects.  All
taxes shown on such returns, and all taxes required to be shown on returns for
which extensions have been granted, have been paid in full or adequate provision
has been made for any such taxes on its balance sheet (in accordance with
generally accepted accounting principles) other than those taxes which are being
contested in appropriate forums in proceedings which are being diligently
pursued.  Adequate provision has been made on its balance sheet (in accordance
with generally accepted accounting principles consistently applied) for all
federal, state, local and foreign tax liabilities for periods subsequent to
those for which returns have been filed.  There is no audit examination,
deficiency, or refund litigation pending or, to the knowledge of FBC or FNB,
threatened, with respect to any taxes that could result in a determination that
would have a Material Adverse Effect on it.  All taxes, interest, additions and
penalties due with respect to completed and settled examinations or concluded
litigation relating to it have been paid in full or adequate provision has been
made for any such taxes on its balance sheet (in accordance with generally
accepted accounting principles). It has not executed an extension or waiver of
any statute of limitations on the assessment or collection of any tax due that
is currently in effect.

          (i) Litigation and Liabilities.  Except as set forth in Annex 3.1(i),
there are no (i) civil, criminal or administrative actions, suits, claims,
hearings, investigations or proceedings before any court, governmental agency or
otherwise pending or, to the knowledge of management, threatened against it or
involving any Employee Plan as defined at subsection (m) hereof or (ii)
obligations or liabilities, whether or not accrued, contingent or otherwise,
including, without limitation, those relating to environmental and occupational
safety and health matters, or any other facts or circumstances of which its
management is aware that could reasonably be expected to result in any claims
against or obligations or liabilities of it, that, alone or in the aggregate,
are reasonably likely to have a Material Adverse Effect on it or to hinder or
delay, in any

                                     D-14
<PAGE>
 
material respect, consummation of the transactions contemplated by this
Agreement.

          (j) Absence of Regulatory Actions.  It is not a party to any cease and
desist order, written agreement or memorandum of understanding with, or a party
to any commitment letter or similar undertaking to, or subject to any order or
directive by, or a recipient of any extraordinary supervisory letter from, nor
has it adopted any board resolutions at the request of, federal or state
governmental authorities, including, without limitation, the FBC Regulatory
Agencies, charged with the supervision or regulation of national banking
associations or bank holding companies or engaged in the insurance of bank
deposits nor has it been advised by any FBC Regulatory Agency that it is
contemplating issuing or requesting (or is considering the appropriateness of
issuing or requesting) any such order, directive, written agreement, memorandum
of understanding, extraordinary supervisory letter, commitment letter, board
resolution or similar undertaking.

          (k)  Agreements.

               i.  Except as set forth Annex 3.1(k) attached hereto, as of the
date of this Agreement it is not a party to, or bound by, any oral or written:

                   (A) "material contract" as such term is defined in Item
601(b)(10) of Regulation S-K promulgated by the Securities and Exchange
Commission;

                   (B) consulting agreement not terminable on thirty (30) days'
or less notice involving the payment of more than $10,000 per annum, in the case
of any such agreement;

                   (C) agreement with any officer or other key employee the
benefits of which are contingent, or the terms of which are materially altered,
upon the occurrence of the transactions described in this Agreement;

                   (D) agreement with respect to any officer providing any term
of employment or compensation guarantee extending for a period longer than one
year or for a payment in excess of $75,000;

                                     D-15
<PAGE>
 
                   (E) agreement or plan, including any stock option plan, stock
appreciation rights plan, employee stock ownership plan, restricted stock plan
or stock purchase plan, any of the benefits of which will be increased, or the
vesting of the benefits of which will be accelerated, by the occurrence of any
of the transactions described in this Agreement or the value of any of the
benefits of which will be calculated on the basis of any of the transactions
described in this Agreement;

                   (F) agreement containing covenants that limit its ability to
compete in any line of business or with any person, or that involve any
restriction on the geographic area in which, or method by which, it may carry on
its business (other than as may be required by law or any regulatory agency);

                   (G) agreement, contract or understanding, other than this
Agreement, regarding the capital stock of FBC and/or FNB or committing to
dispose of some or all of the capital stock or substantially all of the assets
of FBC and/or FNB; or

                   (H) collective bargaining agreement, contract, or other
agreement or understanding with a labor union or labor organization.

               ii.  It is not in default under or in violation of any provision
of any note, bond, indenture, mortgage, deed of trust, loan agreement, lease or
other agreement to which it is a party or by which it is bound or to which any
of its respective properties or assets is subject, other than such defaults or
violations as could not reasonably be expected, individually or in the
aggregate, to have a Material Adverse Effect on it.

          (l) Labor Matters.  Except as disclosed in Annex 3.1(l), it is not the
subject of any proceeding asserting that it has committed an unfair labor
practice or seeking to compel it to bargain with any labor organization as to
wages and conditions of employment, nor is there any strike, other labor dispute
or organizational effort involving it pending or threatened.

          (m) Employee Benefit Plans.  Annex 3.1(m) contains a complete list of
all pension, retirement, stock option, stock purchase, stock ownership, savings,
stock appreciation right, profit sharing, deferred compensation, consulting,
bonus, group

                                     D-16
<PAGE>
 
insurance, severance and other employee benefits, incentive and welfare
policies, contracts, plans and arrangements, and all trust agreements related
thereto, in respect to any of its present or former directors, officers, or
other employees (hereinafter referred to collectively as the "Employee Plans").

               i.  All of the Employee Plans comply in all material respects
with all applicable requirements of the Employee Retirement Income Security Act
of 1974, as amended ("ERISA"), the Code and other applicable laws; has not
engaged in a "prohibited transaction" (as defined in Section 406 of ERISA or
Section 4975 of the Code) with respect to any Employee Plan which is likely to
result in any material penalties, taxes or other events under Section 502(i) of
ERISA or Section 4975 of the Code which would have a Material Adverse Effect on
it;

               ii.  no liability to the Pension Benefit Guaranty Corporation has
been or is expected by it to be incurred with respect to any Employee Plan which
is subject to Title IV of ERISA ("Pension Plan"), or with respect to any 
"single-employer plan" (as defined in Section 4001(a)(15) of ERISA) currently or
formerly maintained by it or any entity which is considered one employer with
FBC or FNB under Section 4001 of ERISA or Section 414 of the Code (an "ERISA
Affiliate");

               iii.  no Pension Plan or single-employer plan of an ERISA
Affiliate had an "accumulated funding deficiency" (as defined in Section 302 of
ERISA (whether or not waived)) as of the last day of the end of the most recent
plan year ending prior to the date hereof; all contributions to any Pension Plan
or single-employer plan of an ERISA Affiliate that were required by Section 302
of ERISA and were due prior to the date hereof have been made on or before the
respective dates on which such contributions were due; the fair market value of
the assets of each Pension Plan or single-employer plan of an ERISA Affiliate
exceeds the present value of the "benefit liabilities" (as defined in Section
4001(a)(16) of ERISA) under such Pension Plan or single-employer plan of an
ERISA Affiliate as of the end of the most recent plan year with respect to the
respective Pension Plan or single-employer plan of an ERISA Affiliate ending
prior to the date hereof, calculated on the basis of the actuarial assumptions
used in the most recent actuarial valuation for such Pension Plan or single-
employer plan of an ERISA Affiliate as of

                                     D-17
<PAGE>
 
the date hereof; no notice of a "reportable event" (as defined in Section 4043
of ERISA) for which the 30-day reporting requirement has not been waived has
been required to be filed for any Pension Plan or single-employer plan of an
ERISA Affiliate within the  12 month period ending on the date hereof.

              iv.   neither has it provided, nor is it required to provide,
security to any Pension Plan or to any single employer plan of an ERISA
Affiliate pursuant to Section 401(a)(29) of the Code;

              v.    neither it nor any ERISA Affiliate has contributed to any
"multi-employer plan," as defined in Section 3(37) of ERISA, on or after
September 26, 1980;

              vi.   each Employee Plan of it which is an "employee pension
benefit plan" (as defined in Section 3(2) of ERISA) and which is intended to be
qualified under Section 401(a) of the Code (a "Qualified Plan") has received a
favorable determination letter from the Internal Revenue Service ("IRS")
covering the requirements of the Tax Equity and Fiscal Responsibility Act of
1982, the Retirement Equity Act of 1984 and the Deficit Reduction Act of 1984
and the Tax Reform Act of 1986; each such Employee Plan has been amended to
reflect the requirements of subsequent legislation applicable to such plans it
is not aware of any circumstances likely to result in revocation of any such
favorable determination letter; and each Qualified Plan has complied at all
relevant times in all material respects with all applicable requirements of
Section 401(a) of the Code;

              vii.  each Qualified Plan which is an "employee stock ownership
plan" (as defined in Section 4975(e)(7) of the Code) has at all relevant times
satisfied all of the applicable requirements of Sections 409 and 4975(e)(7) of
the Code and the regulations thereunder;

              viii. neither it nor any ERISA Affiliate has committed any act or
omission or engaged in any transaction that has caused it to incur, or created a
material risk that it may incur, liability for any excise tax under Sections
4971 through 4980B of the Code, other than excise taxes which heretofore have
been paid and fully reflected in its financial statements;

                                     D-18
<PAGE>
 
              ix.   there is no pending or threatened litigation,
administrative action or proceeding relating to any Employee Plan other than
routine claims for benefits;

              x.  except as disclosed in Annex 3.1(m), there has been no
announcement or legally binding commitment by it to create an additional
Employee Plan, or to amend an Employee Plan except for amendments required by
applicable law which do not materially increase the cost of such Employee Plan,
and it does not have any obligations for retiree health and life benefits under
any Employee Plan that cannot be terminated without incurring any liability
thereunder;

              xi.  except as disclosed in Annex 3.1(m), the execution and
delivery of this Agreement and the consummation of the transactions described
herein will not result in any payment or series of payments by FBC or FNB to any
person which is an "excess parachute payment" (as defined in Section 280G of the
Code) under any Employee Plan, increase any benefits payable under any Employee
Plan, or accelerate the time of payment or vesting of any such benefit;

              xii.  except as disclosed in Annex 3.1(m), all annual reports
have been timely filed with respect to each Employee Plan, and it has made
available to SBI a true and correct copy of (A) reports on the applicable form
of the Form 5500 series filed with the IRS for plan years beginning after 1987,
(B) such Employee Plan, including amendments thereto, (C) each trust agreement
and insurance contract relating to such Employee Plan, including amendments
thereto, (D) the most recent summary plan description for such Employee Plan,
including amendments thereto, if the Employee Plan is subject to Title I of
ERISA, (E) the most recent actuarial report or valuation if such Employee Plan
is a Pension Plan and (F) the most recent determination letter issued by the IRS
if such Employee Plan is a Qualified Plan.

              xiii.  except as disclosed in Annex 3.1(m), there are no retiree
health benefit plans except as required to be maintained by COBRA.

          (n) Title to Assets.  It has good and marketable title to its
properties and assets (other than property as to which it

                                     D-19
<PAGE>
 
is lessee), except for (i) such items shown in the FBC consolidated financial
statements or notes thereto, (ii) liens on real property for current real estate
taxes not yet delinquent or (iii) such defects in title which would not,
individually or in the aggregate, have a Material Adverse Effect on it.  With
respect to any property leased by it, there are no defaults by it, or any of the
other parties thereto, or any events which, with the giving of notice or lapse
of time or both, would become defaults by it or any of the other parties
thereto, under any of such leases, except for such defaults or events which
would not, individually or in the aggregate, have a Material Adverse Effect on
it; and all such leases are in full force and effect and are enforceable against
it, as the case may be, and there is no circumstance existing as of the date of
this Agreement which causes or would cause such leases to be unenforceable
against any of the other parties thereto except as the same may be limited by
bankruptcy, insolvency, reorganization, moratorium or similar laws affecting the
rights of creditors generally as well as principles of equity to the extent
enforcement by a court of equity is required.

          (o) Compliance with Laws.  It has all permits, licenses, certificates
of authority, orders and approvals of, and has made all filings, applications
and registrations with, federal, state, local and foreign governmental or
regulatory bodies that are required in order to permit it to carry on its
business as it is presently conducted and the absence of which could,
individually or in the aggregate, have a Material Adverse Effect on it; all such
permits, licenses, certificates of authority, orders and approvals are in full
force and effect, and no suspension or cancellation of any of them is
threatened.

          (p) Fees.  Except as set forth in Annex 3.1(p) attached hereto,
neither it nor any of its respective officers, directors, employees or agents,
has employed any broker or finder or incurred any liability for any financial
advisory fees, brokerage fees, commissions, or finder's fees, and no broker or
finder has acted directly or indirectly for it in connection with the Agreement
or the transactions contemplated hereby.

                                     D-20
<PAGE>
 
          (q) Environmental Matters. Except as disclosed in Annex 3.1(q):

              i.  (A)  It, its Participation Facilities and its Loan Properties
(each as defined below) are, and have been, in material compliance with all
Environmental Laws (as defined below), except where non-compliance would, either
individually or in the aggregate, not have a Material Adverse Effect on FBC or
any of its subsidiaries taken as a whole.  Set forth in Annex 3.1(q)(A) is a
list of Participation Facilities or other real estate owned ("OREO") owned by it
and the locations of such Participation Facilities or OREO;

                  (B) It, its Participation Facilities and its Loan Properties
hold all permits, licenses, registrations and other authorizations (the
"Environmental Permits") necessary under the Environmental Laws, and all such
Environmental Permits are currently in effect. The Environmental Permits are
listed in Annex 3.1(q)(B), and any that will expire or terminate as a result of
the transactions contemplated by this Agreement are so designated. It, its
Participation Facilities and its Loan Properties are in material compliance with
all the terms and conditions of such Environmental Permits and have not
materially violated any of them. Neither it, its Participation Facilities nor
its Loan Properties have received any notice of any proposal to amend, revoke,
reissue or replace any Environmental Permit, nor have any events occurred (other
than a change in applicable law) that could form a reasonable basis for any such
action. It, its Participation Facilities, and its Loan Properties have filed
timely and complete applications for renewal of any such Environmental Permits
that are required prior to the Closing.

                  (C) There is no suit, claim, action, demand, penalty,
executive or administrative order, directive, investigation or proceeding
pending or threatened before any court, governmental agency or board or other
forum against it or any Participation Facility (x) for alleged noncompliance
(including by any predecessor) with, or liability under, any Environmental Law
or (y) relating to the release into the environment of any Hazardous Material
(as defined below) or oil, whether or not occurring at or on a site owned,
leased or operated by it or any Participation Facility. As to all such

                                     D-21
<PAGE>
 
matters set forth in Annex 3.1(q)(C), they do not, and will not, individually or
in the aggregate, have a Material Adverse Effect on FBC and its subsidiaries;

                  (D) There is no suit, claim, action, demand, executive or
administrative order, directive, investigation or proceeding pending or
threatened before any court, governmental agency or board or other forum
relating to or against any Loan Property (or it in respect of such Loan
Property) (x) relating to alleged noncompliance (including by any predecessor)
with, or liability under, any Environmental Law or (y) relating to the release
into the environment of any Hazardous Material or oil, whether or not occurring
at or on a site owned, leased or operated by any Loan Property, except as to
such matters which, either individually or in the aggregate, would not have a
Material Adverse Effect on FBC and its subsidiaries taken as a whole;

                  (E) There is no reasonable basis for any suit, claim, action,
demand, executive or administrative order, directive or proceeding of a type
described in Section 3.1(q)(i)(C) or (D);

                  (F) The properties currently owned or operated (including,
without limitation, in a fiduciary capacity) by it (including, without
limitation, soil, groundwater or surface water on, under or adjacent to the
properties, and buildings thereon) do not contain any Hazardous Material other
than as permitted under applicable Environmental Laws (provided, however, that
with respect to properties formerly owned or operated by it, such representation
is limited to the period it owned or operated such properties);

                  (G) It has not received any notice, demand letter, executive
or administrative order, directive or request for information from any federal,
state, local or foreign governmental entity or any third party indicating that
it may be in violation of, or liable under, any Environmental Law;

                  (H) There are no underground storage tanks on, in or under,
and during the period of its ownership and operation no underground storage
tanks have been closed or

                                     D-22
<PAGE>
 
removed from, any properties or Participation Facility which are or have been in
its ownership;

                  (I) During the period of (l) its ownership or operation
(including, without limitation, in a fiduciary capacity) of any of its
respective current properties, (m) its participation in the management of any
Participation Facility, or (n) its holding of a security interest in a Loan
Property, there has been no release of Hazardous Material or oil in, on, under
or affecting such properties, except as permitted under applicable Environmental
Laws or except in quantities too small to be required to be reported to
responsible government oversight agencies. Prior to the period of (x) its
ownership or operation of any of its respective current properties, (y) its
participation in the management of any Participation Facility, or (z) its
holding of a security interest in a Loan Property, there was no release of
Hazardous Material or oil in, on, under or affecting any such property,
Participation Facility or Loan Property, except as permitted under applicable
Environmental Laws or except in quantities too small to be required to be
reported to responsible government oversight agencies; and

                  (J) There has not been and is not any Environmental Condition
(as hereinafter defined) at or relating to any property at which wastes have
been deposited or disposed by or at the behest or direction of it, its
Participation Facilities or its Loan Properties, nor has it, its Participation
Facilities or its Loan Properties received written notice of any such
Environmental Condition. For purposes of this Agreement the term "Environmental
Condition" means any condition or circumstance that (i) requires abatement or
remediation under any Environmental Law currently in effect, (ii) gives rise to
any civil or criminal liability under any Environmental Law currently in effect,
or (iii) constitutes a public or private nuisance based on the presence of
Hazardous Materials, under laws applicable on the Closing Date;

                  (K) There are no environmental liens on any properties owned
or leased by it or on its Loan Properties ("Properties") and no government
actions which could subject the Properties to such liens have been taken, are
pending, or threatened;

                                     D-23
<PAGE>
 
                  (L) No notice or restriction relating to the presence of
Hazardous Materials is required to be placed in the deed to any property subject
to this Agreement and no property subject to this Agreement has such a notice or
restriction in its deed; and

                  (M) The only Loan Properties or Participation Facilities in
which it participates in management are those described in Annex 3.1(q)(i)(A)
hereto.

             ii.  The following definitions apply for purposes of this Section
3.1(q):  (a) "Loan Property" means any property in which it holds a security
interest (except that with respect to loans which are secured by residential
property, all representation in this Section 3.1(q) are given to the best
knowledge, without inquiry), and where required by the context, includes the
owner or operator of such property, but only with respect to such property; (b)
"Participation Facility" means any facility in which it participates in the
management (including all property on which it conducts operations of its
business, or which is held as trustee or in any other fiduciary capacity) and,
where required by the context, includes the owner or operator of such property,
but only with respect to such property; (c) "Environmental Law" means (i) any
federal, state or local law, statute, ordinance, rule, regulation, code,
license, permit, authorization, approval, consent, legal doctrine, order,
directive, executive or administrative order, judgment, decree, injunction,
requirement or agreement with any governmental entity, relating to (A) the
protection, preservation or restoration of the environment (which includes,
without limitation, air, water vapor, surface water, groundwater, drinking water
supply, structures, soil, surface land, subsurface land, plant and animal life
or any other natural resource), or to human health or safety, or (B) the
exposure to, or the use, storage, recycling, treatment, generation,
transportation, processing, handling, labeling, production, release or disposal
of, Hazardous Materials, in each case as amended and as now in effect;
"Environmental Law" includes, without limitation, the federal Comprehensive
Environmental Response Compensation and Liability Act of 1980, the Superfund
Amendments and Reauthorization Act, the federal Clean Air Act, the federal Clean
Water Act, the federal Resource Conservation and Recovery Act of 1976 (including
the Hazardous and Solid Waste Amendments

                                     D-24
<PAGE>
 
thereto), the federal Solid Waste Disposal Act and the federal Toxic Substances
Control Act, the Federal Insecticide, Fungicide and Rodenticide Act, the Federal
Occupational Safety and Health Act of 1970, the Federal Hazardous Materials
Transportation Act, or any so-called "Superfund" or "Superlien" law enacted by
any state having jurisdiction over any Loan Property or Participation Facility,
each as amended and as now in effect, and (ii) any common law or equitable
doctrine (including, without limitation, injunctive relief and tort doctrines
such as negligence, nuisance, trespass and strict liability) that may impose
liability or obligations for injuries or damages due to, or threatened as a
result of, the presence of or exposure to any Hazardous Material; and (d)
"Hazardous Material" means any substance which is defined, designated or
classified as hazardous, toxic, radioactive or dangerous, or otherwise
regulated, under any Environmental Law, whether by type or by quantity,
including any substance containing any such substance as a component.  Hazardous
Material includes, without limitation, any toxic waste, pollutant, contaminant,
hazardous substance, toxic substance, hazardous waste, special waste, industrial
substance, oil or petroleum or any derivative or by-product thereof, radon,
radioactive material, asbestos, asbestos-containing material, urea formaldehyde
foam insulation, lead and polychlorinated biphenyls, any of which is regulated
by, or subject to regulation under, any Environmental Law.

          (r) Allowance.  The allowance for loan and lease losses shown on FBC's
consolidated statement of financial condition as of December 31, 1995 was, and
the allowance for loan and lease losses shown on FBC's consolidated statement of
financial condition for periods ending after the date of this Agreement will be,
in the opinion of management of FBC and FNB, adequate, as of the date thereof,
under generally accepted accounting principles applicable to commercial banks
and bank holding companies and all other applicable regulatory requirements for
all losses reasonably anticipated in the ordinary course of business as of the
date thereof based on information available as of such date.  It has disclosed
to SBI in writing prior to the date hereof the amounts of all loans, leases,
advances, credit enhancements, other extensions of credit, commitments and
interest-bearing assets of it that it has classified internally as "Other Loans
Specially Mentioned," "Special Mention," "Substandard," "Doubtful," "Loss,"

                                     D-25
<PAGE>
 
"Classified," "Criticized," "Credit Risk Assets," "Concerned Loans" or words of
similar import, and it shall promptly after the end of each quarter after the
date hereof and on the Effective Date inform SBI of the amount of each such
classification.  The OREO and in-substance foreclosures included in any of its
non-performing assets are carried net of reserves at the lower of cost or market
value based on current independent appraisals or current management appraisals.

          (s) Anti-takeover Provisions Inapplicable.  The provisions of the
NJBCA relating to protection of shareholders do not apply to FBC, this
Agreement, the Merger, the Bank Acquisition and the transactions described
herein.

          (t) Material Interests of Certain Persons.  Except as noted in Annex
3.1(t), none of its respective officers or directors, or any "associate" (as
such term is defined in Rule 12b-2 under the Securities Exchange Act of 1934) of
any such officer or director, has any material interest in any material contract
or property (real or personal), tangible or intangible, used in or pertaining to
its business.

          (u) Insurance.  It is presently insured, and has been insured, in the
amounts, with the companies and since the periods set forth in Annex 3.1(u).
All of the insurance policies and bonds maintained by it are in full force and
effect, it is not in default thereunder and all material claims thereunder have
been filed in due and timely fashion.  In the judgment of its management, such
insurance coverage is adequate.

          (v) Dividends.  The only dividends or other distributions which it has
made on its capital stock since January 1, 1994 are set forth in Annex 3.1(v).

          (w) Books and Records.  Its books and records have been, and are
being, maintained in accordance with applicable legal and accounting
requirements and reflect in all material respects the substance of events and
transactions that should be included therein.

          (x) Board Action.  Its board of directors (at a meeting duly called
and held) has been duly convened and by the requisite vote of directors (a)
determined that the Merger is

                                     D-26
<PAGE>
 
advisable and in the best interests of it and its shareholders, (b) approved
this Agreement and the transactions described herein and (c) directed that the
Agreement be submitted for consideration by its shareholders at the FBC Meeting
(as hereafter defined).

          (y) Fairness Opinions.  Its board of directors has received a written
opinion, a copy of which has been furnished to SBI, to the effect that the
consideration to be received by FBC shareholders pursuant to this Agreement, at
the time of its execution, is fair to such holders from a financial point of
view.

          (z)  INTENTIONALLY OMITTED.

          (aa) Fidelity Bonds.  Since at least January 1, 1993, FNB has
continuously maintained fidelity bonds insuring it against acts of dishonesty by
its employees in such amounts as is customary for a bank of its size.  Since
January 1, 1993, the aggregate amount of all potential claims under such bonds
has not exceeded $0 and neither FBC nor FNB is aware of any facts which would
reasonably form the basis of a claim under such bonds. Neither has a reason to
believe that its fidelity coverage will not be renewed by its carrier on
substantially the same terms as its existing coverage.

          (bb) Condition of Tangible Assets.  Except as set forth in Annex
3.1(bb), all buildings, structures and improvements on the real property owned
or leased by it are in functional condition, and FBC and FNB are not aware of
any material structural defects.  The equipment, including heating, air
conditioning and ventilation equipment owned by it, is in functional operating
condition and free of material defects to the best of FNB's and FBC's knowledge.
The operation and use of the property in the business conform in material
respect to all applicable laws, ordinances, regulations, permits, licenses and
certificates.

          (cc) Loans by FNB.  As of January 1, 1993, and except as shown on
Annex 3.1(cc), in the aggregate, the loans by FNB have been lawfully made,
constitute valid debts of the obligors, have been incurred in the ordinary
course of business, are subject to the terms of payment as shall have been
agreed upon

                                     D-27
<PAGE>
 
between FNB and each customer and FNB does not know of any applicable setoff or
counterclaim which in the aggregate would have a Material Adverse Effect on it.
A list of all loans thirty (30) days past due, as of May 31, 1996, has been
delivered to SBI.  No part of the amount collectible under any loan is
contingent upon performance by FNB of any obligation and no agreement for
participation, in which FNB has relinquished or agreed to share control with a
participation in management of the facility, or agreement providing for
deductions or discounts have been made with respect to any part of such loans,
except as expressly disclosed in Annex 3.1(cc).  FNB does not know of any
pending, threatened or expected actions in connection with any material loans or
commitments presently or previously made by FNB relating to claims based on
theories of "lenders' liability" or any other basis.

          (dd) Regulatory Compliance - OCC.  FNB is in compliance in all
material respects with the applicable rules and regulations of the OCC, except
as noted in Annex 3.1(dd) and except where the failure to comply would not have
a Material Adverse Effect on FNB.

          (ee) Regulatory Compliance - FDIC.  Except as noted on Annex 3.1(ee)
hereto and except where the failure to comply would not have a Material Adverse
Effect on it, it is in compliance in all material respects with the rules and
regulations of the FDIC to the extent such rules and regulations are deemed
applicable by regulatory determination.

          (ff) Capital Compliance.  As of December 31, 1995, FNB was in
compliance with the minimum capital requirements applicable to national banking
associations, including as to leverage ratio requirements, tangible capital
requirements and risk based capital requirements.

          (gg)  INTENTIONALLY OMITTED.

          (hh) Investments.  Except as may be noted on Annex 3.1(hh) hereto, FNB
does not, either directly or through a subsidiary, hold any corporate debt
security not of investment grade, as defined in Section 222 of the Financial
Institution Reform, Recovery and Enforcement Act of 1989 ("FIRREA"); provided,
further, FNB is in compliance with applicable

                                     D-28
<PAGE>
 
divestiture requirements established by the FDIC as to any such investments
noted as exceptions on Annex 3.1(hh).

          (ii)  INTENTIONALLY OMITTED.

          (jj) Default.  It has not been advised by any FBC Regulatory Agency
that it is in "default" or "in danger of default" (as those terms are defined in
FIRREA Sections 204(x)(1) and (2)).

          (kk) Federal Reserve Act.  Since the enactment of FIRREA, except as
may be noted in Annex 3.1(kk) hereto, it is in compliance in all material
respects with Sections 23A and 22(h) of the Federal Reserve Act.

          (ll) INTENTIONALLY OMITTED.

          (mm) Assessments Fully Paid.  All payments, fees and charges assessed
by the OCC against FNB, and due on or prior to the date of this Agreement, have
been paid in full.  FNB's assessment category with the FDIC is 1A.

          (nn) Documents Filed with Regulatory Agencies. Documents to be filed
by FBC with any FBC Regulatory Agency in connection with this Agreement, or the
transactions contemplated hereby, will not contain any untrue statement of
material fact or omit to state any material fact required to be stated therein
or necessary to make the statements therein, in light of the circumstances under
which they are made, not misleading.

          SECTION 3.2  Representations and Warranties of SBI and its Material
                       ------------------------------------------------------
Subsidiaries.  SBI represents and warrants to FBC and FNB (and the word "it" in
- ------------                                                                   
this Article III refers to SBI and each of its Material Subsidiaries, as that
term is defined at Section 3.2(d) hereof), that, except as specifically
disclosed in the Annex of disclosure schedules included herewith, to the best of
its knowledge:

          (a) Corporate Organization and Qualification.  SBI is a corporation
duly incorporated, validly existing and in good standing under the laws of the
Commonwealth of Pennsylvania and is in good standing as a foreign corporation in
each jurisdiction where the properties owned, leased or operated, or the
business

                                     D-29
<PAGE>
 
conducted, by SBI requires such qualification, except for such failure to
qualify or be in such good standing which, when taken together with all other
such failures, would not have a Material Adverse Effect on SBI.  It has the
requisite corporate and other power and authority (including all federal, state,
local and foreign governmental authorizations) to carry on its business as now
conducted and to own its properties and assets.  SBI owns directly or indirectly
all of the outstanding shares of capital stock of SBI Merger Sub II.  SBI has
made available to FBC complete and correct copies of the articles of
incorporation and bylaws of SBI and will make available to FBC complete and
correct copies of the certificate of incorporation and bylaws of SBI Merger Sub
II; such articles and bylaws of SBI are in full force and effect as of the date
hereof.

          (b) Corporate Authority.  Subject only to the regulatory approvals
specified in Section 5.1(b) hereof, SBI has the requisite corporate power and
authority, and legal right, and has taken all corporate action necessary in
order to execute and deliver this Agreement and to consummate the transactions
applicable to SBI described herein.  This Agreement has been duly and validly
executed and delivered by SBI and constitutes the valid and binding obligations
of SBI enforceable against SBI, in accordance with its terms, except to the
extent enforcement is limited by bankruptcy, insolvency and other similar laws
affecting creditors' rights or the application by a court of equitable
principles.

          (c) Capitalization.  In furtherance of the provisions of the NJBCA,
Section 14A:11-1, SBI Common Stock is held of record by not less than 4,000
persons.  The authorized capital stock of SBI consists as of the date of this
Agreement of 32,000,000 shares of SBI Common Stock, of which approximately
13,500,000 shares are issued and outstanding (an immaterial number of shares are
issuable pursuant to options, warrants and similar rights and 30,175 shares are
held as treasury stock) and 5,000,000 shares of Preferred Stock, no par value
per share, of which none are outstanding.  Sufficient shares of authorized, but
unissued, shares of SBI Common Stock to effect the transactions described herein
will be reserved by SBI for such purpose.

          (d) Bank Subsidiaries.  SBI owns, directly, all of the issued and
outstanding shares of capital stock of Farmers First

                                     D-30
<PAGE>
 
Bank, a bank and trust company organized under the laws of the Commonwealth of
Pennsylvania; Farmers & Merchants Bank and Trust, a bank organized under the
laws of the State of Maryland; Citizens National Bank of Southern Pennsylvania,
a national banking association with headquarters in Greencastle, Pennsylvania;
First National Trust Bank, a national banking association with headquarters in
Sunbury, Pennsylvania; and Williamsport National Bank, a national banking
association with headquarters in Williamsport, Pennsylvania (collectively the
"Bank Subsidiaries").  All of the issued and outstanding capital stock of the
Bank Subsidiaries is duly and validly authorized and issued, fully paid and
nonassessable (other than as provided in 12 U.S.C.A. (S) 55 with respect to
national banks) and is owned by SBI free and clear of any liens, security
interests, encumbrances, restrictions on transfer or other rights of any third
person with respect thereto.  SBI owns, directly or indirectly, all of the
issued and outstanding shares of capital stock of Atlantic Federal Savings Bank,
Fairfax Savings, F.S.B. and Reisterstown Federal Savings Bank, each a federal
savings bank operating in Maryland (collectively, the "Savings Bank
Subsidiaries").  All of the issued and outstanding capital stock of the Savings
Bank Subsidiaries is duly and validly authorized and issued, free and clear of
any liens, security interests, encumbrances, restrictions on transfer or other
rights of any third person with respect thereto other than rights of account
holders to liquidation accounts maintained by the Savings Bank Subsidiaries in
accordance with the rules of the Office of Thrift Supervision ("OTS").  The Bank
Subsidiaries and the Savings Bank Subsidiaries are the "Material Subsidiaries."
There are no options, calls, warrants, conversion privileges or other agreements
obligating any Material Subsidiary at present or upon the occurrence of any
event to issue or sell any shares of its capital stock.  Each of Farmers First
Bank and Farmers & Merchants Bank and Trust is a bank and trust company duly
organized, validly existing and in good standing under the laws of the
Commonwealth of Pennsylvania and the State of Maryland, respectively, and is
duly authorized to engage in the banking and trust business as an insured bank
under the Federal Deposit Insurance Act, as amended.  Each of Citizens National
Bank of Southern Pennsylvania, First National Trust Bank, and Williamsport
National Bank is a national banking association duly organized, validly existing
and in good standing under the laws of the United States and is duly authorized
to engage in the

                                     D-31
<PAGE>
 
banking and trust business as an insured bank under the Federal Deposit
Insurance Act, as amended.  Each of Atlantic Federal Savings Bank, Fairfax
Savings, F.S.B. and Reisterstown Federal Savings Bank is a federal savings and
loan association, duly organized, validly existing and in good standing under
the laws of the United States and is duly authorized to engage in the savings
and loan business under the Federal Deposit Insurance Act, as amended.  Each
Material Subsidiary has corporate power and legal authority and governmental
authorizations which are material to its respective operations and to transact
the respective businesses in which it is presently engaged.

          (e) No Violations.  The execution, delivery and performance of this
Agreement by SBI and SBI Merger Sub II does not, and the consummation of the
transactions described herein by SBI and SBI Merger Sub II will not, constitute
(i) a breach or violation of, or a default under, any law, rule or regulation or
any judgment, decree, order, governmental permit or license, or agreement,
indenture or instrument to which SBI or SBI Merger Sub II (or any of SBI's
respective properties or assets) is subject, which breach, violation or default
would have a Material Adverse Effect on SBI on a consolidated basis, or enable
any person to enjoin the Merger or the Bank Acquisition, (ii) a breach or
violation of, or a default under, SBI's or SBI Merger Sub II's articles or
certificate of incorporation, respectively, or bylaws of either or (iii) a
breach or violation of, or a default under (or an event which with due notice or
lapse of time or both would constitute a default under), or result in the
termination of, accelerate the performance required by, or result in the
creation of any lien, pledge, security interest, charge or other encumbrance
upon any of SBI's properties or assets under, any of the terms, conditions or
provisions of any note, bond, indenture, deed of trust, loan agreement or other
agreement, instrument or obligation to which it is a party, or to which any of
SBI's properties or assets may be bound or affected, except for any of the
foregoing that, individually or in the aggregate, would not have a Material
Adverse Effect on SBI, on a consolidated basis; and the consummation of the
transactions contemplated hereby will not require any approval, consent or
waiver under any such law, rule, regulation, judgment, decree, order,
governmental permit or license or the approval, consent or waiver of any other
party to any such agreement, indenture or instrument, other than (i) the
required approvals, consents and waivers of governmental

                                     D-32
<PAGE>
 
authorities referred to in Section 5.1(b), (ii) any such approval, consent or
waiver that already has been obtained and (iii) any other approvals, consents or
waivers the absence of which, individually or in the aggregate, would not result
in a Material Adverse Effect on SBI, on a consolidated basis, or enable any
person to enjoin the Merger or the Bank Acquisition.

          (f) Required Consents.  SBI has no reason to believe that it will be
unable to obtain consents and approvals, including, without limitation, all such
consents and approvals of governmental authorities and its shareholders,
necessary to consummate the transactions described in this Agreement by March
31, 1997 or that any such consents or approvals would contain any condition or
requirement that would result in a Material Adverse Effect on SBI.

          (g) Board and Shareholder Action.  SBI's Board of Directors (at a
meeting duly called and held) has been duly convened and by the requisite vote
of all directors (a) determined that the Merger in the case of FBC and the Bank
Acquisition in the case of FNB is advisable and in the best interests of it and
its shareholders, and (b) approved this Agreement and the transactions described
herein.

          (h)  SBI Merger Sub II.

               i.  SBI Merger Sub II is a corporation duly organized, validly
existing and in good standing under the laws of the State of New Jersey.  All of
the outstanding shares of capital stock of SBI Merger Sub II have been validly
issued, are fully paid and nonassessable and are owned directly by SBI free and
clear of any lien, charge or other encumbrance.  SBI Merger Sub II possesses no
assets nor is subject to any liabilities and will not acquire assets or incur
liabilities prior to the Effective Time.  Since the date of its incorporation,
SBI Merger Sub II has not engaged in any activities other than in connection
with the consummation of the Merger and the Bank Acquisition or as expressly
contemplated by this Agreement.

               ii.  SBI Merger Sub II has the corporate power and authority to
enter into this Agreement and to carry out its obligations hereunder. The
Execution, delivery and performance of this Agreement by SBI Merger Sub II and
the consummation of

                                     D-33
<PAGE>
 
the transactions contemplated hereby have been duly and validly authorized by
all necessary corporate actions (including without limitation stockholder
action) in respect thereof on the part of SBI Merger Sub II.  This Agreement is
a valid and binding obligation of SBI Merger Sub II, enforceable in accordance
with its terms.

               iii.  All of the authorized capital stock of SBI Merger Sub II,
which consists solely of 100 shares of common stock, $.01 par value per share,
is presently issued and outstanding.

               iv.  SBI will, as the sole shareholder of SBI Merger Sub II, vote
to approve this Agreement and the Merger.

          (i) SBI Reports.  SBI has furnished to FBC and FNB true and complete
copies of (i) all of its annual reports on Form 10-K filed with the SEC since
January 1, 1993 and its annual reports to shareholders for each of the three
years ended December 31, 1995, 1994 and 1993, respectively; (ii) all of its
quarterly reports on Form 10-Q and current reports, if any, on Form 8-K filed
with the SEC since January 1, 1996; (iii) each final registration statement,
prospectus or offering circular which SBI has used in connection with the sale
of securities since January 1, 1994; and (iv) each definitive proxy statement
distributed by SBI to its shareholders since January 1, 1994.  All such reports
(i) comply in all material respects with the requirements of the Exchange Act
and the rules and regulations of the SEC thereunder, (ii) do not contain any
untrue statement of a material fact and (iii) do not omit to state a material
fact required to be stated therein or necessary to make the statements therein,
in light of the circumstances under which they were made, not misleading.

          (j) SBI Benefit Plans.  SBI has furnished to FBC and FNB true, correct
and complete copies of all of SBI's bonus, deferred compensation, pension,
profit-sharing, retirement, medical, group life, disability income, stock
purchase, stock option, other "employee benefit plans" (as that term is used
within the meaning of Section 3(3) of ERISA) or any other fringe benefit plan,
agreement, arrangement or practice, all amendments thereto and all summary plan
descriptions thereof, or, in the alternative, SBI has provided materials
generally descriptive of

                                     D-34
<PAGE>
 
the foregoing, and in such case, SBI will provide such specific additional
information as may reasonably be requested.  The foregoing are collectively
referred to as the "SBI Benefit Plans."

          (k) Reports.  SBI has timely filed all material reports, registrations
and statements, together with any amendments required to be made with respect
thereto, that it was required to file since January 1, 1994 with (A) the Board,
(B) the FDIC, (C) the OTS, (D) the OCC, (E) the SEC, and (F) the Pennsylvania
Department of Banking and the Maryland Banking Commissioner (collectively, the
Regulatory Agencies listed (A) through (F) are the "SBI Regulatory Agencies")
and all other material reports and statements required to be filed by it since
January 1, 1994, including, without limitation, any report or statement required
to be filed pursuant to the laws, rules or regulations of the United States or
any SBI Regulatory Agency and has paid all fees and assessments due and payable
in connection therewith, and no such report, registration or statement contains
any material misstatement or omission or is otherwise in material noncompliance
with any law, regulation or requirement.

          (l) SBI's Balance Sheets.  SBI's balance sheets as of December 31,
1995 previously provided to FBC and each balance sheet provided after the date
hereof to FBC (including in each case any related notes and schedules) fairly
presents or will fairly present SBI's financial position as of its date and each
of the statements of income and shareholders' equity and of cash flows provided
therewith (including in each case any related notes and schedules), fairly
presents or will fairly present the results of operations, shareholders' equity
and cash flows, as the case may be, of it for the periods set forth therein
(subject, in the case of unaudited interim statements, to normal year-end audit
adjustments that are not material in amount or effect), in each case in
accordance with generally accepted accounting principles consistently applied
during the periods involved.

          (m) Absence of Certain Changes or Events.  Since March 31, 1996, SBI
has not incurred any material liability, except in the ordinary course of its
business consistent with past practice, nor has there been any change in the
financial condition, properties, assets, business, results of operation or

                                     D-35
<PAGE>
 
prospects of it which, individually or in the aggregate, has had, or might
reasonably be expected to result in, a Material Adverse Effect on it.

          (n) Fees.  Neither SBI nor any of its officers, directors, employees
or agents, has employed any broker or finder or incurred any liability for any
financial advisory fees, brokerage fees, commissions, or finder's fees, and no
broker or finder has acted directly or indirectly for it in connection with the
Agreement or the transactions described herein.

          (o) Registration Statement, Etc.  Except for information relating to
FBC and FNB, neither (i) the Registration Statement, the Proxy
Statement/Prospectus or any amendment or supplement thereto, or any other
registration statement filed with the SEC during the term of this Agreement, at
the time it is filed with the SEC, at the time it is declared effective, at the
time the Proxy Statement/Prospectus is mailed to the shareholders of FBC or at
the date of the FBC Meeting to consider the approval of this Agreement nor (ii)
any other documents to be filed by SBI with the SEC or any Regulatory Agency in
connection with this Agreement or the transactions described herein will contain
any untrue statement of material fact or omit to state any material fact
required to be stated therein or necessary to make the statements therein, in
light of the circumstances under which they are made, not misleading.  All
documents which SBI is responsible for filing with the SEC or any Regulatory
Agency in connection with the Merger and Bank Acquisition will comply as to form
in all material respects with the requirements of applicable law.

          (p) Compliance with Laws.  It has the permits, licenses, certificates
of authority, orders and approvals of, and has made all filings, applications
and registrations with, federal, state, local and foreign governmental
authorities, including Regulatory Agencies that are required in order to permit
it to carry on its business as it is presently conducted and the absence of
which would, individually or in the aggregate, have a Material Adverse Effect on
SBI, on a consolidated basis; all such permits, licenses, certificates of
authority, orders and approvals are in full force and effect, and no suspension
or cancellation of any of them is threatened.

                                     D-36
<PAGE>
 
          (q) Absence of Regulatory Actions.  It is not a party to any cease and
desist order, written agreement or memorandum of understanding with, or a party
to any commitment letter or similar undertaking to, or subject to any order or
directive by, or a recipient of any extraordinary supervisory letter from, nor
has it adopted any board resolutions at the request of, federal or state
governmental authorities, including, without limitation, the SBI Regulatory
Agencies charged with the supervision or regulation of banks or bank holding
companies or savings and loan holding companies or engaged in the insurance of
bank and/or savings and loan deposits nor has it been advised by any SBI
Regulatory Agency that it is contemplating issuing or requesting (or is
considering the appropriateness of issuing or requesting) any such order,
directive, written agreement, memorandum of understanding, extraordinary
supervisory letter, commitment letter, board resolutions or similar undertaking.

          (r) Litigation and Liabilities.  Except as set forth in Annex 3.2(r),
there are no (i) civil, criminal or administrative actions, suits, claims,
hearings, investigations or proceedings before any court, governmental agency or
otherwise pending or, to the knowledge of management, threatened against it or
(ii) obligations or liabilities, whether or not accrued, contingent or
otherwise, including, without limitation, those relating to environmental and
occupational safety and health matters, or any other facts or circumstances of
which its management is aware that could reasonably be expected to result in any
claims against or obligations or liabilities of it, that, alone or in the
aggregate, are reasonably likely to have a Material Adverse Effect on SBI, on a
consolidated basis, or to hinder or delay, in any material respect, consummation
of the transactions contemplated by this Agreement.

          (s) Environmental Matters.  SBI is unaware of any activity or
conditions on or in any property owned, occupied, leased, or held as security by
SBI or a Material Subsidiary which would subject SBI or any Material Subsidiary
to damages, penalties, injunctive relief or cleanup costs under any
Environmental Laws.

                                     D-37
<PAGE>
 
                            ARTICLE IV.  COVENANTS

          SECTION 4.1   Acquisition Proposals.  FBC agrees that it shall direct
                        ---------------------                                  
and use its best efforts to cause its officers, directors, employees, agents and
representatives (including, without limitation, any investment banker, attorney
or accountant retained by it) not to, initiate or solicit, directly or
indirectly, any inquiries or the making of any proposal or offer (including,
without limitation, any proposal or offer to its shareholders) with respect to a
merger, consolidation or similar transaction involving, or any purchase, sale or
other disposition of all or any significant portion of the assets or any equity
securities of, FBC or FNB (any such proposal or offer being hereinafter referred
to as an "Acquisition Proposal") or, except to the extent legally required for
the discharge by its board of directors of its fiduciary duties as determined
upon consultation with counsel, engage in any negotiations concerning, or
provide any confidential information or data to, or have any discussions with,
any person relating to an Acquisition Proposal, or otherwise facilitate any
effort or attempt to make or implement an Acquisition Proposal.  FBC and FNB
each agrees that it will immediately cease and cause to be terminated any
existing activities, discussions or negotiations with any parties conducted
heretofore with respect to any of the foregoing.  FBC and FNB each agrees that
it will take the necessary steps to inform the appropriate individuals or
entities referred to in the first sentence hereof of the obligations imposed
upon each of them in this Section 4.1.  FBC and FNB each agree that it will
notify SBI immediately if any such inquiries or proposals are received by, any
such information is requested from, or any such negotiations, or discussions are
sought to be initiated or continued with, it.

          SECTION 4.2.  Securities Registration and Disclosure. FBC shall
                        --------------------------------------           
cooperate with SBI in the preparation, in accordance with the requirements of
the proxy rules under the Exchange Act, of the Proxy Statement/Prospectus and
the filing thereof as part of the Registration Statement.  Following the date
hereof, SBI will prepare and file with the SEC under the Securities Act of 1933,
as amended (the "Securities Act") a registration statement for the registration
of the shares of SBI Common Stock to be issued pursuant hereto (the
"Registration Statement"), FBC will cooperate with SBI and SBI will file with
the SEC under the

                                     D-38
<PAGE>
 
Exchange Act the preliminary form of the Proxy Statement/Prospectus included in
the Registration Statement. Each of SBI and FBC shall be responsible for
providing all information concerning itself and its subsidiaries required to be
included in the Proxy Statement/Prospectus.  SBI shall take any action required
to be taken under any applicable state securities or "blue sky" laws in
connection with the issuance of shares of SBI Common Stock pursuant to this
Agreement and FBC shall furnish SBI all information concerning FBC and its
shareholders as SBI may reasonably request in connection with any such action.
At least five (5) business days prior to its filing with the SEC, SBI shall
provide a copy of the Registration Statement to FBC and its counsel for review.
Each party will promptly provide the other with copies of all correspondence,
comment letters, notices or other communications to or from the SEC relating to
the Registration Statement, the Proxy Statement/Prospectus or any amendment or
supplement thereto, and SBI will advise FBC promptly after it receives notice
thereof, of the effectiveness of the Registration Statement, of the issuance of
any stop order with respect to the effectiveness thereof, of the suspension of
the qualification of the SBI Common Stock issuable in connection herewith for
offering or sale in any jurisdiction, or the initiation or threat of any
proceeding for any such purpose.

          FBC will take appropriate action to call a meeting of its shareholders
(the "FBC Meeting"), to be held not more than sixty (60) days following the
effective date of the Registration Statement (which meeting may be the Annual
Meeting of Shareholders of FBC), to consider approval of this Agreement and,
except to the extent legally required for the discharge by FBC's board of
directors of its fiduciary duties and subject to receipt of an updated fairness
opinion from its financial advisor dated on or immediately prior to the date of
the Proxy Statement/Prospectus, will use its best efforts to secure such
approval.  In connection with the FBC Shareholders' Meeting, FBC will duly
solicit the vote of its shareholders by mailing or delivering to each such
shareholder, as soon as practicable after the effectiveness of the Registration
Statement, the Proxy Statement/Prospectus, and as soon as practicable
thereafter, any amendments or supplements thereto as may be necessary to assure
that at the date of the FBC Meeting the Proxy Statement/Prospectus shall conform
to the requirements of Sections 3.1(nn) and 3.2(o) hereof.

                                     D-39
<PAGE>
 
          FBC will furnish to SBI a list of all persons known to FBC who at the
date of the FBC Shareholders' Meeting may be deemed to be "affiliates" of FBC
within the meaning of Rule 145 under the Securities Act.  FBC will use its best
efforts to cause each such person identified in its list to deliver at or prior
to the Closing a written agreement providing that such person will not sell,
pledge, transfer or otherwise dispose of the shares of SBI Common Stock to be
received by such person hereunder except (i) in compliance with the applicable
provisions of the Securities Act and the rules and regulations thereunder and
(ii) after such time as financial results covering at least thirty (30) days of
post-Merger combined operations have been published within the meaning of
Section 201.01 of the SEC's Codification of Financial Reporting Policies.

          SECTION 4.3  Employees.
                       --------- 

          (a) SBI and any of its affiliates shall have the right (but not the
obligation) to employ, as officers and employees of SBI, the Surviving
Corporation, FNB or other affiliates of SBI immediately following the Effective
Time, any persons who are officers and employees of each of FBC and FNB
immediately before the Effective Time; provided, however, SBI shall cause the
Surviving Corporation, or FNB, as the case may be, to continue the employment of
Joseph H. Doble, Richard M. Stuart and Joan Hoglen on substantially the same
terms as exist at the Effective Time for at least one year.  If any of such
individuals refuses such employment with SBI or any of its affiliates or shall
refuse to cancel any existing employment contract, agreement or understanding
between him or herself and FBC or FNB, such refusal shall not constitute a basis
for termination of this Agreement.  In all cases, including with respect to
Messrs. Doble and Stuart and Ms. Hoglen, it shall be a condition to employment
by SBI or any of its affiliates (including the Surviving Corporation and FNB)
that any officer or employee of FBC or FNB agree to cancel any existing
employment contract, agreement or understanding between him or herself and FBC
or FNB, including without limitation all benefits related to severance
arrangements upon a change of control or otherwise, prior to accepting such new
employment and without accepting any of the severance benefits or other benefits
or payments associated with such contract, agreement or understanding.

                                     D-40
<PAGE>
 
          (b) Each person employed by FBC or FNB prior to the Effective Time who
remains an employee of the Surviving Corporation, FNB or any other SBI
subsidiary following the Effective Time (each a "Continued Employee") shall be
entitled, as an employee of SBI or an SBI Subsidiary, to participate in whatever
employee benefit plans, as defined in Section 3(3) of ERISA, or whatever stock
option, bonus or incentive plans or other fringe benefit programs that may be in
effect generally for employees of SBI or SBI's subsidiaries from time to time
("SBI's Plans"), if such Continued Employee shall be eligible or selected for
participation therein and otherwise shall not be participating in a similar plan
which continues to be maintained by the Surviving Corporation or FNB for such
employee.  All such participation shall be subject to such terms of such plans
as may be in effect from time to time provided, further that Continued Employees
will be eligible to participate in SBI's plans on the same basis as similarly
situated employees of SBI or SBI's subsidiaries.  Such Continued Employees will
receive credit for past service with FBC or FNB for purposes of eligibility and
vesting, but not benefit accrual, under SBI's Plans.

          (c) FBC and FNB shall take all timely and necessary action to cease
participation or accrual of benefits, effective as of the Effective Time, by
each person employed by FBC or FNB prior to the Effective Time in each Employee
Plan (as defined in Section 3.1(m)), and to terminate each Employee Plan, other
than an Employee Plan containing a cash or deferred arrangement qualified under
Section 401(k) of the Code ("Employee 401(k) Plan"), effective as of the
Effective Time; provided that SBI may, in its sole discretion, give notice to
FBC or FNB, as the case may be, not less than twenty (20) days (sixty-one (61)
days in the case of any Pension Plan (as defined in Section 3.1(m)) prior to the
Effective Time, that any Employee Plan shall not be terminated and/or
participation or accrual of benefits thereunder shall not cease pursuant to this
Section 4.3(c).  SBI shall, after receipt of an IRS favorable plan determination
letter confirming the FBC Money Purchase Plan's tax qualified status, upon its
termination, allow each participant to either roll-over his/her account balance
to the SBI 401(k) Plan or receive distribution of his/her closing account
balance.  If the fair market value of the assets of any Pension Plan does not
equal or exceed the present value of its "benefits liabilities" (as defined in
Section 4001(a)(16) of ERISA) as of the date of its

                                     D-41
<PAGE>
 
termination, as determined by certification of an enrolled actuary in accordance
with procedures established by the Pension Benefit Guaranty Corporation, FBC or
FNB, as the case may be, shall make such additional contributions to the Pension
Plan as may be necessary to permit its termination in a standard termination
(within the meaning of Section 4041 of ERISA).  At the sole discretion of SBI,
any Employee 401(k) Plan shall be merged with any similar such plan maintained
and designated by SBI, effective at or after the Effective Time, as elected by
SBI, and FBC or FNB, as the case may be, shall take any and all timely and
necessary action to effect such merger.

          SECTION 4.4  Access and Information.
                       ---------------------- 

          (a) Upon reasonable notice, and subject to applicable laws relating to
the exchange of information, each of FBC and FNB shall afford to SBI and its
representatives (including, without limitation, directors, officers and
employees of SBI and its affiliates, and counsel, accountants and other
professionals retained) such access during normal business hours throughout the
period prior to the Effective Time to the books, records (including, without
limitation, tax returns and work papers of independent auditors), properties,
personnel and such other information as SBI may reasonably request (other than
reports or documentation which are not permitted to be disclosed under
applicable law); provided, however, that no investigation pursuant to this
Section 4.4 shall affect or be deemed to modify any representation or warranty
made herein.  SBI will not, and will cause its representatives not to, use any
information obtained pursuant to this Section 4.4 for any purpose unrelated to
the consummation of the transactions contemplated by this Agreement and in no
event will SBI directly or indirectly use such information for any competitive
or commercial purpose. Subject to the requirements of law, SBI will keep
confidential, and will cause its representatives to keep confidential, all
information and documents obtained pursuant to this Section 4.4 unless such
information (i) was already known to SBI or an affiliate of SBI, (ii) becomes
available to SBI or an affiliate of SBI from other sources not known by such
person to be bound by a confidentiality agreement, (iii) is disclosed with the
prior written approval of FBC or FNB, as the case may be, (iv) is or becomes
readily ascertainable from published information or trade sources or (v) was
already publicly available.  Without in any

                                     D-42
<PAGE>
 
way limiting the foregoing, FNB shall provide to SBI within forty-five (45) days
of the end of each calendar month and FBC shall provide to SBI within forty-five
(45) days of the end of each calendar quarter consolidated and consolidating
financial statements (including a balance sheet and income statement) as of the
end of, and for, such period that are in conformance with generally accepted
accounting principles and the representation set forth in Section 3.1(f).  In
the event that this Agreement is terminated or the transactions contemplated by
this Agreement shall otherwise not be consummated, each party shall, if so
requested, promptly cause all copies of documents or extracts thereof containing
information and data as to another party hereto (or an affiliate of any party
hereto) to be returned to the party which furnished the same.  This Section 4.4
supersedes and terminates any agreement between the parties relating to the
confidentiality of information which may have been exchanged (the
"Confidentiality Agreement").

          (b) During the period from the date of this Agreement to the Effective
Date, SBI shall provide to FBC and FNB the following documents and information:

              i.  As soon as reasonably available, but in no event more than
forty-five (45) days after the end of each fiscal quarter of SBI ending after
the date of this Agreement, SBI will deliver to FBC and FNB its quarterly report
on Form 10-Q as filed with the SEC.

              ii.  As soon as reasonably available, but in no event more than
ninety (90) days after the end of each fiscal year of SBI ending after the date
of this Agreement, SBI will deliver to FBC and FNB its annual report on Form 10-
K as filed with the SEC.

              iii.  SBI will deliver to FBC and FNB, contemporaneously with its
being filed with the SEC, a copy of each current report on Form 8-K filed by SBI
after the date of this Agreement.

              iv.  At least five (5) business days prior to submission, SBI will
furnish to FBC and FNB the portions which describe the transactions (including
any financial information or pro forma financial information of, or including,
FBC or FNB)

                                     D-43
<PAGE>
 
described herein of (A) registration statements, prospectuses or offering
circulars used by SBI in connection with the sale of securities after the date
of this Agreement, (B) proxy statements distributed by SBI to its shareholders
after the date of this Agreement, and (C) all other publicly-available reports,
statements or other documents which are either distributed to shareholders or
filed by SBI or any of its subsidiaries with the SEC.  Any comments timely
received by SBI from FBC in connection with the foregoing will be reviewed and
considered in good faith, but SBI shall not be bound to comply with the
recommendations set forth in such comments.  SBI also shall furnish FBC with
copies of the foregoing in the form filed with the SEC or otherwise distributed
to shareholders.

              v.  SBI will promptly notify FBC and FNB of any material changes
to SBI's Plans.

              vi. SBI will make available on its premises to FBC its Reports of
Examination, Accountant's Letters to Management and any other items which shall
be mutually agreed upon by the parties hereto.

          SECTION 4.5  Certain Filings, Consents and Arrangements.  SBI shall
                       ------------------------------------------            
use all reasonable efforts to obtain all necessary approvals required to carry
out the transactions contemplated by this Agreement and to consummate the Merger
and Bank Acquisition.  FBC and FNB shall cooperate with SBI in connection
therewith, including without limitation furnishing all information concerning
FBC or FNB, as the case may be, as may be reasonably requested by SBI in
connection with any such action. SBI shall use all reasonable efforts to
provide, five (5) business days prior to submission, FBC with copies of all
material applications, notices, petitions or other filings or submissions
prepared by SBI in connection with consummation of the Merger and Bank
Acquisition.  Any comments timely received by SBI from FBC in connection with
the foregoing will be reviewed and considered in good faith, but SBI shall not
be bound to comply with the recommendations set forth in such comments.  SBI
will consult with FBC with respect to the obtaining of all permits, consents,
approvals and authorizations of all third parties and governmental authorities
necessary or advisable to consummate the transactions described in this
Agreement and SBI will keep FBC apprised of the status of matters relating to

                                     D-44
<PAGE>
 
completion of the transactions described herein.  SBI shall promptly furnish FBC
with copies of applications in the form filed with any governmental authority in
respect of the transactions contemplated hereby.

          SECTION 4.6  Takeover Statutes.  Neither the New Jersey Shareholders
                       -----------------                                      
Protection Act (Section 14A:10A-1 of the NJBCA), nor any other "fair price,"
"moratorium," or other form of anti-takeover statute or regulation or any
similar provision of FNB's charter or the FBC Certificate (other than as has
been previously disclosed with respect to the necessary FBC shareholder vote),
is applicable to the transactions described in this Agreement and, if any such
statute, regulation or provisions shall become applicable to the transactions
described in this Agreement, FBC and FNB and the members of the Boards of
Directors of FBC and FNB shall grant such approvals and take such actions as are
necessary so that the transactions described herein may be consummated as
promptly as practicable on the terms described herein and otherwise act to
eliminate or minimize the effects of such statute or regulation or provision on
the transactions described herein.

          SECTION 4.7  Additional Agreements.  Subject to the terms and
                       ---------------------                           
conditions herein provided, each of the parties hereto agrees to use all
reasonable efforts to take promptly, or cause to be taken promptly, all actions
and to do promptly, or cause to be done promptly, all things necessary, proper
or advisable under applicable laws and regulations to consummate and make
effective the transactions described in this Agreement as promptly as
practicable, including using efforts to obtain all necessary actions or non-
actions, extensions, waivers, consents and approvals from all applicable
governmental authorities, or other entities, effecting all necessary
registrations, applications and filings and obtaining any required contractual
consents and regulatory approvals.

          SECTION 4.8  Publicity.  Except as required by law, FBC and FNB shall
                       ---------                                               
not, without the prior consent of SBI (which consent shall not be unreasonably
withheld), issue any press releases or otherwise make public filings under
securities laws, with respect to this Agreement or the transactions described
herein.  Prior to issuing any press release or making any public filings under
securities laws which makes any reference to FBC or

                                     D-45
<PAGE>
 
FNB, SBI shall provide a copy to FBC for comment and in all such instances the
parties shall cooperate.

          SECTION 4.9   Shareholder's Meeting.  If determined advisable by its
                        ---------------------                                 
board of directors, after consultation with its counsel, SBI shall take all
action necessary, in accordance with applicable law and its articles of
incorporation and bylaws, to convene a special meeting of the holders of its
capital stock (the "SBI Meeting") as promptly as practicable for the purpose of
considering and taking the action required by this Agreement and other
acquisition transactions which it has planned.  Except to the extent legally
required for the discharge by SBI's board of directors of its fiduciary duties
as advised in writing by such board's counsel, its board of directors shall
recommend in writing to its shareholders that at the SBI Meeting, the holders of
its capital stock vote in favor of and approve the Merger, the Bank Acquisition
and this Agreement.  To the extent required by applicable law, SBI shall prepare
a proxy statement or information statement or other documents in connection with
such SBI Meeting which shall comply with all applicable laws.

          SECTION 4.10  Notification of Certain Matters.  Each party shall give
                        -------------------------------                        
prompt notice to the others of:  (a) any notice of, or other communication
relating to, a default or event that, with notice or lapse of time or both,
would become a default, received by it or any of its subsidiaries subsequent to
the date of this Agreement and prior to the Effective Time, under any contract
material to the financial condition, properties, businesses, results of
operations or prospects of it to which it is a party or is subject; and (b) any
material adverse change in its financial condition, properties, business, or
results of operations on a consolidated basis or the occurrence of any event
which, so far as reasonably can be foreseen at the time of its occurrence, is
reasonably likely to result in any such change. Each party shall give prompt
notice to the other parties of any notice or other communication from any third
party alleging that the consent of such third party is or may be required in
connection with the transactions contemplated by this Agreement.

          SECTION 4.11  Insurance.  FBC and FNB shall use best efforts to retain
                        ---------                                               
no less than the level of insurance coverage presently held by them as of the
date hereof.

                                     D-46
<PAGE>
 
          SECTION 4.12  Dividends.  FBC shall not declare, pay or set aside any
                        ---------                                              
dividend or other distribution in respect of its capital stock in excess of
FBC's semiannual regular cash dividend in an amount, and payable at a time,
consistent with past practice and a semiannual special cash dividend payable
through December 31, 1996 also in an amount, and payable at a time, consistent
with past practice.  If the Effective Date extends beyond December 31, 1996, FBC
shall be entitled to pay, immediately prior to the Effective Date, a regular and
special cash dividend in an amount representing a pro rata portion, based on the
Effective Date, of the regular and special cash dividend previously paid, also
consistent with past practice.

          SECTION 4.13  Indemnification.
                        --------------- 

          (a) From and after the Effective Time through the second anniversary
of the Effective Date, SBI agrees to indemnify and hold harmless each present
and former director and officer of FBC or its Subsidiaries and each officer or
employee of FBC or its Subsidiaries that is serving as a director or trustee of
another entity expressly at FBC's request or direction (each, an "Indemnified
Party"), against any costs or expenses (including reasonable attorneys' fees),
judgments, fines, losses, claims, damages or liabilities (collectively, the
"Costs") incurred in connection with any claim, action, suit, proceeding or
investigation, whether civil, criminal, administrative or investigative, and
whether or not the Indemnified Party is a party thereto, arising out of matters
existing or occurring at or prior to the Effective Time (including the
transactions contemplated by this Agreement), whether asserted or claimed prior
to, at or after the Effective Time, to the fullest extent permitted under the
FBC Certificate, the charter of FNB, or the bylaws of either in effect on the
date hereof.

          (b) Any Indemnified Party wishing to claim indemnification under
Section 4.13(a), upon learning of any such claim, action, suit, proceeding or
investigation, shall promptly notify SBI thereof, but the failure to so notify
shall not relieve SBI of any liability it may have hereunder to such Indemnified
Party if such failure does not materially prejudice the indemnifying party.  In
the event of any such claim, action, suit, proceeding or investigation, (i) SBI
shall have the right to assume the defense thereof with counsel reasonably
acceptable

                                     D-47
<PAGE>
 
to the Indemnified Party and SBI shall not be liable to such Indemnified Party
for any legal expenses of other counsel subsequently incurred by such
Indemnified Party in connection with the defense thereof, except that if SBI
does not elect to assume such defense within a reasonable time or counsel for
the Indemnified Party at any time advises that there are issues which raise
conflicts of interest between SBI and the Indemnified Party, the Indemnified
Party may retain counsel satisfactory to such Indemnified Party, and SBI shall
remain responsible for the reasonable fees and expenses of such counsel as set
forth above, promptly as statements therefor are received; provided, however,
that SBI shall be obligated pursuant to this paragraph (b) to pay for only one
firm of counsel for all Indemnified Parties in any one jurisdiction with respect
to any given claim, action, suit, proceeding or investigation unless the use of
one counsel for such Indemnified Parties would present such counsel with a
conflict of interest; (ii) the Indemnified Party will reasonably cooperate in
the defense of any such matter and (iii) SBI shall not be liable for any
settlement effected by an Indemnified Party without its prior written consent,
which consent may not be withheld unless such settlement is unreasonable in
light of such claims, actions, suits, proceedings or investigations against, and
defenses available to, such Indemnified Party.

          (c) In the event SBI or any of its successors or assigns (i)
consolidates with or merges into any other Person and shall not be the
continuing or surviving corporation or entity of such consolidation or merger,
or (ii) transfers or conveys all or substantially all of its properties and
assets to any person, then, and in each such case, to the extent necessary,
proper provision shall be made so that the successors and assigns of SBI assume
the obligations set forth in this Section 4.13.

          (d) The provisions of this Section 4.13 are intended to be for the
benefit of, and shall be enforceable by, each Indemnified Party and their
respective heirs and representatives.


                     ARTICLE V.  CONDITIONS TO CONSUMMATION

          SECTION 5.1  Conditions to Closing.  The respective obligations of the
                       ---------------------                                    
parties to effect the Merger and Bank Acquisition shall be subject to the
satisfaction or waiver prior

                                     D-48
<PAGE>
 
to the Effective Time of the following conditions:

          (a) The Agreement and the transactions described herein shall have
been approved by the requisite vote of the shareholders of SBI, subject to the
qualifications set forth in Section 4.9 hereof, and FBC in accordance with
applicable law.

          (b) All of the required approvals, consents or waivers with respect to
this Agreement (including both the Merger and the Bank Acquisition) and the
transactions described herein including, without limitation, the approvals,
notices to, consents or waivers of (i) the Board, (ii) the Pennsylvania
Department of Banking, if applicable, (iv) the Commissioner of Banking of the
State of New Jersey, and (v) the New Jersey Department of Environmental
Protection and Energy, if applicable, (which, together with the FBC Regulatory
Agencies and the SBI Regulatory Agencies, are the "Regulatory Agencies") shall
have been obtained and shall remain in full force and effect, and all applicable
statutory waiting periods (including without limitation all applicable statutory
waiting periods relating to the Merger and the Bank Acquisition) shall have
expired; and the parties shall have procured all other regulatory approvals,
consents or waivers of governmental authorities or other persons that are
necessary or appropriate to the consummation of the transactions described in
this Agreement except those approvals, consents or waivers, if any, for which
failure to obtain would not, individually or in the aggregate, have a Material
Adverse Effect on SBI, FBC or FNB (after giving effect to the transactions
described herein); provided, however, that no approval, consent or waiver
referred to in this Section 5.1(b) shall be deemed to have been received if it
shall include any condition or requirement that reasonably would result in a
Material Adverse Effect on SBI.

          (c) All other requirements prescribed by law which are necessary to
the consummation of the transactions described in this Agreement shall have been
satisfied.

          (d) No party hereto shall be subject to any order, decree or
injunction of a court or agency of competent jurisdiction which enjoins or
prohibits the consummation of the Merger, the Bank Acquisition or any other
transaction described in this Agreement, and no litigation or proceeding shall
be

                                     D-49
<PAGE>
 
pending against any of the parties herein or any of their subsidiaries brought
by any governmental agency (including, without limitation, the Regulatory
Agencies) seeking to prevent consummation of the transactions described herein.

          (e) No statute, rule, regulation, order, injunction or decree shall
have been enacted, entered, promulgated or enforced by any governmental
authority which prohibits, restricts or makes illegal consummation of the
Merger, the Bank Acquisition, or any other transaction described in this
Agreement.

          (f) The Merger shall as of the date of the Closing meet the
requirements for pooling-of-interests accounting treatment under generally
accepted accounting principles and under the accounting rules of the SEC, and
SBI shall have received a letter from Coopers & Lybrand in form and substance
reasonably satisfactory to SBI as to the matters specified in this Section
5.1(f).

          (g) The Registration Statement shall have been filed (the date of
which is referred to herein as the "Filing Date") by SBI with the SEC under the
Securities Act, and shall have been declared effective prior to the time the
Proxy Statement/Prospectus is first mailed to the shareholders of FBC, and no
stop order with respect to the effectiveness of the Registration Statement shall
have been issued; the SBI Common Stock to be issued pursuant to this Agreement
shall be duly registered or qualified under the securities or "blue sky" laws of
all states in which such action is required for purposes of the initial issuance
of such shares and the distribution thereof to the shareholders of FBC entitled
to receive such shares.

          (h) SBI shall have received a  ruling from the Internal Revenue
Service (the "IRS") or an opinion of Morgan, Lewis & Bockius LLP, counsel to SBI
and SBI Merger Sub II, to the effect that:

              i.  The Merger will constitute a reorganization within the meaning
of Section 368(a) of the Code and FBC and SBI will each be a "party to a
reorganization" within the meaning of Section 368(b) of the Code;

                                     D-50
<PAGE>
 
              ii.  No gain or loss will be recognized by FBC or SBI by reason of
the Merger;

              iii.  Except for cash received in lieu of fractional shares, no
gain or loss will be recognized by the shareholders of FBC who receive solely
SBI Common Stock upon the exchange of their shares of FBC Common Stock for
shares of SBI Common Stock;

              iv.  The basis of the SBI Common Stock to be received by the FBC
shareholders will be, in each instance, the same as the basis of the FBC Common
Stock surrendered in exchange therefor;

              v.  The holding period of the SBI Common Stock received by an FBC
shareholder receiving SBI Common Stock will include the period during which the
FBC Common Stock surrendered in exchange therefor was held; and

              vi.  Cash received by an FBC shareholder in lieu of a fractional
share interest of SBI Common Stock will be treated as having been received as a
distribution in full payment in exchange for the fractional share interest of
SBI Common Stock which he, she or it would otherwise be entitled to receive and
will qualify as capital gain or loss.

              In case a ruling from the IRS is sought, FBC and SBI shall
cooperate and each shall furnish to the other and to the IRS such information
and representations as shall, in the opinion of counsel for SBI and FBC, be
necessary or advisable to obtain such ruling.

          (i) All litigation pending against FBC or FNB which, individually or
in the aggregate, would have a Material Adverse Effect on FBC's consolidated
operations, shall have been settled or otherwise resolved on terms reasonably
satisfactory to SBI, FBC and FNB.

          (j)  INTENTIONALLY OMITTED.

          SECTION 5.2  Conditions to Obligations of SBI and SBI Merger Sub II.
                       ------------------------------------------------------  
The obligations of SBI and SBI Merger Sub II to effect the Merger and Bank
Acquisition shall be subject to the

                                     D-51
<PAGE>
 
satisfaction or waiver prior to the Effective Time of the following additional
conditions:

          (a) Each of the representations and warranties of FBC and FNB
contained in this Agreement shall be true and correct in all material respects
as of the Effective Date as if made on such date (or on the date when made in
the case of any representation or warranty which specifically relates to an
earlier date); each of FBC and FNB shall have performed each of its covenants
and agreements, which are material to its operations and prospects, contained in
this Agreement; and SBI and SBI Merger Sub II shall have received certificates
signed by the Chief Executive Officer and the Controller of FNB and the
President and the Treasurer of FBC, dated the Effective Date, to the foregoing
effect.

          (b) Coopers & Lybrand L.L.P. shall have furnished to SBI an "agreed
upon procedures" letter, dated the Effective Date, in form and substance
satisfactory to SBI to the effect that based upon procedures performed with
respect to the financial condition of FBC and FNB, which procedures shall
include (a) reading of the minute books of FBC, FNB and their affiliates, (b)
inquiries made of officers and other employees of FBC, FNB and their affiliates
responsible for financial and accounting matters with respect to consistent
application of accounting procedures with prior periods and as to the existence
and disclosure of material contingent liabilities, and (c) other specified
procedures and inquiries performed by them, nothing has come to their attention
that would indicate that, since the date of the most recent audited financial
statements, there has been no material adverse change in capital stock, long-
term debt or total or net assets and, as compared with the same period of the
prior year, there has been no material adverse change in the total or per share
amounts of income before extraordinary items or net income.

          (c) SBI shall have received an opinion or opinions dated as of the
Effective Date, from Blank Rome Comisky & McCauley, in a form reasonably
acceptable to SBI.

          (d) There shall not have occurred any change in the financial
condition, properties, assets, business or results of operation of FBC or FNB
which, individually or in the aggregate, has had or might reasonably be expected
to result in a Material

                                     D-52
<PAGE>
 
Adverse Effect on FBC or FNB other than such changes resulting from (i) changes
in banking laws or regulations, or (ii) changes in generally accepted accounting
principles, or interpretations thereof, that affect the banking industry.

          (e) SBI shall have received to the extent reasonably attainable from
each of the persons identified by FBC pursuant to Section 4.2 hereof an executed
counterpart of an affiliate's agreement in the form contemplated by such
Section.

          SECTION 5.3  Conditions to the Obligations of FBC and FNB.  The
                       --------------------------------------------      
obligations of FBC to effect the Merger and Bank Acquisition shall be subject to
the satisfaction or waiver prior to the Effective Time of the following
additional conditions:

          (a) Each of the representations, warranties and covenants of SBI
contained in this Agreement shall be true and correct in all material respects
on the Effective Date as if made on such date (or on the date when made in the
case of any representation or warranty which specifically relates to an earlier
date); SBI shall have performed each of its covenants and agreements, which are
material to its operations and prospects, contained in this Agreement; and FBC
shall have received certificates signed by the President or Vice President and
Secretary, as well as the Chief Financial Officer of SBI, dated the Effective
Date, to the foregoing effect.

          (b) FBC shall have received an opinion dated as of the Effective Date,
from Morgan, Lewis & Bockius LLP, Harrisburg, Pennsylvania, counsel to SBI and
SBI Merger Sub II, in a form reasonably acceptable to FBC.

          (c) There shall not have occurred any change in the financial
condition, properties, assets, business or results of operation of SBI which,
individually or in the aggregate, has had or might reasonably be expected to
result in a Material Adverse Effect on SBI.

          (d) FBC shall have received an updated opinion from its financial
advisor dated as of a date no later than the date of the Proxy
Statement/Prospectus mailed to the FBC shareholders in connection with the
Merger and not subsequently withdrawn, to

                                     D-53
<PAGE>
 
the effect that the Merger Consideration is fair to FBC's shareholders from a
financial point of view.

          (e) The shares of SBI Common Stock to be issued in the Merger shall
have been authorized to be listed for quotation on the NASDAQ National Market
Issues System.

          (f) A certificate for the required number of whole shares of the SBI
Common Stock, as determined in accordance with Section 1.2 and Schedule 1.2, and
cash payable for the fractional shares interests shall have been delivered to
Farmers First Bank, as Exchange Agent.


                            ARTICLE VI.  TERMINATION

          SECTION 6.1  Termination.  This Agreement may be terminated, and the
                       -----------                                            
Merger and the Bank Acquisition abandoned, prior to the Effective Date, either
before  or after its approval by the shareholders of FBC:

          (a) by the mutual, written consent of FBC and SBI if the board of
directors of each so determines by a vote of a majority of the members of the
entire board;

          (b) by FBC if (i) by written notice to SBI that there has been a
material breach by SBI of any representation, warranty, covenant or agreement
contained herein and such breach is not cured or not curable within thirty (30)
days after written notice of such breach is given to SBI by FBC, (ii) by written
notice to SBI that any condition precedent to FBC's obligations as set forth in
Article V of this Agreement has not been met or waived by FBC at such time as
such condition can no longer be satisfied, (iii) the Board of Directors of FBC
fails to make, withdraws or modifies or changes the favorable recommendation
described at Section 4.2, or (iv) the Board of Directors of FBC recommends to
the stockholders of FBC that an Acquisition Proposal is likely to be more
favorable, from a financial point of view, to the stockholders of FBC than the
Merger;

          (c) by SBI by written notice to the other parties, in the event (i) of
a material breach by FBC or FNB of any representation, warranty, covenant or
agreement contained herein

                                     D-54
<PAGE>
 
and such breach is not cured or not curable within thirty (30) days after
written notice of such breach is given to FBC by SBI or (ii) any condition
precedent to SBI's obligations as set forth in Article V of this Agreement has
not been met or waived by SBI at such time as such condition can no longer be
satisfied.

          (d) by SBI or FBC by written notice to the other, in the event that
the Merger and Bank Acquisition are not consummated by March 31, 1997, unless
the failure to so consummate by such time is due to the breach of any
representation, warranty or covenant contained in this Agreement by the party
seeking to terminate; provided, however, that such date may be extended by the
written agreement of the parties hereto.

          (e) by FBC, whether before or after approval of the Merger by the FBC
stockholders, by giving written notice of such election to SBI within one (1)
business day following a determination that the Average Closing Price Per Share
of the SBI Common Stock Before Closing is less than $25.00 per share (subject to
adjustment in accordance with Section 1.2(c) herein) at the time such
calculation is required to be made pursuant to Schedule 1.2 hereof.

          (f) by SBI, whether before or after approval of the Merger by the SBI
shareholders, if it chooses to give written notice of the election described in
Schedule 1.2 to FBC, but if at all, within one (1) business day following a
determination that the Average Closing Price Per Share of SBI Common Stock
Before Closing is greater than $31.00 per share (subject to adjustment in
accordance with Section 1.2(c) herein at the time such calculation is required
to be made pursuant to Schedule 1.2 hereof.

          SECTION 6.2  Effect of Termination.  In the event of the termination
                       ---------------------                                  
of this Agreement, as provided above, this Agreement shall thereafter become
void and have no effect, except that the provisions of Sections 3.1(p) and
3.2(n) (Fees), 4.4 (relating to confidentiality and return of documents), 4.8
(Publicity) and 6.3 and 7.7 (Expenses) of this Agreement shall survive any such
termination and abandonment.

                                     D-55
<PAGE>
 
          SECTION 6.3  Expenses.  Any termination of this Agreement pursuant to
                       --------                                                
Section 6.1(a) hereof shall be without cost, expense or liability on the part of
any party to the others.  Any termination of this Agreement pursuant to Section
6.1(b)(i) or (ii) or 6.1(c) hereof shall also be without cost, liability or
expense on the part of any party to the others, unless the breach of a
representation or warranty or covenant is caused by the willful conduct or gross
negligence of a party, in which event said party shall be liable to the other
parties for all out-of-pocket costs and expenses, including without limitation,
reasonable legal, accounting and investment banking fees and expenses, incurred
by such other party in connection with their entering into this Agreement and
their carrying out of any and all acts contemplated hereunder ("Expenses").

          So long as SBI shall not have breached its obligations hereunder, if
this Agreement is terminated by FBC pursuant to clauses (iii) or (iv) of Section
6.1(b) hereof, FBC shall promptly, but in no event later than two (2) business
days after such termination, pay SBI a fee of $500,000 which amount shall be
payable by wire transfer of same day funds.  If FBC fails to promptly pay the
amount due pursuant to this Section 6.3, and, in order to obtain such payment,
SBI commences a suit which results in a judgment against FBC for all or a
substantial portion of the fee set forth in this Section 6.3, FBC shall pay to
SBI its costs and expenses (including reasonable attorneys' fees) in connection
with such suit.


                          ARTICLE VII.  OTHER MATTERS

          SECTION 7.1  Certain Definitions; Interpretation.  As used in this
                       -----------------------------------                  
Agreement, the following terms shall have the meanings indicated:

          "material" means material to the party in question (as the case may
     be) and its respective subsidiaries, taken as a whole.

          "Material Adverse Effect," with respect to a person, means any
     condition, event, change or occurrence that has or results in a material
     adverse effect upon (A) the financial condition, properties,

                                     D-56
<PAGE>
 
     assets, business or results of operations of such person and its
     subsidiaries, taken as a whole, or (B) the ability of such person to
     perform its obligations under, and to consummate the transactions
     contemplated by, this Agreement.  In the case of FNB, receipt of a CAMEL
     rating in connection with a safety and soundness examination which is two
     levels lower than the rating given to FNB in connection with the safety and
     soundness examination most recently reported prior to the date of this
     Agreement shall be deemed to have a "Material Adverse Effect" on FNB.

          "person" includes an individual, corporation, partnership,
     association, trust or unincorporated organization.

          "subsidiary," with respect to a person, means any other person
     controlled by such person.

When a reference is made in this Agreement to Sections, Annexes or Schedules,
such reference shall be to a Section of, or Annex or Schedule to, this Agreement
unless otherwise indicated.  The table of contents, tie sheet and headings
contained in this Agreement are for ease of reference only and shall not affect
the meaning or interpretation of this Agreement.  Whenever the words "include,"
"includes," or "including" are used in this Agreement, they shall be deemed
followed by the words "without limitation". Any singular term in this Agreement
shall be deemed to include the plural, and any plural term the singular.

          SECTION 7.2  Survival.  The representations, warranties and agreements
                       --------                                                 
of the parties set forth in this Agreement shall not survive the Effective Time,
and shall be terminated and extinguished at the Effective Time, and from and
after the Effective Time none of the parties hereto shall have any liability to
the other on account of any breach or failure of any of those representations,
warranties and agreement; provided, however, that the foregoing clause shall not
                          --------  -------                                     
(i) apply to agreements of the parties which by their terms are intended to be
performed either in whole or in part after the Effective Time, and (ii) shall
not relieve any person of liability for fraud, deception or intentional
misrepresentation.

                                     D-57
<PAGE>
 
          SECTION 7.3  Parties in Interest.  This Agreement shall be binding
                       -------------------                                  
upon and inure solely to the benefit of each party hereto and their respective
successors and assigns, and, other than the right to receive the consideration
payable in the Merger pursuant to Article I hereof, is not intended to and shall
not confer upon any other person any rights, benefits or remedies of any nature
whatsoever under or by reason of this Agreement; provided, however, it is
expressly recognized that Joseph H. Doble, Richard M. Stuart and Joan Hoglen are
entitled to the benefit of SBI's undertaking at Section 4.3.

          SECTION 7.4  Waiver and Amendment.  Prior to the Effective Time, any
                       --------------------                                   
provision of this Agreement may be:  (i) waived by the party benefitted by the
provision; or (ii) amended or modified at any time (including the structure of
the transaction) by an agreement in writing between the parties hereto approved
by their respective boards of directors, except that no amendment or waiver may
be made that would change the form or the amount of the Merger Consideration or
otherwise have the effect of prejudicing the FBC shareholders' interest in the
Merger Consideration following the FBC Shareholders' Meeting.

          SECTION 7.5  Counterparts.  This Agreement may be executed in
                       ------------                                    
counterparts each of which shall be deemed to constitute an original, but all of
which together shall constitute one and the same instrument.

          SECTION 7.6  Governing Law.  This Agreement shall be governed by, and
                       -------------                                           
interpreted in accordance with, the laws of the Commonwealth of Pennsylvania,
or, to the extent it may control, federal law, without reference to the choice
of law principles thereof.

          SECTION 7.7  Expenses.  Subject to the provisions of Section 6.3
                       --------                                           
hereof, each party hereto will bear all expenses incurred by it in connection
with this Agreement and the transactions described herein; provided, however,
that all filing and other fees (other than federal and state income taxes)
required to be paid to any governmental agency or authority in connection with
the consummation of the transactions described herein shall be paid by SBI.

                                     D-58
<PAGE>
 
          SECTION 7.8  Notices.  All notices, requests, acknowledgments and
                       -------                                             
other communications hereunder to a party shall be in writing and shall be
deemed to have been duly given when delivered by hand, telecopy, telegram or
telex (confirmed in writing) to such party at its address set forth below or
such other address as such party may specify by notice to the other party
hereto.

          If to FBC, to:

               Farmers Banc Corp.
               114 North Main Street
               Mullica Hill, NJ  08062
               Attention:
 
               With copies to:

                    Blank Rome Comisky & McCauley
                    Four Penn Center Plaza
                    Philadelphia, PA  17103-2599
                    Attention:  Lawrence R. Wiseman, Esquire

          If to FNB, to:

               Farmers National Bank
               114 North Main Street
               Mullica Hill, NJ  08062
               Attention:
 
               With copies to:

                    Blank Rome Comisky & McCauley
                    Four Penn Center Plaza
                    Philadelphia, PA  17103-2599
                    Attention:  Lawrence R. Wiseman, Esquire

                                     D-59
<PAGE>
 
          If to SBI, to:

               Susquehanna Bancshares, Inc.
               26 North Cedar Street
               Lititz, PA  17543
               Attention:  Robert S. Bolinger, President
                           and Chief Executive Officer

          With copies to:

               Morgan, Lewis & Bockius LLP
               One Commerce Square
               417 Walnut Street
               Harrisburg, PA  17101-1904
               Attention:  Charles L. O'Brien, Esquire
                           and Wendy L. Holden, Esquire

          If to SBI Merger Sub II, to:

               Susquehanna Bancshares East II, Inc.
               c/o Susquehanna Bancshares, Inc.
               26 North Cedar Street
               Lititz, PA  17543
               Attention:  Robert S. Bolinger, President and 
                           Chief Executive Officer

          With copies to:
 
               Morgan, Lewis & Bockius LLP
               One Commerce Square
               417 Walnut Street
               Harrisburg, PA  17101-1904
               Attention:  Charles L. O'Brien, Esquire
                           and Wendy L. Holden, Esquire

          SECTION 7.9  Entire Agreement; Etc.  This Agreement, together with
                       ---------------------                                
such other agreements as are executed by the parties in connection herewith, on
the date hereof, represent the entire understanding of the parties hereto with
reference to the transactions described herein and supersede any and all other
oral or written agreements heretofore made, including, without limitation, the
Confidentiality Agreement.  All terms and provisions of this Agreement, together
with such other agreements

                                     D-60
<PAGE>
 
as are executed by the parties in connection herewith, on the date hereof, shall
be binding upon and shall inure to the benefit of the parties hereto and their
respective successors and assigns.  Nothing in this Agreement is intended to
confer upon any other person any rights or remedies of any nature whatsoever
under or by reason of this Agreement except as expressly provided in Sections
4.3 and 4.13.


                                     D-61
<PAGE>
 
          IN WITNESS WHEREOF, the parties hereto have caused this Plan to be
executed by their duly authorized officers as of the day and year first above
written.

                              SUSQUEHANNA BANCSHARES, INC.



                              By:
                                 ------------------------------ 
                                 Title:

                              SUSQUEHANNA BANCSHARES EAST II, INC.



                              By:
                                 ------------------------------ 
 
                                 Title:


                              FARMERS BANC CORP.



                              By:
                                 ------------------------------ 
 
                                 Title:

                              FARMERS NATIONAL BANK



                              By:
                                 ------------------------------ 
 
                                 Title:


                                     D-62
<PAGE>
 
                                  SCHEDULE 1.2


                              Exchange Provisions
                              -------------------

          So long as the Average Price Per Share of SBI Common Stock Before
Closing is between $25.00 and $31.00, then, pursuant to the Merger, FBC Common
Stock will be exchanged for SBI Common Stock at a ratio of 2.281 shares of SBI
Common Stock for each share of FBC Common Stock.

          The Average Price Per Share of SBI Common Stock Before Closing shall
be determined by adding the price at which SBI Common Stock is reported to have
closed by NASDAQ's NMS (or if SBI Common Stock is not quoted on NASDAQ's NMS
then as reported by a recognized source as to the principal trading market on
which such shares are traded) over the period of ten business days ending of the
fifth business day preceding the date set for Closing, pursuant to Section
1.1(b) hereof, and dividing such total by 10 (such Average Price Per Share
Before Closing is also referred to as the "Average Closing Price").

          FBC shall have the right to terminate this Agreement, in accordance
with Section 6.1(e), if the Average Price Per Share of SBI Common Stock Before
Closing is less than $25.00 (subject to adjustment in accordance with Section
1.2(c) herein).  SBI shall have the right to terminate this Agreement, in
accordance with Section 6.1(f), if the Average Price Per Share of SBI Common
Stock Before Closing is greater than $31.00 (subject to adjustment in accordance
with Section 1.2(c) herein); provided, however, if such price is greater than
$31.00 (subject to adjustment in accordance with Section 1.2(c) herein) and SBI
does not exercise its termination right pursuant to Section 6.1(f), then all of
the shares of FBC shall be exchanged for the number of shares of SBI Common
Stock as provided in the first paragraph hereof.
<PAGE>
 
                                   APPENDIX E

                    OPINION OF BERWIND FINANCIAL GROUP, L.P.
                                   
<PAGE>
 
Appendix E



[DATE]



Board of Directors
Atcorp, Inc.
8000 Sagemore Drive
Suite 8101
Marlton, NJ  08053


Gentlemen:

     You have requested our opinion as to the fairness, from a financial point
of view, to the shareholders of Atcorp, Inc. ("Atcorp") of the financial terms
of the proposed merger by and between Atcorp, Susquehanna Bancshares, Inc.
("Susquehanna"), and Susquehanna Bancshares East, Inc. ("Susquehanna East"). The
terms of the proposed merger (the "Proposed Merger") by and between Atcorp,
Susquehanna and Susquehanna East are set forth in the Agreement and Plan of
Affiliation dated July 18, 1996, (the "Merger Agreement") and provides that each
outstanding share of Atcorp common stock will be converted into the right to
receive shares of Common Stock par value $2.00 per share of Susquehanna
determined in conformity with the exchange ratio set forth in Schedule 1.2 (a)
of the Merger Agreement, with cash to be paid in lieu of any fractional shares.

     Berwind Financial Group, L.P., as part of its investment banking business,
regularly is engaged in the valuation of assets, securities and companies in
connection with various types of asset and security transactions, including
mergers, acquisitions, private placements and valuations for various other
purposes, and in the determination of adequate consideration in such
transactions.

     In arriving at our opinion, we have, among other things: (i) reviewed the
historical financial performances, current financial positions and general
prospects of Atcorp and Susquehanna,  (ii) reviewed the Merger Agreement, (iii)
reviewed and analyzed the stock market performance of  Atcorp and Susquehanna,
(iv) studied and analyzed the consolidated financial and operating data of
Atcorp and Susquehanna, (v) considered the terms and conditions of the Proposed
Merger between Atcorp, Susquehanna and Susquehanna East as compared with the
terms and conditions of comparable bank and bank holding company mergers and
acquisitions, (vi) met and/or communicated with certain members of Atcorp's and
Susquehanna's senior management to discuss their respective operations,
historical financial statements, and future prospects, and (vii) conducted such
other financial analyses, studies and investigations as we deemed appropriate.

     Our opinion is given in reliance on information and representations made or
given by Atcorp and Susquehanna, and their respective officers, directors,
auditors, counsel and other agents, and on filings, releases and other
information issued by Atcorp and Susquehanna including financial statements,
financial projections, and stock price data as well as certain information from
recognized independent sources.  We have not independently verified the
information concerning Atcorp and Susquehanna nor other data which we have
considered in our review and, for purposes of the opinion set forth below, we
have assumed and relied upon the accuracy and completeness of all such
information and data.  Additionally, we assume that the Proposed Merger is, in
all respects, lawful under applicable law.

                                      E-1
<PAGE>
 
Board of Directors
[DATE]
Page 2

     With regard to financial and other information relating to the general
prospects of Atcorp and Susquehanna, we have assumed that such information has
been reasonably prepared and reflects the best currently available estimates and
judgments of the managements of Atcorp and Susquehanna as to Atcorp's and
Susquehanna's most likely future performance. In rendering our opinion, we have
assumed that in the course of obtaining the necessary regulatory approvals for
the Proposed Merger no conditions will be imposed that will have a material
adverse effect on the contemplated benefits of the Proposed Merger to Atcorp.

     Our opinion is based upon information provided to us by the managements of
Atcorp and Susquehanna, as well as market, economic, financial, and other
conditions as they exist and can be evaluated only as of the date hereof and
speaks to no other period.  Our opinion pertains only to the financial
consideration of the Proposed Merger and does not constitute a recommendation to
the Board of Atcorp and does not constitute a recommendation to Atcorp's
shareholders as to how such shareholders should vote on the Proposed Merger.

     Based on the foregoing, it is our opinion that, as of the date hereof, the
Proposed Merger by and between Atcorp,  Susquehanna and Susquehanna East is
fair, from a financial point of view, to the shareholders of Atcorp.

                                       Sincerely,



                                       BERWIND FINANCIAL GROUP, L.P.

                                      E-2
<PAGE>
 
                                   APPENDIX F


                    OPINION OF JANNEY MONTGOMERY SCOTT INC.
<PAGE>
 
Appendix F



July 18, 1996

The Board of Directors
ATCORP, Inc.
8000 Sagemore Drive
Marlton, New Jersey 08053


Members of the Board:

ATCORP, Inc. ("ATCORP") and Susquehanna Bancshares, Inc. ("Susquehanna") have
entered into an Agreement providing for the Merger ("Merger") of ATCORP with and
into Susquehanna.  The terms of the Agreement providing for the Merger are set
forth in the Agreement and Plan of Affiliation ("Plan") dated July 18, 1996.
You have asked our opinion as to whether the Exchange Ratio pursuant to the Plan
is fair, from a financial point of view, to the shareholders of ATCORP.

The terms of the Merger provide that at the effective date of the Merger, each
outstanding share of ATCORP Common Stock will be exchanged for one share of
Common Stock of Susquehanna ("Exchange Ratio") so long as the Average Price Per
Share (as defined in the Plan) of Susquehanna's Common Stock is between $25.00
and $31.00 per share.  If the Average Price Per Share is less than $25.00 per
share, ATCORP may terminate the Merger.  If the Average Price Per Share is
greater than $31.00, Susquehanna may adjust the Exchange Ratio to result in a
fixed value to ATCORP's shareholders of $31.00, or terminate the Merger.

JMS Montgomery Scott Inc., as part of its investment banking business, is
engaged in the valuation of financial institutions and their securities in
connection with mergers and acquisitions.  In addition, in the ordinary course
of our business as a broker-dealer, we may, from time to time, have a long or
short position in, and buy or sell, debt or equity securities of ATCORP or
Susquehanna for our own account or for the accounts of our customers.  We are
familiar with ATCORP, having consulted with ATCORP from time to time, and are
acting as financial advisor to ATCORP in rendering this opinion.  We have not
been involved in negotiations with Susquehanna leading to the Merger and the
Plan.  We will receive a fee from ATCORP for rendering this opinion.

In rendering our opinion, we have evaluated the financial statements of ATCORP
and Susquehanna.  In addition, we have, among other things:

(a)  considered the proposed financial terms of the Merger and have examined the
     projected consequences of the Merger with respect to, among other things,
     market value, earnings and book value per share of ATCORP Common Stock;

(b)  to the extent deemed relevant, analyzed selected public information of
     certain other banks and bank holding companies and compared ATCORP and
     Susquehanna from a financial point of view to these other banks and bank
     holding companies;

(c)  reviewed the historical market price ranges and trading volume of Common
     Stock of ATCORP and Susquehanna;

                                      F-1
<PAGE>
 
(d)  compared the terms of the Merger with the terms of certain other comparable
     transactions to the extent information concerning such acquisitions was
     publicly available;

(e)  reviewed the Plan and related documents; and

(f)  performed such other analyses and examination as we deemed necessary.  We
     have also met with various senior officers of ATCORP and Susquehanna to
     discuss the foregoing as well as other matters we believe relevant to our
     opinion.

We have relied upon and assumed the accuracy and completeness of all information
provided to us by ATCORP and Susquehanna or publicly available and we have not
independently verified such information.  We have relied upon the managements of
ATCORP and Susquehanna as to the reasonableness and achievability of the
financial and operational forecasts and projections, and the assumptions and
bases therefor, provided to us, and we have assumed that such forecasts and
projections reflect the best currently available estimates and judgements of
such managements.

Our conclusion is rendered on the basis of market, economic and other conditions
prevailing as of the date hereof and on the conditions and prospects, financial
and otherwise, of ATCORP and Susquehanna as they exist and are known to us on
the date hereof.  Furthermore, this opinion does not represent our opinion as to
what the value of Susquehanna necessarily will be when the Susquehanna Common
Stock is issued to ATCORP's shareholders upon consummation of the Merger.  In
addition, we express no recommendation as to how the shareholders of ATCORP
should vote at the shareholders' meeting held in connection with the Merger.

On the basis of and subject to the foregoing, we are of the opinion that as of
the date hereof, the Exchange Ratio pursuant to the Plan is fair, from a
financial point of view, to the shareholders of ATCORP.

Very truly yours,



JANNEY MONTGOMERY SCOTT INC.

                                      F-2
<PAGE>
 
                                   APPENDIX G


                    OPINION OF BERWIND FINANCIAL GROUP, L.P.

<PAGE>
 
                                   APPENDIX G



                            FORM OF FAIRNESS OPINION



[DATE]



Board of Directors
Farmers Banc Corp.
114 N. Main Street
Mullica Hill, NJ  08062


Gentlemen:

     You have requested our opinion as to the fairness, from a financial point
of view, to the shareholders of Farmers Banc Corp. ("Farmers") of the financial
terms of the proposed merger by and between Farmers, Susquehanna Bancshares,
Inc. ("Susquehanna"), and Susquehanna Bancshares East II, Inc. ("Susquehanna
East").  The terms of the proposed merger (the "Proposed Merger") by and between
Farmers, Susquehanna and Susquehanna East are set forth in the Agreement and
Plan of Affiliation dated July 18, 1996, (the "Merger Agreement") and provides
that each outstanding share of Farmers common stock will be converted into the
right to receive shares of Common Stock par value $2.00 per share of Susquehanna
determined in conformity with the exchange ratio set forth on Schedule 1.2 (a)
of the Merger Agreement, with cash to be paid in lieu of any fractional shares.

     Berwind Financial Group, L.P., as part of its investment banking business,
regularly is engaged in the valuation of assets, securities and companies in
connection with various types of asset and security transactions, including
mergers, acquisitions, private placements and valuations for various other
purposes, and in the determination of adequate consideration in such
transactions.

     In arriving at our opinion, we have, among other things: (i) reviewed the
historical financial performances, current financial positions and general
prospects of Farmers and Susquehanna, (ii) reviewed the Merger Agreement, (iii)
reviewed and analyzed the stock market performance of Farmers and Susquehanna,
(iv) studied and analyzed the consolidated financial and operating data of
Farmers and Susquehanna, (v) considered the terms and conditions of the Proposed
Merger between Farmers, Susquehanna and Susquehanna East as compared with the
terms and conditions of comparable bank and bank holding company mergers and
acquisitions, (vi) met and/or communicated with certain members of Farmer's and
Susquehanna's senior management to discuss their respective operations,
historical financial statements, and future prospects, and (vii) conducted such
other financial analyses, studies and investigations as we deemed appropriate.

     Our opinion is given in reliance on information and representations made or
given by Farmers and Susquehanna, and their respective officers, directors,
auditors, counsel and other agents, and on filings, releases and other
information issued by Farmers and Susquehanna including financial statements,
financial projections, and stock price data as well as certain information from
recognized independent sources.  We have not independently verified the
information concerning Farmers and Susquehanna nor other data which we have
considered in our review and, for purposes of the opinion set forth below, we
have assumed and relied upon the accuracy and completeness of all such
information and data.  Additionally, we assume that the Proposed Merger is, in
all respects, lawful under applicable law.

                                      G-1
<PAGE>
 
     With regard to financial and other information relating to the general
prospects of  Farmers and Susquehanna, we have assumed that such information has
been reasonably prepared and reflects the best currently available estimates and
judgments of the managements of Farmers and Susquehanna as to Farmers' and
Susquehanna's most likely future performance.  In rendering our opinion, we have
assumed that in the course of obtaining the necessary regulatory approvals for
the Proposed Merger no conditions will be imposed that will have a material
adverse effect on the contemplated benefits of the Proposed Merger to Farmers.

     Our opinion is based upon information provided to us by the managements of
Farmers and Susquehanna, as well as market, economic, financial, and other
conditions as they exist and can be evaluated only as of the date hereof and
speaks to no other period.  Our opinion pertains only to the financial
consideration of the Proposed Merger and does not constitute a recommendation to
the Board of Farmers and does not constitute a recommendation to the Farmers
Shareholders as to how such shareholders should vote on the Proposed Merger.

     Based on the foregoing, it is our opinion that, as of the date hereof, the
Proposed Merger by and between Farmers, Susquehanna and Susquehanna East is
fair, from a financial point of view, to the shareholders of Farmers.

                                   Sincerely,



                                   BERWIND FINANCIAL GROUP, L.P.

                                      G-2
<PAGE>
 
                                   APPENDIX H


                        SUSQUEHANNA PRO FORMA SCHEDULES
<PAGE>
 
     The following schedule sets forth certain pro forma data giving effect to
each of the Fairfax and Reisterstown acquisitions as of January 1, 1995, and
accounted for as purchases.  The following data are not necessarily indicative
of the results that would have been achieved had such transactions been
consummated on such dates and should not be construed as representative of
future operations.  This presentation is subject to the assumptions set forth in
the notes to the Susquehanna Pro Forma Schedules.  The schedules should be read
in conjunction with such notes and the historical financial statements,
including the notes thereto, of Susquehanna, AI and FBC incorporated by
reference in this Proxy Statement/Prospectus.  The information for Fairfax used
in preparing the schedule for the pro forma income statement for the year ended
December 31, 1995 is for the fiscal year ended September 30, 1995.  The
information for Reisterstown used in preparing the schedule for the pro forma
income statement for the year ended December 31, 1995 is for the twelve months
ended December 31, 1995.

                                      H-1
<PAGE>
 
                   SUSQUEHANNA PRO FORMA COMBINED ADJUSTMENTS
                         CONDENSED STATEMENT OF INCOME
                      For the year ended December 31, 1995
                                   Unaudited
                             (Dollars in thousands)
<TABLE>
<CAPTION>
 
                                                                                                        SBI
                                         Fairfax                     Reisterstown                    Combined
                                     ------------------------      -------------------------      -------------
                                       As Reported  Pro Forma        As Reported   Pro Forma        Adjustments
                                       -----------  ----------       ------------  ----------       -----------
<S>                                    <C>          <C>         <C>  <C>           <C>         <C>  <C>
Interest income                            $36,476   $    (55)  [1]        $7,137     $ (325)  [1]      $43,233
Interest expense                            19,760        723   [2]         3,491        286   [2]       24,260
                                     ------------------------      -------------------------      -------------
Net interest income                         16,716       (778)              3,646       (611)            18,973
Provision for loan and lease losses             45          0                   0          0                 45
                                     ------------------------      -------------------------      -------------
Net interest income after provision
  for loan and leases losses                16,671       (778)              3,646       (611)            18,928
Other income                                 2,646          0                 565          0              3,211
Other expense:
  Salaries and benefits                      5,029       (100)  [3]         1,089          0              6,018
  Occupancy and equipment                    1,153          0                  72          0              1,225
  Other                                      6,059      1,429   [4]         1,102        122   [3]        8,712
                                     ------------------------      -------------------------      -------------
Income before income taxes                   7,076     (2,107)              1,948       (733)             6,184
Applicable taxes                             2,172       (270)  [5]           842       (236)  [4]        2,508
                                     ------------------------      -------------------------      -------------
NET INCOME                                 $ 4,904    ($1,837)             $1,106      ($497)           $ 3,676
                                     ========================      =========================      =============
 
</TABLE>
See footnotes to Pro Forma Combined Condensed Statements of Income on Page 143.

                                      H-2
<PAGE>
 
                                    PART II

                    INFORMATION NOT REQUIRED IN PROSPECTUS

Item 20.  Indemnification of Directors and Officers

     Sections 1741 and 1742 of the Pennsylvania Business Corporation Law of
1988, as amended (the "BCL"), provide that a business corporation may indemnify
and officers against liabilities they may incur as such provided that the
particular person acted in good faith and in a manner he or she reasonably
believed to be in, or not opposed to, the best interests of the corporation,
and, with respect to any criminal proceeding, had no reasonable cause to believe
his or her conduct was unlawful. In the case of actions against a director or
officer by or in the right of the corporation, the power to indemnify extends
only to expenses (not judgments and amounts paid in settlement) and such power
generally does not exist if the person otherwise entitled to indemnification
shall have been adjudged to be liable to the corporation unless it is judicially
determined that, despite the adjudication of liability but in view of all the
circumstances of the case, the person is fairly and reasonably entitled to
indemnification for specified expenses. Under Section 1743 of the BCL, the
corporation is required to indemnify directors and officers against expenses
they may incur in defending actions against them in such capacities if they are
successful on the merits or otherwise in the defense of such actions. Under
Section 1745 of the BCL, a corporation may pay the expenses of a director or
officer incurred in defending an action or proceeding in advance of the of the
final disposition thereof upon receipt of an undertaking from such person to
repay the amounts advanced unless it is ultimately determined that such person
is entitled to indemnification from the corporation. Article XIV of
Susquehanna's Bylaws provides indemnification of directors, officers and other
agents of Susquehanna and advancement of expenses to the extent otherwise
permitted by Sections 1741, 1742 and 1745 of the BCL.

     Section 1746 of the BCL grants a corporation broad authority to indemnify
its directors, officers and other agents for liabilities and expenses incurred
in such capacity, except in circumstances where the act or failure to act giving
rise to the claim for indemnification is determined by a court to have
constituted willful misconduct or recklessness. Pursuant to the authority of
Section 1746 of the BCL, Susquehanna has also entered into employment agreements
with certain principal officers which also provide for indemnification in
connection with the performance of their offices.

     Article XIV conditions any indemnification or advancement of expenses upon
a made in accordance with the procedures specified in Section 1744 of the BCL,
by Susquehanna's Directors or shareholders that indemnification or advancement
of expenses is proper because the Director or officer met the standard of
conduct set forth in Section 1741 or 1742 of the BCL, as applicable.

     As authorized by Section 1747 of the BCL and Article XIV, Susquehanna on
behalf of its Directors and officers, insurance protection against certain
liabilities arising out of the discharge of their duties, as well as insurance
covering Susquehanna for indemnification payments made to its Directors and
officers for certain liabilities. The premiums for such insurance are paid by
Susquehanna.

                                     II-1
<PAGE>
 
              Item 21.  Exhibits and Financial Statement Schedules
<TABLE>
<CAPTION>
 
 
(a)      Exhibits:
Exhibit
Number   Description
- -------  -----------
<S>      <C>      
2.1*     Agreement and Plan of Affiliation, Dated as of the 18th Day of July,
         1996, By and Among Susquehanna Bancshares, Inc., Susquehanna Bancshares
         East, Inc., Atcorp, Inc. and Equity National Bank (1) (Exhibit 2 (a)).

2.2*     Agreement and Plan of Affiliation Dated as of the 18th Day of July,
         1996, By and Among Susquehanna Bancshares, Inc., Susquehanna Bancshares
         East II, Inc., Farmers Banc Corp. and Farmers National Bank.
         (1)(Exhibit 2 (b)).

3.1      Articles of Incorporation of Susquehanna Bancshares, Inc.
         (2)(Attachment E)

3.2      By-laws of Susquehanna Bancshares, Inc. (2)(Attachment E)

4.1*     Subchapters 25E, 25F, 25G and 25H of the Pennsylvania Business
         Corporation Law of 1988, as amended.

5.1**    Opinion of Morgan, Lewis & Bockius LLP regarding legality of the
         Susquehanna Bancshares, Inc. Common Stock being registered.

23.1**   Consent of Morgan, Lewis & Bockius LLP (included in its opinion filed
         as Exhibit 5.1 hereto).

23.2*    Consent of Coopers & Lybrand L.L.P. regarding Susquehanna Bancshares,
         Inc.

23.3*    Consent of Coopers & Lybrand L.L.P. regarding Reisterstown Holdings, 
         Inc.

23.4*    Consent of Arthur Andersen LLP regarding Atcorp, Inc.

23.5*    Consent of Petroni & Associates regarding Farmers Banc Corp.

23.6*    Consent of KPMG Peat Marwick LLP regarding Fairfax Financial 
         Corporation.

23.7*    Consent of KPMG Peat Marwick LLP regarding Atlanfed Bancorp, Inc.

23.8**   Consent of Berwind Financial Group, L.P.

23.9**   Consent of Janney Montgomery Scott Inc.

24.6*    Powers of Attorney (included on the signature page).

99.1*    Form of Atcorp, Inc. Proxy.

99.2*    Form of Farmers Banc Corp. Proxy.
</TABLE>
- -----------------

*    Filed herewith.
**   To be filed by amendment.

(1)  Exhibit incorporated herein by reference to the registrant's Current Report
     on Form 8-K dated July 18, 1996.
(2)  Exhibit incorporated herein by reference to the registrant's Registration
     Statement on Form S-4 (registration no. 33-53608) filed October 22, 1992.

                                   II-2
<PAGE>
 
(b)       Financial Statement Schedules:

          None.

Item 22.  Undertakings

         (1) The undersigned registrant hereby undertakes:

              (a) To file, during any period in which offers or sales are being
          made, a post-effective amendment to this registration statement:

                  (i) To include any prospectus required by section 10(a)(3) of
                      the Securities Act of 1933;

                  (ii) To reflect in the prospectus any facts or events arising
              after the effective date of the registration statement (or the
              most recent post-effective amendment thereof) which, individually
              or in the aggregate, represent a fundamental change in the
              information set forth in the registration statement;

                  (iii) To include any material information with respect to the
              plan of distribution not previously disclosed in the registration
              statement or any material change to such information in the
              registration statement.

              (b) That, for the purpose of determining any liability under the
         Securities Act of 1933, each such post-effective amendment shall be
         deemed to be a new registration statement relating to the securities
         offered therein, and the offering of such securities at that time shall
         be deemed to be the initial bona fide offering thereof.

              (c) To remove from registration by means of a post-effective
         amendment any of the securities being registered which remain unsold at
         the termination of the offering.

         (2) The undersigned registrant hereby undertakes to respond to requests
for information that is incorporated by reference into the prospectus pursuant
to Items 4, 10(b), 11, or 13 of this Form, within one business day of receipt of
such request, and to send the incorporated documents by first class mail or
other equally prompt means. This includes information contained in documents
filed subsequent to the effective date of the registration statement through the
date of responding to the request.

         (3) The undersigned registrant hereby undertakes to supply by means of
a post-effective amendment all information concerning a transaction, and the
company 23.9** Consent of Janney Montgomery Scott Inc. acquired involved
therein, that was not the subject of and included in the registration statement
when it became effective.

         (4) The undersigned registrant hereby undertakes that, for purposes of
determining any liability under the Securities Act of 1933, each filing of the
registrant's annual report pursuant to section 13(a) or section 15(d) of the
Securities Exchange Act of 1934 (and, where applicable, each filing of an
employee benefit plan's annual report pursuant to section 15(d) of the
Securities Exchange Act of 1934) that is incorporated by reference in the
registration statement shall be deemed to be a new registration statement
relating to the securities offered therein, and the offering of such securities
at that time shall be deemed to be the initial bona fide offering thereof.

         (5) Insofar as indemnification for liabilities arising under the
Securities Act of 1933 may be permitted to Directors, officers and controlling
persons of the registrant pursuant to the foregoing provisions, or otherwise,
the registrant has been advised that in the opinion of the Securities and
Exchange such indemnification is against public policy as expressed in the Act
and is, therefore, unenforceable. In the event that a claim for indemnification
against such liabilities (other than the payment by the registrant of expenses
incurred or paid by a Director, officer or controlling person of the registrant
in the successful defense of any action, suit or proceeding) 

                                     II-3
<PAGE>

is asserted by such Director, officer or controlling person in connection with
the securities being registered, the registrant will, unless in the opinion of
its counsel the matter has been settled by controlling precedent, submit to a
court of appropriate jurisdiction the question whether such indemnification by
it is against public policy as expressed in the Act and will be governed by the
final adjudication of such issue.

         (6)  The undersigned registrant hereby undertakes that:

              (a) For purposes of determining any liability under the Securities
Act of 1933, the information omitted from the prospectus filed as part of this
registration statement in reliance upon Rule 430A and contained in a form of
prospectus filed by the registrant pursuant to Rule 424(b)(1) or (4) or 497(h)
under the Securities Act shall be deemed to be part of this registration
statement as of the time it was declared effective.

              (b) For the purpose of determining any liability under the
Securities Act of 1933, each post-effective amendment that contains a form of
prospectus shall be deemed to be a new registration statement relating to the
securities offered therein, and the offering of such securities at that time
shall be deemed to be the initial bona fide offering thereof.

                                     II-4
<PAGE>
 
                                   SIGNATURES

   Pursuant to the requirements of the Securities Act of 1933, as amended, the
registrant has duly caused this Registration Statement to be signed on its
behalf by the undersigned, thereunto duly authorized, in Lititz, Pennsylvania on
October 16, 1996.

                                                    SUSQUEHANNA BANCSHARES, INC.


                                                    By:/s/ Robert S. Bolinger
                                                       -----------------------
                                                       ROBERT S. BOLINGER
                                                       President and 
                                                       Chief Executive Officer

   Pursuant to the requirements of the Securities Act of 1933, as amended, this
Registration Statement has been signed below by the following persons in the
capacities and on the dates indicated. Each person whose signature appears below
in so signing also makes, constitutes and appoints Robert S. Bolinger and
Richard M. Cloney, and each of them acting alone, his true and lawful attorney-
in-fact, with full power of substitution, for him in any and all capacities, to
execute and cause to be filed with the Securities and Exchange Commission any or
all amendments and post-effective amendments to this Registration Statement,
with exhibits thereto and other documents in connection therewith, and hereby
ratifies and confirms all that said attorney-in-fact or his substitute or
substitutes may do or cause to be done by virtue hereof.

<TABLE>
<CAPTION>
         Signature                         Title                      Date
         ---------                         -----                      ----      
<S>                          <C>                                <C>
/s/ Robert S. Bolinger       President and Chief Executive      October 16, 1996
- -----------------------      Officer and a Director
ROBERT S. BOLINGER  
 
/s/ Drew K. Hostetter        Treasurer (Principal Financial     October 16, 1996
- -----------------------      and Accounting Officer)
DREW K. HOSTETTER 
 
/s/ Richard M. Cloney        Vice President, Secretary and a    October 16, 1996
- -----------------------      Director
RICHARD M. CLONEY 
 
/s/ John M. Denlinger        Director                           October 16, 1996
- ----------------------- 
JOHN M. DENLINGER 

/s/ Henry H. Gibbel          Director                           October 16, 1996
- ----------------------- 
HENRY H. GIBBEL 

/s/ Richard E. Funke         Director                           October 16, 1996
- ----------------------- 
RICHARD E. FUNKE 

/s/ George J. Morgan         Director                           October 16, 1996
- ----------------------- 
GEORGE J. MORGAN
</TABLE>

                                      S-1
<PAGE>
 
<TABLE>
<CAPTION>
 
<S>                          <C>                               <C>
 
/s/ James G. Apple            Director                          October 16, 1996
- ------------------------
JAMES G. APPLE           
 
                              Director                          October __, 1996
- ------------------------
EDWARD W. HELFRICK
                         
/s/ Roger V. Wiest            Director                          October 16, 1996
- ------------------------                                  
ROGER V. WIEST           
                               
/s/ Marley R. Gross           Director                          October 16, 1996
- ------------------------                                          
MARLEY R. GROSS                                           

/s/ T. Max Hall               Director                          October 16, 1996
- ------------------------                                  
T. MAX HALL             
                                                      
/s/ Raymond M. O'Connell      Director                          October 16, 1996
- ------------------------                                  
RAYMOND M. O'CONNELL    
                                                          
/s/C. William Hetzer, Jr.     Director                          October 16, 1996
- ------------------------                                  
C. WILLIAM HETZER, JR.  
                                                      
/s/ Robert C. Reymer, Jr.     Director                          October 16, 1996
- ------------------------
ROBERT C. REYMER, JR.   

/s/ Robert S. Bolinger        Attorney-in-Fact                  October 16, 1996
- ------------------------
ROBERT S. BOLINGER      
</TABLE>

                                      S-2
<PAGE>
 
                                 EXHIBIT INDEX



(a)     Exhibits:

 Exhibit 
 Number      Description
 ------      -----------
 2.1*        Agreement and Plan of Affiliation, Dated as of the 18th Day of
             July, 1996, By and Among Susquehanna Bancshares, Inc., Susquehanna
             Bancshares East, Inc., Atcorp, Inc. and Equity National Bank (1)
             (Exhibit 2 (a)).

 2.2*        Agreement and Plan of Affiliation Dated as of the 18th Day of July,
             1996, By and Among Susquehanna Bancshares, Inc. Susquehanna
             Bancshares East II, Inc., Farmers Banc Corp. and Farmers National
             Bank. (1)(Exhibit 2(b)).

 3.1         Articles of Incorporation of Susquehanna Bancshares, Inc.
             (2)(Attachment E)

 3.2         By-laws of Susquehanna Bancshares, Inc. (2)(Attachment E)

 4.1*        Subchapters 25E, 25F, 25G and 25H of the Pennsylvania Business
             Corporation Law of 1988, as amended

 5.1**       Opinion of Morgan, Lewis & Bockius LLP regarding legality of the 
             Susquehanna Bancshares, Inc. Common Stock being registered.

 23.1**      Consent of Morgan, Lewis & Bockius LLP (included in its opinion 
             filed as Exhibit 5.1 hereto).

 23.2*       Consent of Coopers & Lybrand L.L.P. regarding Susquehanna 
             Bancshares, Inc.

 23.3*       Consent of Coopers & Lybrand L.L.P. regarding Reisterstown 
             Holdings, Inc.

 23.4*       Consent of Arthur Andersen LLP regarding Atcorp, Inc.

 23.5*       Consent of Petroni & Associates regarding Farmers Banc Corp.

 23.6*       Consent of KPMG Peat Marwick LLP regarding Fairfax Financial 
             Corporation.
        
 23.7*       Consent of KPMG Peat Marwick LLP regarding Atlanfed Bancorp, Inc.

 23.8**      Consent of Berwind Financial Group, L.P.
 
 23.9**      Consent of Janney Montgomery Scott Inc.

 24.6*       Powers of Attorney (included on the signature page).

 99.1*       Form of Atcorp, Inc. Proxy.

 99.2*       Form of Farmers Banc Corp. Proxy.


- -------------------
*       Filed herewith.
**      To be filed by amendment.

(1)     Exhibit incorporated herein by reference to the registrant's Current 
        Report of Form 8-K dated July 18, 1996.

(2)     Exhibit incorporated herein by reference to the registrant's
        Registration Statement on Form S-4 (registration no. 33-53608) filed
        October 22, 1992.




<PAGE>
 
                                  EXHIBIT 2.1
<PAGE>
 
            Included as Appendix C to the Proxy Statement/Prospectus

<PAGE>
 
                                  EXHIBIT 2.2
<PAGE>
 
            Included as Appendix D to the Proxy Statement/Prospectus

<PAGE>
 
                                  EXHIBIT 4.1
<PAGE>

                                                                    EXHIBIT 4.1
 
                     PENNSYLVANIA Business Corporation Law
                       Subchapter E. Control Transactions

     2541 APPLICATION AND EFFECT OF SUBCHAPTER.--(a)  General rule.-- Except as
otherwise provided in this section, this subchapter apply to a registered
corporation unless:
     (1)  the registered corporation is one described in section 2502(1)(ii) or
(2) (relating to registered corporation status):
     (2)  the bylaws, by amendment adopted either:
     (i)  by March 23, 1984; or
     (ii) on or after March 23, 1988, and on or  before June 21, 1988;

and, in either event, not subsequently rescinded by an article amendment,
explicitly provide that this subchapter shall not be applicable to the
corporation in the case of a corporation which on June 21, 1988, did not have
outstanding one or more classes or series of preference shares entitled, upon
the occurrence of a default in the payment of dividends or another similar
contingency, to elect a majority of the members of the board of directors (a
bylaw adopted on or before June 21, 1988, by a corporation excluded from the
scope of this paragraph by the restriction of this paragraph to certain
outstanding preference shares shall be ineffective unless ratified under
paragraph (3));

     (3)  the bylaws of which explicitly provide that this subchapter shall to
be applicable to the corporation by amendment ratified by the board of directors
on or after December 19, 1990, and on or before March 19, 1991, in the case of a
corporation:

     (i)  which on June 21, 1988, had outstanding one or more classes or series
of preference shares entitled, upon the occurrence of a default in the payment
of dividends or another similar contingency, to elect a majority of the members
of the board of directors; and

     (ii) the bylaws of which on that date contained a provision described in
paragraph (2); or

     (4)  the articles explicitly provide that this subchapter shall not be
applicable to the corporation by a provision included in the original articles,
by an article amendment adopted prior to the date of the control transaction and
prior to or on March 23, 1988, pursuant to the procedures then applicable to the
corporation, or by an article amendment adopted prior to the date of the control
transaction and subsequent to March 23, 1988, pursuant to both:

     (i)  the procedures then applicable to the corporation; and

     (ii) unless such proposed amendment has been approved by the board of
directors of the corporation, in which event this subparagraph shall not be
applicable, the affirmative vote of the shareholders entitled to cast at least
80% of the votes which all shareholders are entitled to cast thereon.

A reference in the articles or bylaws to former section 910 (relating to right
of shareholders to receive payment for shares following a control transaction)
of the act of May 5, 1933 (P.L. 364, No. 106), known as the Business Corporation
Law of 1933, shall be a reference to this subchapter for the purposes of this
section.  See section 101(c) (relating to references to prior statutes).

     (b)  Inadvertent transactions. --This subchapter shall not apply to any
person or group that inadvertently becomes a controlling person or group if that
controlling person or group, as soon as practicable, divests itself of a
sufficient amount of its voting shares so that it is no longer a controlling
person or group.

     (c)  Certain subsidiaries.--This subchapter shall not apply to any
corporation that on December 23, 1983, was a subsidiary of any other
corporation.  (Last amended by Act 169, L. `92, eff. 2-16-93.)

     2542 DEFINITIONS.--The following words and phrases when used in this
subchapter shall have the meanings given to them in this section unless the
context clearly indicates otherwise:

     "Control transaction."  The acquisition by a person or group of the status
of a controlling person or group.

     "Controlling person or group."  A controlling person or group as defined in
section 2543 (relating to controlling person or group).

                                      -1-
<PAGE>
 
     "Fair value."  A value not less than the highest price paid per share by
the controlling person or group at any time during the 90-day period ending on
and including the date of the control transaction plus an increment representing
any value, including, without limitation, any proportion of any value payable
for acquisition of control of the corporation, that may not be reflected in such
price.

     "Partial payment amount."  The amount per share specified in section
2545(c)(2) (relating to contents of notice).

     "Subsidiary."  Any corporation as to which any other corporation has or has
the right to acquire, directly or indirectly, through the exercise of all
warrants, options and rights and the conversion of all convertible securities,
whether issued or granted by the subsidiary or otherwise, voting power over
voting shares of the subsidiary that would entitle the holders thereof to cast
in excess of 50% of the votes that all shareholders would be entitled to cast in
the election of directors of such subsidiary, except that a subsidiary will not
be deemed to cease being a subsidiary as long as such corporation remains a
controlling person or group within the meaning of this subchapter.

     "Voting shares."  The term shall have the meaning specified in section 2552
(relating to definitions).
 (Last amended by Act 36, L. '89, eff. 4-27-90.)

     2543  CONTROLLING PERSON OR GROUP.--(a)  General rule.--For the purpose of
this subchapter, a "controlling person or group" means a person who has, or a
group of persons acting in concert that has, voting power over voting shares of
the registered corporation that would entitle the holders thereof to cast at
least 20% of the votes that all shareholders would be entitled to cast in an
election of directors of the corporation.

     (b)  Exceptions generally.--Notwithstanding subsection (a):

     (1)  A person or group which would otherwise be a controlling person or
group within the meaning of this section shall not be deemed a controlling
person or group unless, subsequent to the later of March 23, 1988, or the date
this subchapter becomes applicable to a corporation by bylaw or article
amendment or otherwise, that person or group increases the percentage of
outstanding voting shares of the corporation over which it has voting power to
in excess of the percentage of outstanding voting shares of the corporation over
which that person or group had voting power on such later date, and to at least
the amount specified in subsection (a), as the result of forming or enlarging a
group or acquiring, by purchase, voting power over voting shares of the
corporation.

     (2)  No person or group shall be deemed to be a controlling person or group
at any particular time if voting power over any of the following voting shares
is required to be counted at such time in order to meet the 20% minimum:

     (i)  Shares which have been held continuously by a natural person since
January 1, 1983, and which are held by such natural person at such time.

     (ii)  Shares which are held at such time by any natural person or trust,
estate, foundation or other similar entity to the extent the shares were
acquired solely by gift, inheritance, bequest, devise or other testamentary
distribution or series of these transactions, directly or indirectly, from a
natural person who had acquired the shares prior to January 1, 1983.

     (iii)  Shares which were acquired pursuant to a stock split, stock
dividend, reclassification or similar recapitalization with respect to shares
described under this paragraph that have been held continuously since their
issuance by the corporation by the natural person or entity that acquired them
from the corporation or that were acquired, directly or indirectly, from such
natural person or entity, solely pursuant to a transaction or series of
transactions described in subparagraph (ii), and that are held at such time by a
natural person or entity described in subparagraph (ii).

     (iv)  Control shares as defined in section 2562 (relating to definitions)
which have not yet been accorded voting rights pursuant to section 2564(a)
(relating to voting rights of shares acquired in a control-share acquisition).

     (v)  Shares, the voting rights of which are attributable to a person under
subsection (d) if:

     (A)  the person acquired the option or conversion right directly from or
made the contract, arrangement or understanding or has the relationship directly
with the corporation; and

     (B)  the person does not at the particular time own or otherwise
effectively possess the voting rights of the shares.

                                      -2-
<PAGE>
 
     (vi)  Shares acquired directly from the corporation or an affiliate or
associate, as defined in section 2552 (relating to definitions), of the
corporation by a person engaged in business as an underwriter of securities who
acquires the shares through his participation in good faith in a firm commitment
underwriting registered under the Securities Act of 1933.

     (3)  In determining whether a person or group is or would be a controlling
person or group at any particular time, there shall be disregarded voting power
arising from a contingent right of the holders of one or more classes or series
of preference shares to elect one or more members of the board of directors upon
or during the continuation of a default in the payment of dividends on such
shares or another similar contingency.

     (c)  Certain record holders.--A person shall not be a controlling person
under subsection (a) if the person holds voting power, in good faith and not for
the purpose of circumventing this subchapter, as an agent, bank, broker, nominee
or trustee for one or more beneficial owners who do not individually or, if they
are a group acting in concert, as a group have the voting power specified in
subsection (a), or who are not deemed a controlling person or group under
subsection (b).

     (d)  Existence of voting power.--For the purposes of this subchapter, a
person has voting power over a voting share if the person has or shares,
directly or indirectly, through any option, contract, arrangement,
understanding, conversion right or relationship, or by acting jointly or in
concert or otherwise, the power to vote, or to direct the voting of, the voting
share.  (Last amended by Act 198, L. `90, eff. 12-19-90.)

     2544  RIGHT OF SHAREHOLDERS TO RECEIVE PAYMENT FOR SHARES.--Any holder of
voting shares of a registered corporation that becomes the subject of a control
transaction who shall object to the transaction shall be entitled to the rights
and remedies provided in this subchapter.

     2545  NOTICE TO SHAREHOLDERS.--(a)  General rule.--Prompt notice that a
control transaction has occurred shall be given by the controlling person or
group to:

     (1)  Each shareholder of record of the registered corporation holding
voting shares.

     (2)  To the court, accompanied by a petition to the court praying that the
fair value of the voting shares of the corporation be determined pursuant to
section 2547 (relating to valuation procedures) if the court should receive
pursuant to section 2547 certificates from shareholders of the corporation or an
equivalent request for transfer of uncertificated securities.

     (b)  Obligations of the corporation.--If the controlling person or group so
requests, the corporation shall, at the option of the corporation and at the
expense of the person or group, either furnish a list of all such shareholders
to the person or group or mail the notice to all such shareholders.

     (c)  Contents of notice.--The notice shall state that:

     (1)  All shareholders are entitled to demand that they be paid the fair
value of their shares.

     (2)  The minimum value the shareholder can receive under this subchapter is
the highest price paid per share by the controlling person or group within the
90-day period ending on and including the date of the control transaction, and
stating that value.

     (3)  If the shareholder believes the fair value of his shares is higher,
that this subchapter provides an appraisal procedure for determining the fair
value of such shares, specifying the name of the court and its address and the
caption of the petition referenced in subsection (a)(2), and stating that the
information is provided for the possible use by the shareholder in electing to
proceed with a court-appointed appraiser under section 2547.  There shall be
included in, or enclosed with, the notice a copy of this subchapter.

     (d)  Optional procedure.--The controlling person or group may, at its
option, supply with the notice referenced in subsection (c) a form for the
shareholder to demand payment of the partial payment amount directly from the
controlling person or group without utilizing the court-appointed appraiser
procedure of section 2547, requiring the shareholder to state the number and
class or series, if any, of the shares owned by him, and stating where the
payment demand must be sent and the procedures to be followed.

     2546  SHAREHOLDER DEMAND FOR FAIR VALUE.--(a)  General rule.--after the
occurrence of the control transaction, any holder of voting shares of the
registered corporation may, prior to or within a reasonable time after the
notice required by section 2545 (relating to notice to shareholders) is given,
which time period may be

                                      -3-
<PAGE>
 
specified in the notice, make written demand on the controlling person or group
for payment of the amount provided in subsection (c) with respect to the voting
shares of the corporation held by the shareholder, and the controlling person or
group shall be required to pay that amount to the shareholder pursuant to the
procedures specified in section 2547 (relating to valuation procedures).

     (b)  Contents of demand.--The demand of the shareholder shall state the
number and class or series, if any, of the shares owned by him with respect to
which the demand is made.

     (c)  Measure of value.--A shareholder making written demand under this
section shall be entitled to receive cash for each of his shares in an amount
equal to the fair value of each voting share as of the date on which the control
transaction occurs, taking into account all relevant factors, including an
increment representing a proportion of any value payable for acquisition of
control of the corporation.

     (d)  Purchases independent of subchapter.--The provisions of this
subchapter shall not preclude a controlling person or group subject to this
subchapter from offering, whether in the notice required by section 2545 or
otherwise, to purchase voting shares of the corporation at a price other than
that provided in subsection (c), and the provisions of this subchapter shall not
preclude any shareholder from agreeing to sell his voting shares at that or any
other price to any person.

     2547  VALUATION PROCEDURES.--(a)  General rule.--If, within 45 days (or
such other time period, if any, as required by applicable law) after the date of
the notice required by section 2545 (relating to notice to shareholders), or, if
such notice was not provided prior to the date of the written demand by the
shareholder under section 2546 (relating to shareholder demand for fair value),
then within 45 days (or such other time period, if any, required by applicable
law) of the date of such written demand, the controlling person or group and the
shareholder are unable to agree on the fair value of the shares or on a binding
procedure to determine the fair value of the shares, then each shareholder who
is unable to agree on both the fair value and on such a procedure with the
controlling person or group and who so desires to obtain the rights and remedies
provided in this subchapter shall, no later than 30 days  after the expiration
of the applicable 45-day or other period, surrender to the court certificates
representing any of the shares that are certificated shares, duly endorsed for
transfer to the controlling person or group, or cause any uncertificated shares
to be transferred to the court as escrow agent under subsection (c) with a
notice stating that the certificates or uncertificated shares are being
surrendered or transferred, as the case may be, in connection with the petition
referenced in section 2545 or, if no petition has theretofore been filed, the
shareholder may file a petition within the 30-day period in the court praying
that the fair value (as defined in this subchapter) of the shares be determined.

     (b)  Effect of failure to give notice and surrender certificates.--Any
shareholder who does not so give notice and surrender any certificates or cause
uncertificated shares to be transferred within such time period shall have no
further right to receive, with respect to shares the certificates of which were
not so surrendered or the uncertificated shares which were not so transferred
under this section, payment under this subchapter from the controlling person or
group with respect to the control transaction giving rise to the rights of the
shareholder under this subchapter.

     (c)  Escrow and notice.--The court shall hold the certificates surrendered
and the uncertificated shares transferred to it in escrow for, and shall
promptly, following the expiration of the time period during which the
certificates may be surrendered and the uncertificated shares transferred,
provide a notice to the controlling person or group of the number of shares of
surrendered or transferred.

     (d)  Partial payment for shares.--The controlling person or group shall
then make a partial payment for the shares so surrendered or transferred to the
court, within ten business days of receipt of the notice from the court, at a
per-share price equal to the partial payment amount.  The court shall then make
payment as soon as practicable, but in any event within ten business days, to
the shareholders who so surrender or transfer their shares to the court of the
appropriate per-share amount received from the controlling person or group.

     (e)  Appointment of appraiser.--Upon receipt of any share certificate
surrendered or uncertificated share transferred under this section, the court
shall, as soon as practicable but in any event within 30 days, appoint an
appraiser with experience in appraising share values of companies of like nature
to the registered corporation to determine the fair value of the shares.

                                      -4-
<PAGE>
 
     (f)  Appraisal procedure.--The appraiser so appointed by the court shall,
as soon as reasonably practicable, determine the fair value of the shares
subject to its appraisal and the appropriate market rate of interest on the
amount then owed by the controlling person or group to the holders of the
shares.  The determination of any appraiser so appointed by the court shall be
final and binding on both the controlling person or group and all shareholders
who so surrendered their share certificates or transferred their shares to the
court, except that the determination of the appraiser shall be subject to review
to the extent and within the time provided or prescribed by law in the case of
other appointed judicial officers.  See 42 Pa.C.S.(S)(S)5105(a)(3)(relating to
right to appellate review) and 5571(b) (relating to appeals generally).

     (g)  Supplemental payment.--Any amount owed, together with interest, as
determined pursuant to the appraisal procedures of this section shall be payable
by the controlling person or group after it is so determined and upon and
concurrently with the delivery or transfer to the controlling person or group by
the court (which shall make delivery of the certificate or certificates
surrendered or the uncertificated shares transferred to it to the controlling
person or group as soon as practicable but in any event within ten business days
after the final determination of the amount owed) of the certificate or
certificates representing shares surrendered or the uncertificated shares
transferred to the court, and the court shall then make payment, as soon as
practicable but in any event within ten business days after receipt of payment
from the controlling person or group, to the shareholders who so surrendered or
transferred their shares to the court of the appropriate per-share amount
received from the controlling person or group.

     (h)  Voting and dividend rights during appraisal proceedings.--Shareholders
who surrender their share to the court pursuant to this section shall retain the
right to vote their shares and receive dividends or other distributions thereon
until the court receives payment in full for each of the shares so surrendered
or transferred of the partial payment amount (and, thereafter, the controlling
person or group shall be entitled to vote such shares and receive dividends or
other distributions thereon.)  The fair value (as determined by the appraiser)
of any dividends or other distributions so received by the shareholders shall be
subtracted from any amount owing to such shareholders under this section.

     (i)  Powers of the court.--The court may appoint such agents, including the
transfer agent of the corporation, or any other institution, to hold the share
certificates so surrendered and the shares surrendered or transferred under this
section, to effect any necessary change in record ownership of the shares after
the payment by the controlling person or group to the court of the amount
specified in subsection (h), to receive and disburse dividends or other
distributions, to provide notices to shareholders and to take such other actions
as the court determines are appropriate to effect the purposes of this
subchapter.

     (j)  Costs and expenses.--The costs and expenses of any appraiser or other
agents appointed by the court shall be assessed against the controlling person
or group.  The costs and expenses of any other procedure to determine fair value
shall be paid as agreed to by the parties agreeing to the procedure.

     (k)  Jurisdiction exclusive.--The jurisdiction of the court under this
subchapter is plenary and exclusive and the controlling person or group and all
shareholders who so surrendered or transferred their shares to the court shall
be made a party to the proceeding as in an action against their shares.

     (l)  Duty of corporation.--The corporation shall comply with requests for
information, which may be submitted pursuant to procedures maintaining the
confidentiality of the information, made by the court or the appraiser selected
by the court.  If any of the shares of the corporation are not represented by
certificates, the transfer, escrow or retransfer of those shares contemplated by
this section shall be registered by the corporation, which shall give the
witness notice required by section 1528(f) (relating to uncertificated shares)
to the transferring shareholder, the court and the controlling shareholder or
group, as appropriate in the circumstances.

     (m)  Payment under optional procedure.--Any amount agreed upon between the
parties or determined pursuant to the procedure agreed upon between the parties
shall be payable by the controlling person or group after it is agreed upon or
determined and upon and concurrently with the delivery of any certificate or
certificates representing such shares or the transfer of any uncertificated
shares to the controlling person or group by the shareholder.

     (n)  Title to shares.--Upon full payment by the controlling person or group
of the amount owed to the shareholder or to the court, as appropriate, the
shareholder shall cease to have any interest in the shares.

                                      -5-
<PAGE>
 
     2548  COORDINATION WITH CONTROL TRANSACTION.--(a)  General rule.--A person
or group that proposes to engage in a control transaction may comply with the
requirements of this subchapter in connection with the control transaction, and
the effectiveness of the rights afforded in this subchapter to shareholders may
be conditioned upon the consummation of the control transaction.

     (b)  Notice.--The person or group shall give prompt written notice of the
satisfaction of any such condition to each shareholder who has made demand as
provided in this subchapter.

                      Subchapter F.  Business Combinations

     2551  APPLICATION AND EFFECT OF SUBCHAPTER.--(a)  General rule.--Except as
otherwise provided in this section, this subchapter shall apply to every
registered corporation.

     (b)  Exceptions.--The provisions of this subchapter shall not apply to any
business combination:

     (1)  Of a registered described in section 2502(1)(ii) or (2) (relating to
registered corporation status).

     (2)  Of a corporation whose articles have been amended to provide that the
corporation shall be subject to the provisions of this subchapter, which was not
a registered corporation described in section 2502(1)(i) on the effective date
of such amendment, and which is a business combination with an interest
shareholder whose share acquisition date is prior to the effective date of such
amendment.

     (3)  Of a corporation:

     (i)  The bylaws of which, by amendment adopted by June 21, 1988, and not
subsequently rescinded either by an article amendment or by a bylaw amendment
approved by at least 85% of the whole board of directors, explicitly provide
that this subchapter shall not be applicable to the corporation; or

     (ii)  The articles of which explicitly provide that this subchapter shall
not be applicable to the corporation by a provision included in the original
articles, or by an article amendment adopted pursuant to both:

     (A)  The procedures then applicable to the corporation; and

     (B)  The affirmative vote of the holders, other than interested
shareholders and their affiliates and associates, of shares entitling the
holders to cast a majority of the votes that all shareholders would be entitled
to cast in an election of directors of the corporation, excluding the voting
shares of interested shareholders and their affiliates and associates, expressly
electing not to be governed by this subchapter.

The amendment to the articles shall not be effective until 18 months after the
vote of the shareholders of the corporation and shall not apply to any business
combination of the corporation with an interested shareholder whose share
acquisition date is on or prior to the effective date of the amendment.

     (4)  Of a corporation with an interested shareholder of the corporation
which became an interested shareholder inadvertently, if the interested
shareholder:

     (i)  As soon as practicable, divests itself of a sufficient amount of the
voting shares of the corporation so that it no longer is the beneficial owner,
directly or indirectly, of shares entitling the person to cast at least 20% of
the votes that all shareholders would be entitled to cast in an election of
directors of the corporation; and

     (ii)  Would not at any time within the five-year period preceding the
announcement date with respect to the business combination have been an
interested shareholder but for such inadvertent acquisition.

     (5)  With an interested shareholder who was the beneficial owner, directly
or indirectly, of shares entitling the person to cast at least 15% of the votes
that all shareholders would be entitled to cast in an election of directors of
the corporation on March 23, 1988, and remain so to the share acquisition date
of the interested shareholder.

     (6)  Of a corporation that on March 23, 1988, was a subsidiary of any other
corporation.  A corporation that was a subsidiary on such date will not be
deemed to cease being a subsidiary as long as the other corporation remains a
controlling person or group of the subsidiary within the meaning of subchapter E
(relating to control transactions).

A reference in the articles or bylaws to former section 911 (relating to
requirements relating to certain business combinations) of the act of May 5,
1933 (P.L. 364, No. 106), known as the Business Corporation Law of 1933, shall
be deemed a reference to this subchapter for the purposes of this section.  See
section 101(c) (relating to references to prior statutes).

                                      -6-
<PAGE>
 
     (c)  Continued applicability.--A registered corporation that is organized
under the laws of this Commonwealth shall not cease to be subject to this
subchapter by reason of events occurring or actions taken while the corporation
is subject to the provisions of this subchapter.  See section 4146 (relating to
provisions applicable to all foreign corporations).  (Last amended by Act 169,
L. `92, eff. 2-16-93.)

     2552 DEFINITIONS.--The following words and phrases when used in this
subchapter shall have the meanings given to them in this section unless the
context clearly indicates otherwise:

     "Affiliate."  A person that directly, or indirectly, through one or more
intermediaries, controls, or is controlled by, or is under common control with,
a specified person.

     "Announcement date."  When used in reference to any business combination,
the date of the first public announcement of the final, definitive proposal for
such business combination.

     "Associate."  When used to indicate a relationship with any person:

     (1)  Any corporation or organization of which such person is an officer,
director or partner or is, directly or indirectly, the beneficial owner of
shares entitling that person to cast at least 10% of the votes that all
shareholders would be entitled to cast in an election of directors of the
corporation or organization;

     (2)  Any trust or other estate in which such person has a substantial
beneficial interest or as to which such person serves as trustee or in a similar
fiduciary capacity; and

     (3)  Any relative or spouse of such person, or any relative of the spouse,
who has the same home as such person.

     "Beneficial owner."  When used with respect to any shares, a person:

     (1)  that, individually or with or through any of its affiliates or
associates, beneficially owns such shares, directly or indirectly:

     (2)  that, individually or with or through any of its affiliates or
associates, has:

     (i)  the right to acquire such shares (whether the right is exercisable
immediately or only after the passage of time), pursuant to any agreement,
arrangement or understanding (whether or not in writing), or upon the exercise
of conversation rights, exchange rights, warrants or options, or otherwise,
except that a person shall not be deemed the beneficial owner of shares tendered
pursuant to a tender or exchange offer made by such person or the affiliates or
associates of any such person until the tendered shares are accepted for
purchase or exchange; or

     (ii) the right to vote such shares pursuant to any agreement, arrangement
or understanding (whether or not in writing), except that a person shall not be
deemed the beneficial owner of any shares under this subparagraph if the
agreement, arrangement or understanding to vote such shares:

     (A)  arises solely from a revocable proxy or consent given in response to a
proxy or consent solicitation made in accordance with the applicable rules and
regulations under the exchange act; and

     (B)  is not then reportable on a schedule 13D under the exchange act, (or
any comparable or successor report); or

     (3)  that has any agreement, arrangement or understanding (whether or not
in writing), for the purpose of acquiring, holding, voting (except voting
pursuant to a revocable proxy or consent as described in paragraph (2)(ii), or
disposing of such shares with any other person that beneficially owns, or whose
affiliates or associates beneficially own, directly or indirectly, such shares.

     "Business combination."  A business combination  as defined in section 2554
(relating to business combination).

     "Common shares."  Any shares other than preferred shares.

     "Consummation date."  With respect to any business combination, the date of
consummation of the business combination, or, in the case of a business
combination as to which a shareholder vote is taken, the later of the business
day prior to the vote or 20 days prior to the date of consummation of such
business combination.

     "Control," "controlling," "controlled by" or "under common control with."
The possession, directly or indirectly, of the power to direct or cause the
direction of the management and policies of a person, whether through the
ownership of voting shares, by contract, or otherwise.  A person's beneficial
ownership of shares entitling that person to cast at least 10% of the votes that
all shareholders would be entitled to cast in an election of directors of the
corporation shall create a presumption that such person has control of the
corporation.  Notwithstanding the foregoing, a person shall not be deemed to
have control of a corporation if such person holds voting shares, in good

                                      -7-
<PAGE>
 
faith and not for the purpose of circumventing this subchapter, as in agent,
bank, broker, nominee, custodian or trustee for one or more beneficial owners
who do not individually or as a group have control of the corporation.

     "Interested shareholder."  An interested shareholder as defined in section
 (relating to interested shareholder).

     "Market value."  When used in reference in shares or property of any
corporation:

     (1)  In the case of shares, the highest closing sale price during the 30-
day period immediately preceding the date in question of the share of the
composite tape for New York Stock Exchange-listed shares, or, if the shares are
not quoted in the composite tape or if the shares are not listed on the
exchange, on the principal United States securities exchange registered under
the exchange act, on which such shares are listed, or, if the shares are not
listed on any such exchange, the highest closing bid quotation with respect to
the share during the 30-day period preceding the date in question on the
National Association of Securities Dealers, Inc. Automated Quotations System or
any system then in use, or if no quotations are available, the fair market value
on the date in question of the share as determined by the board of directors of
the corporation in good faith.

     (2)  In the case of property other than cash or shares, the fair market
value of the property on the date in question as determined by the board of
directors of the corporation in good faith.

     "Preferred shares."  Any class or series of shares of a corporation which,
under the bylaws or articles of the corporation, is entitled to receive payment
of dividends prior to any payment of dividends on some other class or series of
shares, or is entitled in the event of any voluntary liquidation, dissolution or
winding up of the corporation to receive payment or distribution of a
preferential amount before any payments or distributions are received by some
other class or series of shares.

     "Share acquisition date."  With respect to any person and any registered
corporation, the date that such person first becomes an interested shareholder
of such corporation.

     "Shares."  (1)  Any shares or similar security, any certificate of
interest, any participation in any profit-sharing agreement, any voting trust
certificate, or any certificate of deposit for shares.

     (2)  Any security convertible, with or without consideration, into shares,
or any option right, conversion right or privilege of buying shares without
being bound to do so, or any other security carrying any right to acquire,
subscribe to or purchase shares.

     "Subsidiary."  Any corporation as to which any other corporation is the
beneficial owner, directly or indirectly, of shares of the first corporation
that would entitle the other corporation to cast in excess of 50% of the votes
that all shareholders would be entitled to cast in the election of directors of
the first corporation.

     "Voting shares."  Shares of a corporation entitled to vote generally in the
election of directors.  (Last amended by Act 198, `90, eff. 12-19-90.)

     2553  INTERESTED SHAREHOLDER.--(a)  General rule.--The term "interested
shareholder," when used in reference to any registered corporation, means any
person (other than the corporation or any subsidiary of the corporation) that:

     (1)  Is the beneficial owner, directly or indirectly, of shares entitling
that person to cast at least 20% of the votes that all shareholders would be
entitled to cast in an election of directors of the corporation; or

     (2)  Is an affiliate or associate of such corporation and at any time
within the five-year period immediately prior to the date in question was the
beneficial owner, directly or indirectly, of shares entitling that person to
cast at least 20% of the votes that all shareholders would be entitled to cast
in an election of directors of the corporation.

     (b)  Exception.--For the purpose of determining whether a person is an
interested shareholder:

     (1)  The number of votes that would be entitled to be cast in an election
of directors of the corporation shall be calculated by including shares deemed
to be beneficially owned by the person through application of the definition of
"beneficial owner" in section 2552 (relating to definitions), but excluding any
other unissued shares of such corporation which may be issuable pursuant to any
agreement, arrangement or understanding, or upon exercise of conversion or
option rights, or otherwise; and

     (2)  There shall be excluded from the beneficial ownership of the
interested shareholder any:

     (i)  Shares which have been held continuously by a natural person since
January 1, 1983, and which are then held by that natural person;

                                      -8-
<PAGE>
 
     (ii)  Shares which are then held by any natural person or trust, estate,
foundation or other similar entity to the extent such shares were acquired
solely by gift, inheritance, bequest, devise or other testamentary distribution
or series of those transactions, directly or indirectly, from a natural person
who had acquired such shares prior to January 1, 1983; or

     (iii)  Shares which were acquired pursuant to a stock split, stock
dividend, reclassification or similar recapitalization with respect to shares
described under this paragraph that have been held continuously since their
issuance by the corporation by the natural person or entity that acquired them
from the corporation, or that were acquired, directly or indirectly, from the
natural person or entity, solely pursuant to a transaction or series of
transactions described in subparagraph (ii), and that are then held by a natural
person or entity described in subparagraph (ii).

     2554  BUSINESS COMBINATION.--The term "business combination," when used in
reference to any registered corporation and any interested shareholder of the
corporation, means any of the following:

     (1)  A merger, consolidation, share exchange or division of the corporation
or any subsidiary of the corporation:

     (i)  with the interested shareholder; or

     (ii)  with, involving or resulting in any other corporation (whether or not
itself an interested shareholder of the registered corporation) which is, or
after the merger, consolidation, share exchange or division would be, an
affiliate or associate of the interested shareholder.

     (2)  A sale, lease, exchange, mortgage, pledge, transfer or other
disposition (in one transaction or a series of transactions) to or with the
interested shareholders or any affiliate or associate of such interested
shareholder of assets of the corporation or any subsidiary of the corporation.

     (i)  Having an aggregate market value equal to 10% or more of the aggregate
market value of all the assets, determined on a consolidated basis, of such
corporation;

     (ii)  Having an aggregate market value equal to 10% or more of the
aggregate market value of all the outstanding shares of such corporation; or

     (iii)  Representing 10% or more of the earning power or net income,
determined on a consolidated basis, of such corporation.

     (3)  The issuance or transfer by the corporation or any subsidiary of the
corporation (in one transaction or a series of transactions) of any shares of
corporation or any subsidiary of such corporation which has an aggregate market
value equal to 5% or more of the aggregate market value of all the outstanding
shares of the corporation to the interested shareholder or any affiliate or
associate of such interested shareholder except pursuant to the exercise of
option rights to purchase shares, or pursuant to the conversion of securities
having conversion rights, offered, to a dividend or distribution paid or made,
pro rata to all shareholders of the corporation.

     (4)  The adoption of any plan or proposal for the liquidation or
dissolution of the corporation proposed by, or pursuant to any agreement,
arrangement or understanding (whether or not in writing) with, the interested
shareholder or any affiliate or associate of such interested shareholder.

     (5)  A reclassification of securities (including, without limitation, any
split of shares, dividend or shares, or other distribution of shares in respect
of shares, or any reverse split of shares), or recapitalization of the
corporation, or any merger or consolidation of the corporation with any
subsidiary of the corporation, or any other transaction (whether or not with or
into or otherwise involving the interested shareholder), proposed by, or
pursuant to any agreement, arrangement or understanding (whether or not in
writing) with, the interested shareholder of any affiliate or associate of the
interested shareholder, which has the effect, directly or indirectly, of
increasing the proportionate share of the outstanding shares of any class or
series of voting shares or securities convertible into voting shares of the
corporation or any subsidiary of the corporation which is, directly or
indirectly, owned by the interested shareholder or any affiliate or associate of
the interested shareholder, except as a result of immaterial changes due to
fractional share adjustments.

     (6)  The receipt by the interested shareholder or any affiliate or
associate of the interested shareholder of the benefit, directly or indirectly
(except proportionately as a shareholder of such corporation), of any loans,

                                      -9-
<PAGE>
 
advances, guarantees, pledges or other financial assistance or any tax credits
or other tax advantages provided by or through the corporation.  (Last amended
by Act 198, L. `90, eff. 12-19-90.)

     2555  REQUIREMENTS RELATING TO CERTAIN BUSINESS COMBINATIONS.--
Notwithstanding anything to the contrary contained in this subpart (except the
provisions of section 2551 (relating to application and effect of subchapter)),
a registered corporation shall not engage at any time in any business
combination with any interested shareholder of the corporation other than:

     (1)  A business combination approved by the board of directors of the
corporation prior to the interested shareholder's share acquisition date, or
where the purchase of shares made by the interested shareholder on the
interested shareholder's share acquisition date had been approved by the board
of directors of the corporation prior to the interested shareholder's share
acquisition date.

     (2)  A business combination approved:

     (i)  By the affirmative vote of the holders of shares entitling such
holders to cast a majority of the votes that all shareholders would be entitled
to cast in an election of directors of the corporation, not including any voting
shares beneficially owned by the interested shareholder or any affiliate or
associate of such interested shareholder, at a meeting called for such purpose
no earlier than three months after the interested shareholder became, and if at
the time of the meeting the interested shareholder is, the beneficial owner,
directly or indirectly, of shares entitling the interested shareholder to cast
at least 80% of the votes that all shareholders would be entitled to cast in an
election of directors of the corporation, and if the business combination
satisfies all the conditions of section 2556 (relating to certain minimum
conditions); or

     (ii)  By the affirmative vote of all of the holders of all of the
outstanding common shares.

     (3)  A business combination approved by the affirmative vote of the holders
of shares entitling such holders to cast a majority of the votes that all
shareholders would be entitled to cast in an election of directors of the
corporation, not including any voting shares beneficially owned by the
interested shareholder or any affiliate or associate of the interested
shareholder, at a meeting called for such purpose no earlier than five years
after the interested shareholder's share acquisition date.

     (4)  A business combination approved at a shareholders' meeting called for
such purpose no earlier than five years after the interested shareholder's share
acquisition date that meets all of the conditions of section 2556.

     2556  CERTAIN MINIMUM CONDITIONS.--A business combination conforming to
section 2555(2)(i) or (4) (relating to requirements relating to certain business
combinations) shall meet all of the following conditions:

     (1)  The aggregate amount of the cash and the market value as of the date
consummation date of consideration other than cash to be received per share by
holders of outstanding common shares of such registered corporation in the
business combination is at least equal to the higher of the following:

     (i)  The highest per share price paid by the interested shareholder at a
time when the shareholder was the beneficial owner, directly or indirectly, of
shares entitling that person to cast at least 5% of the votes that all
shareholders would be entitled to cast in an election of directors of the
corporation, for any common shares of the same class or series acquired by it:

     (A)  within the five-year period immediately prior to the announcement date
with respect to such business combination; or

     (B)  within the five-year period immediately prior to, or in, the
transaction in which the interested shareholder became an interested
shareholder;

whichever is higher; plus, in either case, interest compounded annually from the
earlier date on which the highest per-share acquisition price was paid through
the consummation date at the rate for one year United States treasury
obligations from time to time in effect; less the aggregate amount of any cash
dividends paid, and the market value of any dividends paid other than in cash,
per common share since such earliest date, up to the amount of the interest.

     (ii)  The market value per common share on the announcement date with
respect to the business combination or on the interested shareholder's share
acquisition date, whichever is higher; plus interest compounded annually from
such date through the consummation date at the rate for one-year United States
treasury

                                      -10-
<PAGE>
 
obligations from time to time in effect; less the aggregate amount of any cash
dividends paid, and the market value of any dividends paid other than in cash,
per common share since such date, up to the amount of the interest.

     (2)  The aggregate amount of the cash and the market value as of the
consummation date of consideration other than cash to be received per share by
holders of outstanding shares of any class or series of shares, other than
common shares, of the corporation is at least equal to the highest of the
following (whether or not the interested shareholder has previously acquired any
shares of such class or series of shares);

     (i)  The highest per-share price paid by the interested shareholder at a
time when the shareholder was the beneficial owner, directly or indirectly, of
shares entitling that person to cast at lest 5% of the votes that all
shareholders would be entitled to cast in an election of directors of such
corporation, for any shares of such class or series of shares acquired by it;

     (A)  within the five-year period immediately prior to the announcement date
with respect to such business combination; or

     (B)  within the five-year period immediately prior to, or in, the
transaction in which the interested shareholder became an interested
shareholder;

whichever is higher; plus, in either case, interest compounded from the earliest
date on which the highest per-share acquisition price was paid through the
consummation date at the rate for one year United States treasury obligations
from time to time in effect; less the aggregate amount of any cash dividends
paid, and the market value of any dividends paid other than in cash, per common
share since such earliest date, up to the amount of the interest.

     (ii)  The market value per common share on the announcement date with
respect to the business combination or on the interested shareholder's share
acquisition date, whichever is higher; plus interest compounded annually from
such date through the consummation date at the rate for one-year United States
treasury obligations from time to time in effect; less the aggregate amount of
any cash dividends paid, and the market value of any dividends paid other than
in cash, per common share since such earliest date, up to the amount of the
interest.

     (2)  The aggregate amount of the cash and the market value as of the
consummation date of consideration other than cash to be received per share by
holders of outstanding shares of any class or series of shares, other than
common shares, of the corporation is at least equal to the highest of the
following (whether or not the interested shareholder has previously acquired any
shares of such class or series of shares);

     (i)  The highest per-share price paid by the interested shareholder at a
time when the shareholder was the beneficial owner, directly or indirectly, of
shares entitling that person to cast at least 5% of the votes that all
shareholders would be entitled to cast in an election of directors of such
corporation, for any shares of such class or series of shares acquired by it;

     (A)  within the five-year period immediately prior to the announcement date
with respect to the business combination; or

     (B)  within the five-year period immediately prior to, or in, the
transaction in which the interested shareholder became an interested
shareholder;

whichever is higher:  plus, in either case, interest compounded annually from
the earliest date on which the highest per-share acquisition price was paid
through the consummation date at the rate for one-year United States treasury
obligations from time to time in effect; less the aggregate amount of any cash
dividends paid, and the market value of any dividends paid other than in cash,
per share of such class or series of shares since such earliest date, up to the
amount of the interest.

     (ii)  The highest preferential amount per share to which the holders of
shares of such class or series of shares are entitled in the event of any
voluntary liquidation, dissolution or winding up of the corporation, plus the
aggregate amount of any dividends declared or due as to which such holders are
entitled prior to payment of dividends on some other class or series of shares
(unless the aggregate amount of the dividends is included in such preferential
amount).

     (iii)  The market value per share of such class or series of shares on the
announcement date with respect to the business combination or on the interested
shareholder's share acquisition date, whichever is higher; plus interest
compounded annually from such date through the consummation date at the rate for
one-year United States treasury obligations from time to time in effect; less
the aggregate amount of any cash dividends paid and the market value

                                      -11-
<PAGE>
 
of any dividends paid other than in cash, per share of such class or series of
shares since such date, up to the amount of the interest.

     (3)  The consideration to be received by holders of a particular class or
series of outstanding shares (including common shares) of the corporation in the
business combination is in cash or in the same form as the interested
shareholder has used to acquire the largest number of shares of such class or
series of shares previously acquired by it, and the consideration shall be
distrusted promptly.

     (4)  The holders of all outstanding shares of the corporation not
beneficially owned by the interested shareholder immediately prior to the
consummation of the business combination are entitled to receive in the business
combination cash or other consideration for such shares in compliance with
paragraphs (1), (2) and (3).

     (5)  After the interested shareholder's share acquisition date and prior to
the consummation date with respect to the business combination, the interested
shareholder has not become the beneficial owner of any additional voting shares
of such corporation except:

     (i)  As part of the transaction which resulted in such interested
shareholder becoming an interested shareholder,

     (ii)  By virtue of proportionate splits of shares, share dividends or other
distributions of shares in respect of shares not constituting a business
combination as defined in this subchapter;

     (iii)  Through a business combination meeting all of the conditions of
section 2555(1), (2) (3) or (4);

     (iv)  Through purchase by the interested shareholder at any price which, if
the price had been paid in an otherwise permissible business combination the
announcement date and consummation date of which were the date of such purchase,
would have satisfied the requirements of paragraphs (1), (2) and (3); or

     (v)  Through purchase required by and pursuant to the provisions of, and at
no less than the fair value (including interest to the date of payment) as
determined by a court-appointed appraiser under section 2547 (relating to
valuation procedures) or, if such fair value was not then so determined, then at
a price that would satisfy the conditions in subparagraph (iv).

                   Subchapter G.  Control-Share Acquisitions
                    (Added by Act 36, L. `89, eff. 4-27-90.)

     2561  APPLICATION AND EFFECT OF SUBCHAPTER.--(a)  General rule.--Except as
otherwise provided in this section, this subchapter shall apply to every
registered corporation.

     (b)  Exceptions.--This subchapter shall not apply to any control-share
acquisition:

     (1)  Of a registered corporation described in section 2502(1)(ii) or (2)
(relating to registered corporation status).

     (2)  Of a corporation:

     (i)  the bylaws of which explicitly provide that this subchapter shall not
be applicable to the corporation by amendment adopted by the board of directors
on or before July 26, 1990, in the case of a corporation:

     (A)  which on April 27, 1990, was a registered corporation described in
section 2502(1)(i); and

     (B)  did not on that date have outstanding one or more classes or series of
preference shares entitled, upon the occurrence of a default in the payment of
dividends or another similar contingency, to elect a majority of the members of
the board of directors adopted on or before July 26, 1990, by a corporation
excluded from the scope of this subparagraph by this clause shall be ineffective
unless ratified under subparagraph (ii);

     (ii)  the bylaws of which explicitly provide that this subchapter shall not
be applicable to the corporation by amendment ratified by the board of directors
on or after December 19, 1990, and on or before March 19, 1991, in the case of a
corporation:

     (A)  which on April 27, 1990, was a registered corporation described in
section 2502(1)(i);

     (B)  which on that date had outstanding one or more classes or series of
preference shares entitled, upon the occurrence of a default in the payment of
dividends or another similar contingency, to elect a majority of the members of
the board of directors; and

     (C)  the bylaws of which on that date contained a provision described in
subparagraph (i); or

     (iii)  in any other case, the articles of which explicitly provide that
this subchapter shall not be applicable to the corporation by a provision
included in the original articles, or by an articles amendment adopted at any
time

                                      -12-
<PAGE>
 
while it is a corporation other than a registered corporation described in
section 2502(1)(i) prior or before 90 days after the corporation first becomes a
registered corporation described in section 2502(1)(i).

     (3)  Consummated before October 17, 1989.

     (4)  Consummated pursuant to contractual rights or obligations existing
before:

     (i)  October 17, 1989, in the case of a corporation which was a registered
corporation described in section 2502(1)(i) on that date; or

     (ii)  in any other case, the date this subchapter becomes applicable to the
corporation.

     (5)  Consummated:

     (i)  Pursuant to a gift, devise, bequest or otherwise through the laws of
inheritance of descent.

     (ii)  By a settlor to a trustee under the terms of a family, testamentary
or charitable trust.

     (iii)  By a trustee to a trust beneficiary or a trustee to a successor
trustee under the terms of, or the addition, withdrawal or demise of a
beneficiary or beneficiaries of, a family, testamentary or charitable trust.

     (iv)  Pursuant to the appointment of a guardian or custodian.

     (v)  Pursuant to a transfer from one spouse to another by reason of
separation or divorce or pursuant to community property laws or other similar
laws of any jurisdiction.

     (vi)  Pursuant to the satisfaction of a pledge or other security interest
created in good faith and not for the purpose of circumventing this subchapter.

     (vii)  Pursuant to a merger, consolidation or plan of share exchange
effected in compliance with the provisions of this chapter if the corporation is
a party to the agreement of merger, consolidation or plan of share exchange.

     (viii)  Pursuant to a transfer from a person who beneficially owns voting
shares of the corporation that would entitle the holder thereof to cast at least
20% of the votes that all shareholders would be entitled to cast in an election
of directors of the corporation and who acquired beneficial ownership of such
shares prior to October 17, 1989.

     (ix)  By the corporation or any of its subsidiaries.

     (x)  By any savings, stock ownership, stock option or other benefit plan of
the corporation or any of its subsidiaries, or by any fiduciary with respect to
any such plan when acting in such capacity.

     (xi)  By a person engaged in business as an underwriter of securities who
acquires the shares directly from the corporation or an affiliate or associate
of the corporation through his participation in good faith in a firm commitment
underwriting registered under the Securities Act of 1933.

     (xii)  Or commenced by a person who first became an acquiring person:

     (A)  after April 27, 1990; and

     (II)  on or before ten business days after the first public announcement by
the corporation that this subchapter is applicable to the corporation, if this
subchapter was not applicable to the corporation on July 27, 1990.

     (c)  Effect of distributions.--For purposes of this subchapter, voting
shares of a corporation acquired by a holder as a result of a stock split, stock
dividend or other similar distribution by a corporation of voting shares issued
by the corporation and not involving a sale of such voting shares shall be
deemed to have been acquired by the holder in the same transaction (at the same
time, in the same manner and from the same person) in which the holder acquired
the shares with respect to which such voting shares were subsequently
distributed by the corporation.

     (d)  Status of certain shares and effect of formation of group on status.--
(1)  No share over which voting power, or of which beneficial ownership, was or
is acquired by the acquiring person in or in connection with a control-share
acquisition described in subsection (b) shall be deemed to be a control share.

     (2)  In the case of affiliate, disinterested or existing shares, the
acquisition of a beneficial ownership interest in a voting share by a group
shall not, by itself, affect the status of an affiliate, disinterested or
existing share, as such, if and so long as the person who had beneficial
ownership of the share immediately prior to the acquisition of the beneficial
ownership interest in the share by the group (or a direct or indirect transferee
from the person to the extent such shares were acquired by the transferee solely
pursuant to a transfer or series of transfer under subsection (b)(5)(i) through
(vi)):

     (i)  is a participant in the group; and

                                      -13-
<PAGE>
 
     (ii)  continues to have at least the same voting and dispositive power over
the share as the person had immediately prior to the acquisition of the
beneficial ownership interest in the share by the group.

     (3)  Voting shares which are beneficially owned by a person described in
paragraph (1), (2) or (3) of the definition of "affiliate shares" in section
2562 (relating to definitions) shall continue to be deemed affiliate shares,
notwithstanding paragraph (2) of this subsection or the fact that such shares
are also beneficially owned by a group.

     (4)  No share of a corporation over which voting power, or of which
beneficial ownership, was or is acquired by the acquiring person after April 27,
1990, at a time when this subchapter was or is not applicable to the corporation
shall be deemed to be a control share.

     (e)  Application of duties.--The duty of the board of directors, committees
of the board and individual directors under section 2565 (relating to procedure
for establishing voting rights of control shares) is solely to the corporation
and may be enforced directly by the corporation or may be enforced by a
shareholder, as such, by an action in the right of the corporation, and may not
be enforced directly by a shareholder or by any other person or group.  (Last
amended by Act 198, L. '90, eff. 12-19-90.)

     2562  DEFINITIONS.--The following words and phrases when used in this
subchapter shall have the meanings given to them in this section unless the
context clearly indicates otherwise:

     "Acquiring person."  A person who makes or proposes to make a control-share
acquisition.  Two or more persons acting in concert, whether or not pursuant to
an express agreement, arrangement, relationship or understanding, including as a
partnership, limited partnership, syndicate, or through any means of affiliation
whether or not formally organized, for the purpose of acquiring, holding, voting
or disposing of shares of a registered corporation, shall also constitute a
person for the purposes of this subchapter.  A person, together with its
affiliates and associates, shall constitute a person for the purposes of this
subchapter.

     "Affiliate," "associate" and "beneficial owner."  The terms shall have the
meanings specified in section 2552 (relating to definitions).  The corporation
may adopt reasonable provisions to evidence beneficial ownership, specifically
including requirements that holders of voting shares of the corporation provide
verified statements evidencing beneficial ownership and attesting to the date of
acquisition thereof.

     "Affiliate shares."  All voting shares of a corporation beneficially owned
by:
     (1)  an acquiring person;

     (2)  executive officers or directors who are also officers (including
executive officers); or

     (3)  employee stock plans in which employee participants do not have, under
the terms of the plan, the right to direct confidentially the manner in which
shares held by the plan for the benefit of the employee will be voted in
connection with the consideration of the voting rights to be accorded control
shares.

The term does not include existing shares beneficially owned by executive
officers or directors who are also officers (including executive officers) if
the shares are shares described in paragraph (2) of the definition of "existing
shares" that were beneficially owned continuously by the same person or entity
described in such paragraph since January 1, 1988, or are shares described in
paragraph (3) of that definition that were acquired with respect to such
existing shares.

     "Control."  The term shall have the meaning specified in section 2573
(relating to definitions).

     "Control-share acquisition."  An acquisition, directly or indirectly, by
any person of voting power over voting shares of a corporation that, but for
this subchapter, would, when added to all voting power of the person over other
voting shares of the corporation (exclusive of voting power of the person with
respect to existing shares of the corporation), entitle the person to cast or
direct the casting of such a percentage of the votes for the first time with
respect to any of the following ranges that all shareholders would be entitled
to cast in an election of directors of the corporation:

     (1)  at least 20% but less than 33%;

     (2)  at least 33% but less than 50%; or

     (3)  50% or more.

     "Control shares."  Those voting shares of a corporation that, upon
acquisition of voting power over such shares by an acquiring person, would
result in a control-share acquisition.  Voting shares beneficially owned by an

                                      -14-
<PAGE>
 
acquiring person shall also be deemed to be control shares where such beneficial
ownership was acquired by the acquiring person:

     (1)  within 180 days of the day the person makes a control-share
acquisition; or

     (2)  with the intention of making a control-share acquisition.

     "Disinterested shares."  All voting shares of a corporation that are not
affiliate shares and that were beneficially owned by the same holder (or a
direct or indirect transferee from the holder to the extent such shares were
acquired by the transferee solely pursuant to a transfer or series of transfers
under section 2561(b)(5)(i) through (vi) (relating to application and effect of
subchapter)) continuously during the period from:

     (1)  the last to occur of the following dates:

     (i)  12 months preceding the record date described in paragraph (2);

     (ii)  five business days prior to the date on which there is first publicly
disclosed or caused to be disclosed information that there is a person
(including the acquiring person) who intends to engage or may seek to engage in
a control-share acquisition or that there is a person (including the acquiring
person) who has acquired shares as part of, or with the intent of making, a
control-share acquisition, as determined by the board of directors of the
corporation in good faith considering all the evidence that the board deems to
be relevant to such determination, including, without limitation, media reports,
share trading volume and changes in share prices; or

     (iii) (A)  October 17, 1989, in the case of a corporation which was a
registered corporation on that date; or

     (B)  in any other case, the date this subchapter becomes applicable to the
corporation; through

     (2)  the record date established pursuant to section 2565(c) (relating to
notice and record date).

     "Executive officer."  When used with reference to a corporation, the
president, any vice-president in charge of a principal business unit, division
or function (such as sales, administration or finance), any other officer who
performs a policy-making function or any other person who performs similar
policy-making functions.  Executive officers of subsidiaries shall be deemed
executive officers of the corporation if they perform such policy-making
functions for the corporation.

     "Existing shares."

     (1)  Voting shares which have been beneficially owned continuously by the
same natural person since January 1, 1988.

     (2)  Voting shares which are beneficially owned by any natural person or
trust, estate, foundation or other similar entity to the extent the voting
shares were acquired solely by gift, inheritance, bequest, devise or other
testamentary distribution or series of these transactions, directly or
indirectly, from a natural person who had beneficially owned the voting shares
prior to January 1, 1988.

     (3)  Voting shares which were acquired pursuant to a stock split, stock
dividends, or other similar distribution described in section 2561(c) (relating
to effect of distributions) with respect to existing shares that have been
beneficially owned continuously since their issuance by the corporation by the
natural person or entity that acquired them from the corporation or that were
acquired, directly or indirectly, from such natural person or entity, solely
pursuant to a transaction or series of transactions described in paragraph (2),
and that are held at such time by a natural person or entity described in
paragraph (2).

     "Proxy."  Includes any proxy, consent or authorization.

     "Proxy solicitation" or "Solicitation of proxies."  Includes any
solicitation of a proxy, including a solicitation of a revocable proxy of the
nature and under the circumstances described in section 2563(b)(3) (relating to
acquiring person safe harbor).

     "Publicly disclosed or caused to be disclosed."  Includes, but is not
limited to, any disclosure (whether or not required by law) that becomes public
made by a person:

     (1)  with the intent or expectation that such disclosure become public; or

     (2)  to another where the disclosing person knows, or reasonably should
have known, that the receiving person was not under an obligation to refrain
from making such disclosure, directly or indirectly, to the public and such
receiving person does make such disclosure, directly or indirectly, to the
public.

     "Voting shares."  The term shall have the meaning specified in section 2552
(relating to definitions).  (Last amended by Act 198, L. `90, eff. 12-19-90.)

                                      -15-
<PAGE>
 
     2563  ACQUIRING PERSON SAFE HARBOR .--(a)  Nonparticipant.--For the
purposes of this subchapter, a person shall not be deemed an acquiring person,
absent significant other activities indicating that a person should be deemed an
acquiring person, by reason of voting or giving a proxy or consent as a
shareholder of the corporation if the person is one who:

     (1)  did not acquire any voting shares of the corporation with the purpose
of changing or influencing control of the corporation, seeking to acquire
control of the corporation or influencing the outcome of a vote of shareholders
under section 2564 (relating to voting rights of shares acquired in a control-
share acquisition) or in connection with or as a participant in any agreement,
arrangement, relationship, understanding or otherwise having any such purpose;

     (2)  if the control-share acquisition were consummated, would not be a
person that has control over the corporation and will not receive, directly or
indirectly, any consideration from a person that has control over the
corporation other than consideration offered proportionately to all holders of
voting shares of the corporation; and

     (3)  If a proxy or consent is given, executes a revocable proxy or consent
given without consideration in response to a proxy or consent solicitation made
in accordance with the applicable rules and regulations under the Exchange Act
under circumstances not then reportable on Schedule 13D under the Exchange Act
(or any comparable or successor report) by the person who gave the proxy or
consent.

     (b)  Certain holders.--For the purpose of this subchapter, a person shall
not be deemed an acquiring person if such person holds voting power within any
of the ranges specified in the definition of "control-share acquisition":

     (1)  in good faith and not for the purpose of circumventing this
subchapter, as an agent, bank, broker, nominee or trustee for one or more
beneficial owners who do not individually or, if they are a group acting in
concert, as a group have the voting power specified in any of the ranges in the
definition of "control-share acquisition";

     (2)  in connection with the solicitation of proxies or consents by or on
behalf of the corporation in connection with shareholder meetings or actions of
the corporation;

     (3)  as a result of the solicitation of revocable proxies or consents with
respect to voting shares if such proxies or consents both:

     (i)  are given without consideration in response to a proxy or consent
solicitation made in accordance with the applicable rules and regulations under
the Exchange Act; and

     (ii)  do not empower the holder thereof, whether or not this power is
shared with any other person, to vote such shares except on the specific matters
described in such proxy or consent and in accordance with the instructions of
the giver or such proxy or consent; or

     (4)  to the extent of voting power arising from a contingent right of the
holders of one or more classes or series of preference shares to elect one or
more members of the board of directors upon or during the continuation of a
default in the payment of dividends on such shares or another similar
contingency.  (Last amended by Act 198, L. `90, eff. 12-19-90.)

     .1  In general.--The District Court for the Eastern District of
Pennsylvania held that, in tabulating the votes in a corporate election, the
judge of elections correctly relied upon Pennsylvania's Control Shares Act (15
Pa. Cons. Stat. Ann. (S)(S)2561 et seq.) to disenfranchise votes for an
insurgent group of shareholders where the votes were granted by a proxy which
vested discretionary authority in the proxyholders.  The Control Shares Act
regulates control share acquisitions of corporations, occurring when any person
acquires voting power over specific percentages of control shares.  Although it
provides a "safe harbor" for voting power acquired through proxies if they are
given in response to proxy solicitation in accordance with SEC rules and if the
proxy does not vest the holder with discretionary authority, the proxyholders
here failed to meet the second requirement for exemption from the statute's
provisions.  The court went on to hold, however, that for purposes of
establishing a quorum for the meeting, the shares ineffectively cast by proxy
must still be considered to be outstanding shares.  This being the case, a
quorum was not present, and all action taken at the meeting was null and void.
The Committee for New Management of Guaranty Bancshares Corp v Dimeling, 772
FSupp 230 (ED Pa 1991).

     2564  VOTING RIGHTS OF SHARES ACQUIRED IN A CONTROL-SHARE ACQUISITION.--(a)
General rule.--Control shares shall not have any voting rights unless a
resolution approved by a vote of

                                      -16-
<PAGE>
 
shareholders of the registered corporation at an annual or special meeting of
shareholders pursuant to this subchapter restores to the control elections of
directors and all other matters coming before the shareholders.  Any such
resolution may be approved only by the affirmative vote of the holders of a
majority of the voting power entitled to vote in two separate votes as follows:

     (1)  all the disinterested shares of the corporation; and

     (2)  all voting shares of the corporation.

     (b)  Lapse of voting rights.--Voting rights accorded by approval of a
resolution of shareholders shall lapse and be lost if any proposed control-share
acquisition which is the subject of the shareholder approval is not consummated
within 90 days after shareholder approval is obtained.

     (c)  Restoration of voting rights.--Any control shares that do not have
voting rights accorded to them by approval of a resolution of shareholders as
provided in subsection (a) or the voting rights of which lapse pursuant to
subsection (b) shall regain voting rights on transfer to a person other than the
acquiring person or any affiliate or associate of the acquiring person (or
direct or indirect transferee from the acquiring person or such affiliate or
associate solely pursuant to a transfer or series of transfers under section
2561 (b)(5)(i) through (vi) (relating to application and effect of subchapter))
unless such shares shall constitute control shares of the other person, in which
case the voting rights of those shares shall again be subject to this
subchapter.  (Last amended by Act 198, L. '90, eff. 12-19-90.)

     2565  PROCEDURE FOR ESTABLISHING VOTING RIGHTS OF CONTROL SHARES.--(a)
Special Meeting.--A special meeting of the shareholders of a registered
corporation shall be called by the board of directors of the corporation for the
purpose of considering the voting rights to be accorded to the control shares if
an acquiring person:

     (1)  files an information statement fully conforming to section 2566
(relating to information statement of acquiring person);

     (2)  makes a request in writing for a special meeting of the shareholders
at the time of delivery of the information statement;

     (3)  makes a control-share acquisition or a bona fide written offer to make
a control-share acquisition; and

     (4)  gives a written undertaking at the time of delivery of the information
statement to pay or reimburse the corporation for the expenses of a special
meeting of the shareholders.

The special meeting requested by the acquiring person shall be held on the date
set by the board of directors of the corporation, but in no event later than 50
days after the receipt of the information statement by the corporation, unless
the corporation and the acquiring person mutually agree to a later date.  If the
acquiring person so requests in writing at the time of delivery of the
information statement to the corporation, the special meeting shall not be held
sooner than 30 days after receipt by the corporation of the complete information
statement.

     (b)  Special meeting not requested.--If the acquiring person complies with
subsection (a)(1) and (3), but no request for a special meeting is made or no
written undertaking to pay or reimburse the expenses of the meeting is given,
the issue of the voting rights to be accorded to control shares shall be
submitted to the shareholders at the next annual or special meeting of the
shareholders of which notice had not been given prior to the receipt of such
information statement, unless the matter of the voting rights becomes moot.

     (c)  Notice and record date.--The notice of any annual or special meeting
at which the issue of the voting rights to be accorded the control shares shall
be submitted to shareholders shall be given at least ten days prior to the date
named for the meeting and shall be accompanied by:

     (1)  A copy of the information statement of the acquiring person.

     (2)  A copy of any amendment of such information statement previously
delivered to the corporation at least seven days prior to the date on which such
notice is given.

     (3)  A statement disclosing whether the board of directors of the
corporation recommends approval of, expresses no opinion and remains neutral
toward, recommends rejection of, or is unable to take a position with respect to
according voting rights to control shares.  In determining the position that it
shall take with respect to according voting rights to control shares, including
to express no opinion and remain neutral or to be unable to take a position with
respect to such issue, the board of directors shall specifically consider, in
addition to any other

                                      -17-
<PAGE>
 
factors it deems appropriate, the effect of according voting rights to control
shares upon the interests of employees and of communities in which offices or
other establishments of the corporation are located.

     (4)  Any other matter required by this subchapter to be incorporated into
or to accompany the notice of meeting of shareholders or that the corporation
elects to include with such notice.

     Only shareholders of record on the date determined by the board of
directors in accordance with the provisions of section 1763 (relating to
determination of shareholders of record) shall be entitled to notice of and to
vote at the meeting to consider the voting rights to be accorded to control
shares.

     (d)  Special meeting or submission of issue at annual or special meeting
not required.--Notwithstanding subsections (a) and (b), the corporation is not
required to call a special meeting of shareholders or otherwise present the
issue of the voting rights to be accorded to the control shares at any annual or
special meeting of shareholders unless:

     (1)  the acquiring person delivers to the corporation a complete
information statement pursuant to section 2566; and

     (2)  at the time of delivery of such information statement, the acquiring
person has:

     (i)  entered into a definitive financing agreement or agreements (which
shall not include best efforts, highly confident or similar undertakings but
which may have the usual and customary conditions including conditions requiring
that the control-share acquisition be consummated and that the control shares be
accorded voting rights) with one or more financial institutions or other persons
having the necessary financial capacity as determined by the board of directors
of the corporation in good faith to provide for any amounts of financing of the
control-share acquisition not to be provided by the acquiring person; and

     (ii)  delivered a copy of such agreements to the corporation.  (Last
amended by Act 198, L. `90, eff. 12-19-90.)

     2566  INFORMATION STATEMENT OF ACQUIRING PERSON.--(a)  Delivery of
information statement.--An acquiring person may deliver to the registered
corporation at its principal executive office an information statement which
shall contain all of the following:

     (1)  The identify of the acquiring person and the identity of each
affiliate and associate of the acquiring person.

     (2)  A statement that the information statement is being provided under
this section.

     (3)  The number and class or series of voting shares and of any other
security of the corporation beneficially owned, directly or indirectly, prior to
the control-share acquisition and at the time of the filing of this statement by
the acquiring person.

     (4)  The number and class or series of voting shares of the corporation
acquired or proposed to be acquired pursuant to the control-share acquisition by
the acquiring person and specification of the following ranges of votes that the
acquiring person could cast or direct the casting of relative to all the votes
that would be entitled to be cast in an election of directors of the corporation
that the acquiring person in good faith believes would result from consummation
of the control-share acquisition:

     (i)  At least 20% but less than 33%.

     (ii)  At least 33% but less than 50%.

     (iii)  50% or more.

     (5)  The terms of the control-share acquisition or proposed control-share
acquisition, including:

     (i)  The source of moneys or other consideration and the material terms of
the financial arrangements for the control-share acquisition and the plans of
the acquiring person for meeting its debt-service and repayment obligations with
respect to any such financing.

     (ii)  A statement identifying any pension fund of the acquiring person or
of the corporation which is a source or proposed source of money or other
consideration for the control-share acquisition, proposed control-share
acquisition or the acquisition of any control shares and the amount of such
money or other consideration which has been or is proposed to be used, directly
or indirectly, in the financing of such acquisition.

     (6)  Plans or proposals of the acquiring person with regard to the
corporation, including plans or proposals of under consideration to:

     (i)  Enter into a business combination or combinations involving the
corporation.

                                      -18-
<PAGE>
 
     (ii)  Liquidate or dissolve the corporation.

     (iii)  Permanently or temporarily shut down any plant, facility or
establishment, or substantial part thereof, of the corporation, or sell any such
plant, facility or establishment, or substantial part thereof, to any other
person.

     (iv)  Otherwise sell all or a material part of the assets of , or merge,
consolidate, divide or exchange the shares of the corporation to or with any
other person.

     (v)  Transfer a material portion of the work, operations or business
activities of any plant, facility or establishment of the corporation to a
different location or to a plant, facility or establishment owned, as of the
date the information statement is delivered, by any other person.

     (vi)  Change materially the management or policies of employment of the
corporation or the policies of the corporation with respect to labor relations
matters, including, but not limited to, the recognition of or negotiations with
any labor organization representing employees of the corporation and the
administration of collective bargaining agreements between the corporation and
any such organization.

     (vii)  Change materially the charitable or community involvement or
contributions or policies, programs or practices relating thereto of the
corporation.

     (viii)  Change materially the relationship with suppliers or customers of,
or the communities in which there are operations of, the corporation.

     (ix)  Make any other material change in the business, corporate structure,
management or personnel of the corporation.

     (7)  The funding or other provisions the acquiring person intends to make
with respect to all retiree insurance and employee benefit plan obligations.

     (8)  Any other facts that would be substantially likely to affect the
decision of a shareholder with respect to voting on the control-share
acquisition pursuant to section 2564 (relating to voting rights of shares
acquired in a control-share acquisition).

     (b)  Amendment of information statement.--If any material change occurs in
the facts set forth in the information statement, including any material
increase or decrease in the number of voting shares of the corporation acquired
or proposed to be acquired by the acquiring person, the acquiring person shall
promptly deliver, to the corporation at its principal executive office, an
amendment to the information statement fully explaining such material change.
(Last amended by Act 198, L. `90, eff. 12-19-90.)

     2567  REDEMPTION.--Unless prohibited by the terms of the articles of a
registered corporation in effect before a control-share acquisition has
occurred, the corporation may redeem all control shares from the acquiring
person at the average of the high and low sales price of shares of the same
class and series as such prices are specified on a national securities exchange,
national quotation system or similar quotation listing service on the date the
corporation provides notice to the acquiring person of the call for redemption:

     (1)  at any time within 24 months after the date on which the acquiring
person consummates a control-share acquisition, if the acquiring person does
not, within 30 days after consummation of the control-share acquisition,
properly request that the issue of voting rights to be accorded control shares
be presented to the shareholders under section 2565(a) or (b) (relating to
procedure for establishing voting rights of control shares); and

     (2)  at any time within 24 months after the issue of voting rights to be
accorded such shares is submitted to the shareholders pursuant to section
2565(a) or (b); and

     (i)  such voting rights are not accorded pursuant to section 2564(a)
(relating to voting rights of shares acquired in control-share acquisition); or

     (ii)  such voting rights are accorded and subsequently lapse pursuant to
section 2564(b) (relating to lapse of voting rights).  (Last amended by Act 198,
L. `90, eff. 12-19-90.)

     2568  BOARD DETERMINATIONS.--All determinations made by the board of
directors of the registered corporation under this subchapter shall be presumed
to be correct unless shown by clear and convincing evidence that the
determination was not made by the directors in good faith after reasonable
investigation or was clearly erroneous.  (Last amended by Act 198, L. `90, eff.
12-19-90.)

                                      -19-
<PAGE>
 
                                 Subchapter H.
                Disgorgement by Certain Controlling Shareholders
                     Following Attempts to Acquire Control
                    (Added by Act 36, L. `89, eff. 4-27-90.)

          2571  APPLICATION AND EFFECT OF SUBCHAPTER.--(a)  General rule.--
Except as otherwise provided in this section, this subchapter shall apply to
every registered corporation.

          (b)  Exceptions.--This subchapter shall not apply to any transfer of
an equity security:

          (1)  Of a registered corporation described in section 2502(1)(ii) or
(2) (relating to registered corporation status).

          (2)  Of a corporation:

          (i)  (A)  the bylaws of which explicitly provide that this subchapter
shall not be applicable to the corporation by amendment adopted by the board of
directors on or before July 26, 1990, in the case of a corporation:

          (I)  which on April 27, 1990, was a registered corporation described
in section 2502(1)(i); and

          (II)  did not on that date have outstanding one or more classes or
series of preference shares entitled, upon the occurrence of a default in the
payment of dividends or another similar contingency, to elect a majority of the
members of the board of directors;

          (B)  a bylaw adopted on or before July 26, 1990, by a corporation
excluded from the scope of this subparagraph by clause (A)(II) shall be
ineffective unless ratified under subparagraph (ii);

          (ii)  the bylaws of which explicitly provide that this subchapter
shall not be applicable to the corporation by amendment ratified by the board of
directors on or after (in printing this act in the Laws of Pennsylvania and the
Pennsylvania Consolidated Statutes, the Legislative Reference Bureau shall
insert here, in lieu of this statement, the date which is the date of enactment
of this amendatory act) and on or before (in printing this act in the Laws of
Pennsylvania and the Pennsylvania Consolidated Statutes, the Legislative
Reference Bureau shall insert here, in lieu of this statement, the date which is
90 days after the date of enactment of this amendatory act) in the case of a
corporation:

          (A)  which on April 27, 1990, was a registered corporation described
in section 2502(1)(i);

          (B)  which on that date had outstanding one or more classes or series
of preference shares entitled, upon the occurrence of a default in the payment
of dividends or another similar contingency, to elect a majority of the members
of the board of directors; and

          (C)  the bylaws of which on that date contained a provision described
in subparagraph (i); or

          (iii)  in any other case, the articles of which explicitly provide
that this subchapter shall not be applicable to the corporation by a provision
included in the original articles, or by an articles amendment adopted at any
time while it is a corporation other than a registered corporation described in
section 2502(1)(i) or on or before 90 days after the corporation first becomes a
registered corporation described in section 2502(1)(i).

          (3)  Consummated before October 17, 1989, if both the acquisition and
disposition of each equity security were consummated before October 17, 1989.

          (4)  Consummated by a person or group who first became a controlling
person or group prior to:

          (i)  October 17, 1989, if such person or group does not after such
date commence a tender or exchange offer for or proxy solicitation with respect
to voting shares of the corporation, in the case of a corporation which was a
registered corporation described in section 2502(1)(i) on that date; or

          (ii)  in any other case, the date this subchapter becomes applicable
to the corporation.

          (5)  Constituting:

          (i)  In the case of a person or group that, as of October 17, 1989,
beneficially owned shares entitling the person or group to cast at least 20% of
the votes that all shareholders would be entitled to cast in an election of
directors of the corporation:

          (A)  The disposition of equity securities of the corporation by the
person or group.

          (B)  Subsequent dispositions of any or all equity securities of the
corporation disposed of by the person or group where such subsequent
dispositions are effected by the direct purchaser of the securities from the
person or group if as a result of the acquisition by the purchaser of the
securities disposed of by the person or group, the

                                      -20-
<PAGE>
 
purchaser, immediately following the acquisition, is entitled to cast at least
20% of the votes that all shareholders would be entitled to cast in an election
of directors of the corporation.

          (ii)  The transfer of the beneficial ownership of the equity security
by:

          (A)  Gift, devise, bequest or otherwise through the laws of
inheritance or descent.

          (B)  A settlor to a trustee under the terms of a family, testamentary
or charitable trust.

          (C)  A trustee to a trust beneficiary or a trustee to a successor
trustee under the terms of a family, testamentary or charitable trust.

          (iii)  The addition, withdrawal or demise of a beneficiary or
beneficiaries of a family, testamentary or charitable trust.

          (iv)  The appointment of a guardian or custodian with respect to the
equity security.

          (v)  The transfer of the beneficial ownership of the equity security
from one spouse to another by reason of separation or divorce or pursuant to
community property laws or other similar laws of any jurisdiction.

          (vi)  The transfer of record or the transfer of a beneficial interest
or interests in the equity security where the circumstances surrounding the
transfer clearly demonstrate that no material change in beneficial ownership has
occurred.

          (6)  Consummated by:

          (i)  The corporation or any of its subsidiaries.

          (ii)  Any savings, stock ownership, stock option or other benefit plan
of the corporation or any of its subsidiaries, or any fiduciary with respect to
any such plan when acting in such capacity, or by any participant in any such
plan with respect to any equity security acquired pursuant to any such plan or
any equity security acquired as a result of the exercise or conversion of any
equity security (specifically including any options, warrants or rights) issued
to such participant by the corporation pursuant to any such plan.

          (iii)  A person engaged in business as an underwriter of securities
who acquires the equity securities directly from the corporation or an affiliate
or associate, as defined in section 2552 (relating to definitions), of the
corporation through his participation in good faith in a firm commitment
underwriting registered under the Securities Act of 1933.

          (7)(i)  where the acquisition of the equity security has been approved
by a resolution adopted prior to the acquisition of the equity security; or

          (ii)  where the disposition of the equity security has been approved
by a resolution adopted prior to the disposition of the equity security if the
equity security at the time of the adoption of the resolution is beneficially
owned by a person or group that is or was a controlling person or group with
respect to the corporation and is in control of the corporation if:

the resolution in either subparagraph (i) or (ii) is approved by the board of
directors and ratified by the affirmative vote of the shareholders entitled to
cast at least a majority of the votes which all shareholders are entitled to
cast thereon and identifies the specific person or group that proposes such
acquisition or disposition, the specific purpose of such acquisition or
disposition and the specific number of equity securities that are proposed to be
acquired or disposed of by such person or group.

          (8)  Acquired at any time by a person or group who first became a
controlling person or group:

          (i)  after April 27, 1990; and

          (ii)  (A)  at a time when this subchapter was or is not applicable to
the corporation; or

          (B)  on or before ten business days after the first announcement by
the corporation that this subchapter is applicable to the corporation, if this
subchapter was not applicable to the corporation on July 27, 1990.

          (c)  Effect of distributions.--For purposes of this subchapter, equity
securities acquired by a holder as a result of a stock split, stock dividend or
other similar distribution by a corporation of equity securities issued by the
corporation not involving a sale of the securities shall be deemed to have been
acquired by the holder in the same transaction (at the same time, in the same
manner and from the same person) in which the holder acquired the existing
equity security with respect to which the equity securities were subsequently
distributed by the corporation.

          (d)  Formation of group.--For the purposes of this subchapter, if
there is no change in the beneficial ownership of an equity security held by a
person, then the formation of or participation in a group involving the

                                      -21-
<PAGE>
 
person shall not be deemed to constitute an acquisition of the beneficial
ownership of such equity security by the group.  (Last amended by Act 198, L.
`90, eff. 12-19-90.)

          2572  POLICY AND PURPOSE.--(a)  General rule.--The purpose of this
subchapter is to protect certain registered corporations and legitimate
interests of various groups related to such corporations from certain
manipulative and coercive actions.  Specifically, this subchapter seeks to:

          (1)  Protect registered corporations from being exposed to and paying
"greenmail."

          (2)  Promote a stable relationship among the various parties involved
in registered corporations, including the public whose confidence in the future
of a corporation tends to be undermined when a corporation is put "in play."

          (3)  Ensure that speculators who put registered corporations "in play"
do not misappropriate corporate values for themselves at the expense of the
corporation and groups affected by corporate actions.

          (4)  Discourage such speculators from putting registered corporations
"in play" through any means, including, but not limited to, offering to purchase
at least 20% of the voting shares of the corporation or threatening to wage or
waging a proxy contest in connection with or as a means toward or part of a plan
to acquire control of the corporation, with the effect of reaping short-term
speculative profits.

Moreover, this subchapter recognizes the right and obligation of the
Commonwealth to regulate and protect the corporations it creates from abuses
resulting from the application of its own laws affecting generally corporate
governance and particularly director obligations, mergers and related matters.
Such laws, and the obligations imposed on directors or others thereunder, should
not be the vehicles by which registered corporations are manipulated in certain
instances for the purpose of obtaining short-term profits.

          (b)  Limitations.--The purpose of this subchapter is not to affect
legitimate shareholder activity that does not involve putting a corporation "in
play" or involve seeking to acquire control of the corporation.  Specifically,
the purpose of this subchapter is not to:

          (1)  curtail proxy contests on matters properly submitted for
shareholder action under applicable State or other law, including, but not
limited to, certain elections of directors, corporate governance matters such as
cumulative voting or staggered boards, or other corporate matters such as
environmental issues or conducting business in a particular country, if, in any
such instance, such proxy contest is not utilized in connection with or as a
means toward or part of a plan to put the corporation "in play" or to seek to
acquire control of the corporation; or

          (2)  affect the solicitation of proxies or consents by or on behalf of
the corporation in connection with the shareholder meetings or actions of the
corporation.

          2573  DEFINITIONS.--The following words and phrases when used in this
subchapter shall have the meanings given to them in this section unless the
context clearly indicates otherwise:

          "Beneficial owner." The term shall have the meaning specified in
section 2552 (relating to definitions).

          "Control."  The power, whether or not exercised, to direct or cause
the direction of the management and policies of a person, whether through the
ownership of voting shares, by contract or otherwise.

          "Controlling person or group."

          (1)(i)  A person or group who has acquired, offered to acquire or,
directly or indirectly, publicly disclosed or caused to be disclosed (other than
for the purpose of circumventing the intent of this subchapter) the intention of
acquiring voting power over voting shares of a registered corporation that would
entitle the holder thereof to cast at least 20% of the votes that all
shareholders would be entitled to cast in an election of directors of the
corporation; or

          (ii)  a person or group who has otherwise, directly or indirectly,
publicly disclosed or caused to be disclosed (other than for the purposes of
circumventing the intent of this subchapter) that it may seek to acquire control
of a corporation through any means.

          (2)  Two or more persons acting in concert, whether or not pursuant to
an express agreement, arrangement, relationship or understanding, including a
partnership, limited partnership, syndicate, or through any means of affiliation
whether or not formally organized, for the purpose of acquiring, holding, voting
or disposing of equity securities of a corporation shall be deemed a group for
purposes of this subchapter.  Notwithstanding any other provision of this
subchapter to the contrary, and regardless of whether a group has been deemed to
acquire

                                      -22-
<PAGE>
 
beneficial ownership of an equity security under this subchapter, each person
who participates in a group, where such group is a controlling person or group
as defined in this subchapter, shall also be deemed to be a controlling person
or group for the purposes of this subchapter, and a direct or indirect
transferee solely pursuant to a transfer or series of transfers under section
2571 (b)(5)(ii) through (vi) (relating to application and effect of subchapter)
of an equity security acquired from any person or group that is or becomes a
controlling person or group, shall be deemed to have acquired such equity
security in the same transaction (at the same time, in the same manner and from
the same person) as its acquisition by the controlling person or group.

          "Equity security."  Any security, including all shares, stock or
similar security, and any security convertible into (with or without additional
consideration) or exercisable for any such shares, stock or similar security, or
carrying any warrant, right or option to subscribe to or purchase such shares,
stock or similar security or any such warrant, right, option or similar
instrument.

          "Profit." The positive value, if any, of the difference between:

          (1)  the consideration received from the disposition of equity
securities less only the usual and customary broker's commissions actually paid
in connection with such disposition; and

          (2)  the consideration actually paid for the acquisition of such
equity securities plus only the usual and customary broker's commissions
actually paid in connection with such acquisition.

          "Proxy." Includes any proxy, consent or authorization.

          "Proxy solicitation" or "solicitation of proxies."  Includes any
solicitation of a proxy, including a solicitation of a revocable proxy of the
nature and under the circumstances described in section 2573.1(b)(3) (relating
to controlling person or group safe harbor).

          "Publicly disclosed or caused to be disclosed."  The term shall have
the meaning specified in section 2562 (relating to definitions).

          "Transfer."  Acquisition or disposition.

          "Voting shares."  The term shall have the meaning specified in section
2552 (relating to definitions).  (Last amended by Act 169, L. `92, eff. 2-16-
93.)

          2574  CONTROLLING PERSON OR GROUP SAFE HARBOR.--(a)  Nonparticipant.--
For the purpose of this subchapter, a person or group shall not be deemed a
controlling person or group, absent significant other activities indicating that
a person or group should be deemed a controlling person or group, by reason of
voting or giving a proxy or consent as a shareholder of the corporation if the
person or group is one who or which:

          (1)  did not acquire any voting shares of the corporation with the
purpose of changing or influencing control of the corporation or seeking to
acquire control of the corporation or in connection with or as a participant in
any agreement, arrangement, relationship, understanding or otherwise having any
such purpose;

          (2)  if control were acquired, would not be a person or group or a
participant in a group that has control over the corporation and will not
receive, directly or indirectly, any consideration from a person or group that
has control over the corporation other than consideration offered
proportionately to all holders of voting shares of the corporation; and

          (3)  if a proxy or consent is given, executes a revocable proxy or
consent given without consideration in response to a proxy or consent
solicitation made in accordance with the applicable rules and regulations under
the Exchange Act under circumstances not then reportable in Schedule 13D under
the Exchange Act (or any comparable or successor report) by the person or group
who gave the proxy or consent.

          (b)  Certain holders.--For the purpose of this subchapter, a person or
group shall not be deemed a controlling person or group under subparagraph
(1)(i) of the definition of "controlling person or group" in section 2573
(relating to definitions) if such person or group holds voting power:

          (1)  in good faith and not for the purpose of circumventing this
subchapter, as an agent, bank, broker, nominee or trustee for one or more
beneficial owners who do not individually or, if they are a group acting in
concert, as a group have the voting power specified in subparagraph (1)(i) of
the definition of "controlling person or group" in section 2573;

          (2)  in connection with the solicitation of proxies or consents by or
on behalf of the corporation in connection with shareholder meetings or actions
of the corporation; or

                                      -23-
<PAGE>
 
          (3)  in the amount specified in subparagraph (1)(i) of the definition
of "controlling person or group" in section 2573 as a result of the solicitation
of revocable proxies or consents with respect to voting shares if such proxies
or consents both:

          (i)  are given without consideration in response to a proxy or consent
solicitation made in accordance with the applicable rules and regulations under
the exchange act; and

          (ii)  do not empower the holder thereof, whether or not this power is
shared with any other person, to vote such shares except on the specific matters
described in such proxy or consent and in accordance with the instructions of
the giver of such proxy or consent.

          (c)  Preference shares.--In determining whether a person or group
would be a controlling person or group within the meaning of this subchapter,
there shall be disregarded voting power, and the seeking to acquire control of a
corporation to the extent based upon voting power arising from a contingent
right of the holders of one or more classes or series of preference shares to
elect one or more members of the board of directors upon or during the
continuation of a default in the payment of dividends on such shares or another
similar contingency.  (Last amended by Act 198, L. `90, eff. 12-19-90.)

          2575  OWNERSHIP BY CORPORATION OF PROFITS RESULTING FROM CERTAIN
TRANSACTIONS.--Any profit realized by any person or group who is or was a
controlling person or group with respect to a registered corporation from the
disposition of any equity security of the corporation to any person (including
under Subchapter E (relating to control transactions) or otherwise), including,
without limitation, to the corporation (including under Subchapter G (relating
to control-share acquisitions) or otherwise) or to another member of the
controlling person or group, shall belong to and be recoverable by the
corporation where the profit is realized by such person or group:

          (1)  from the disposition of the equity security within 18 months
after the person or group obtained the status of a controlling person or group;
and

          (2)  the equity security had been acquired by the controlling person
or group within 24 months prior to or 18 months subsequent to the obtaining by
the person or group of the status of a controlling person or group.

Any transfer by a controlling person or group of the ownership of any equity
security may be suspended on the books of the corporation, and certificates
representing such securities may be duly legended, to enforce the rights of the
corporation under this subchapter.  (Last amended by Act 198, L. `90, eff. 12-
19-90.)

          2576  ENFORCEMENT ACTIONS.--(a)  Venue.--Actions to recover any profit
due under this subchapter may be commenced in any court of competent
jurisdiction by the registered corporation issuing the equity security or by any
holder of any equity security of corporation in the name and on behalf of the
corporation if the corporation fails or refuses to bring the action within 60
days after written request by a holder or shall fail to prosecute the action
diligently.  If a judgment requiring the payment of any such profits is entered,
the party bringing such action shall recover all costs, including reasonable
attorney fees, incurred in connection with enforcement of this subchapter.

          (b)  Jurisdiction.--By engaging in the activities necessary to become
a controlling person or group and thereby becoming a controlling person or
group, the person or group and all persons participating in the group consent to
personal jurisdiction in the courts of this Commonwealth for enforcement of this
subchapter.  Courts of this Commonwealth may exercise personal jurisdiction over
any controlling person or group in actions to enforce this subchapter.  The
terms of this section shall be supplementary to the provisions of 42 Pa.C.S.
(S)(S)5301 (relating to persons) through 5322 (relating to bases of personal
jurisdiction over persons outside this Commonwealth) and, for the purpose of
this section, 42 Pa.C.S. (S)5322(7)(iv) shall be deemed to include a controlling
person or group as defined in section 2573 (relating to definitions).  Service
of process may be made upon such persons outside this Commonwealth in accordance
with the procedures specified by 42 Pa.C.S. (S)5323 (relating to service of
process on persons outside this Commonwealth).

          (c)  Limitation.--Any action to enforce this subchapter shall be
brought within two years from the date any profit recoverable by the corporation
was realized.  (Last amended by Act 198, L. `90, eff. 12-19-90.)

                                      -24-

<PAGE>
 
                                  EXHIBIT 23.2
<PAGE>
 
                       CONSENT OF INDEPENDENT ACCOUNTANTS



     We consent to the incorporation by reference in this registration statement
     on Form S-4 of our report dated January 23, 1996, except for Note 2 as to
     which the date is February 1, 1996, on our audits of the consolidated
     financial statements of Susquehanna Bancshares, Inc.  We also consent to
     the reference to our firm under the caption "Experts."



     Coopers & Lybrand L.L.P.

     One South Market Square
     Harrisburg, Pennsylvania
     October 15, 1996

<PAGE>
 
                                  EXHIBIT 23.3
<PAGE>
 
                       CONSENT OF INDEPENDENT ACCOUNTANTS


     We consent to the incorporation by reference in this registration statement
     of Susquehanna Bancshares, Inc. on Form S-4 of our report, which includes
     an explanatory paragraph related to the change in method of accounting for
     income taxes in 1993 and of accounting for certain debt and equity
     securities in 1995, dated April 12, 1995, on our audits of the consolidated
     financial statements of Reisterstown Holdings, Inc. as of March 31, 1995
     and September 31, 1994 and for the six months ended March 31, 1995 and the
     years ended September 30, 1994 and 1993.  We also consent to the reference
     to our firm under the caption "Experts."


     Coopers & Lybrand L.L.P.


     Baltimore, Maryland
     October 15, 1996

<PAGE>
 
                                 EXHIBIT 23.4
<PAGE>
 
                   CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS
                   -----------------------------------------



     As independent public accountants, we hereby consent to the use of our
     report dated February 27, 1996, and to all references to our Firm included
     in this registration statement.


     Arthur Andersen LLP

     Philadelphia, Pa.
     October 15, 1996

<PAGE>
 
                                  EXHIBIT 23.5
<PAGE>
 
                       CONSENT OF INDEPENDENT ACCOUNTANTS


     I consent to the inclusion in this registration statement on Form S-4 of my
     report dated January 30, 1996, on my audits of the consolidated financial
     statements of Farmers Banc Corp.  I also consent to the reference to my
     firm under the caption "Experts".

     PETRONI & ASSOCIATES

     /s/ Nick L. Petroni

     Nick L. Petroni, CPA
     October 17, 1996

<PAGE>
 
                                  EXHIBIT 23.6
<PAGE>
 
                         INDEPENDENT AUDITORS' CONSENT


     The Board of Directors
     Susquehanna Bancshares, Inc.
     Lititz, Pennsylvania:

     We consent to incorporation by reference in the registration statement on
     Form S-4 of Susquehanna Bancshares, Inc. (Susquehanna) of our report dated
     November 14, 1995, relating to the consolidated statements of financial
     condition of Fairfax Financial Corporation and subsidiaries (the Company)
     as of September 30, 1995 and 1994, and the related consolidated statements
     of income, stockholders' equity and cash flows for each of the years in the
     three-year period ended September 30, 1995, which was incorporated by
     reference in Susquehanna's Form 8-K, dated November 21, 1995.

     Our report refers to the fact that the Company changed its method of
     accounting for investment securities in 1995 to adopt the provisions of
     Statement of Financial Accounting Standards No. 115, "Accounting for
     Certain Investments in Debt and Equity Securities."

     We also consent to the reference to our firm under the heading "Experts" in
     the registration statement.


     KPMG PEAT MARWICK LLP

     Baltimore, Maryland
     October 15, 1996

<PAGE>
 
                                  EXHIBIT 23.7
<PAGE>
 
                         INDEPENDENT AUDITORS' CONSENT

     The Board of Directors
     Susquehanna Bancshares, Inc.
     Lititz, Pennsylvania:

     We consent to incorporation by reference in the registration statement on
     Form S-4 of Susquehanna Bancshares, Inc. of our report dated May 5, 1995,
     relating to the consolidated statements of financial condition of Atlanfed
     Bancorp, Inc. and subsidiaries as of March 31 1995, and 1994, and the
     related consolidated statements of income, stockholders' equity, and cash
     flows for each of the years in the two-year period ended March 31, 1995.

     We also consent to the reference to our firm under the heading "Experts" in
     the registration statement.


     KPMG PEAT MARWICK LLP

     Baltimore, Maryland
     October 15, 1996

<PAGE>
 
                                  EXHIBIT 99.1
<PAGE>
 
                                REVOCABLE PROXY
                                  ATCORP, INC.

                        SPECIAL MEETING OF SHAREHOLDERS
                                _________, 199_

     The undersigned hereby appoints ___________________, _______________ and
______________, with full powers of substitution, to act as attorneys and
proxies for the undersigned, to vote all shares of the common stock of Atcorp,
Inc. which the undersigned is entitled to vote at the [Special] Meeting of
Shareholders, to be held at _________ on _________, _________, 1996 at ___:___
__.m. and at any and all adjournments thereof, as follows:

<TABLE>
<CAPTION>
 
 
                                                                           FOR      AGAINST       ABSTAIN
                                                                           ---      -------       -------
<S>                                                                        <C>      <C>           <C>
1.  The approval of the Agreement and Plan of Affiliation
    Dated as of the 18th Day of July (the "Merger Agreement") 
    By and Among Susquehanna Bancshares, Inc., Susquehanna 
    Bancshares East, Inc., Atcorp, Inc. and Equity National Bank           [_]        [_]           [_] 

2.  Adjournment of the Meeting to a later date, if necessary to
    permit further solicitation of proxies in the event there are not  
    sufficient votes at the time of the AI Meeting to constitute a  
    quorum or to approve the Merger Agreement.                             [_]        [_]           [_] 
</TABLE>

The Board of Directors recommends a vote "FOR" each of the listed propositions.

THIS PROXY WILL BE VOTED AS DIRECTED, BUT IF NO INSTRUCTIONS ARE SPECIFIED, THIS
PROXY WILL BE VOTED "FOR" EACH OF THE PROPOSITIONS STATED. IF ANY OTHER BUSINESS
IS PRESENTED AT SUCH MEETING, INCLUDING MATTERS RELATING TO THE CONDUCT OF THE
MEETING, THIS PROXY WILL BE VOTED BY THOSE NAMED IN THIS PROXY IN THEIR BEST
JUDGMENT. AT THE PRESENT TIME, THE BOARD OF DIRECTORS KNOWS OF NO OTHER BUSINESS
TO BE PRESENTED AT THE MEETING.
<PAGE>
 
               THIS PROXY IS SOLICITED BY THE BOARD OF DIRECTORS

   Should the undersigned be present and elect to vote at the Meeting or at any
adjournment thereof, then the power of said attorneys and prior proxies shall be
deemed terminated and of no further force and effect. The undersigned may also
revoke his or her proxy by filing a subsequent proxy or notifying the Secretary
of his or her decision to terminate his or her proxy.

   The undersigned acknowledges receipt from ________ prior to the execution of
this proxy of notice of the Meeting, a Proxy Statement, Prospectus dated
_________, 1996, [and an Annual Report to Shareholders.]

Dated: ______________________, 1996



     ______________________________________  ___________________________________
     PRINT NAME OF SHAREHOLDER               PRINT NAME OF SHAREHOLDER



     ______________________________________  ___________________________________
     SIGNATURE OF SHAREHOLDER                SIGNATURE OF SHAREHOLDER


Please sign exactly as your name appears on the enclosed card.  When signing as
attorney, executor, administrator, trustee or guardian, please give your full
title.  If shares are held jointly, each holder should sign.

PLEASE COMPLETE, DATE, SIGN AND MAIL THIS PROXY PROMPTLY IN THE ENCLOSED
POSTAGE-PAID ENVELOPE.

<PAGE>
 
                                  EXHIBIT 99.2
<PAGE>
 
                                REVOCABLE PROXY
                               FARMERS BANC CORP.

                        SPECIAL MEETING OF SHAREHOLDERS
                                _________, 199_

     The undersigned hereby appoints ___________________, _______________ and
______________, with full powers of substitution, to act as attorneys and
proxies for the undersigned, to vote all shares of the common stock of Farmers
Banc Corp., which the undersigned is entitled to vote at the Special Meeting of
Shareholders, to be held at _________ on _________, _________, 1996 at 
___:___ __.m. and at any and all adjournments thereof, as follows:

<TABLE>
<CAPTION>
                                                                                    FOR        AGAINST      ABSTAIN
                                                                                    ---        -------      -------
<S>                                                                                 <C>        <C>          <C>
1.    The approval of the Agreement and Plan of Affiliation Dated
      As Of July 18, 1996 (the "Merger Agreement") By and
      Among Farmers Banc Corp., Farmers National Bank,
      Susquehanna Bancshares, Inc. and Susquehanna Bancshares                       [_]          [_]          [_] 
      East II, Inc.                                                                       
                                                                                          
2.    Adjournment of the Meeting to a later date, if necessary to
      permit further solicitation of  proxies in the event there are not
      sufficient votes at the time of the FBC Meeting to constitute a
      quorum or to approve the Merger Agreement.                                    [_]          [_]          [_] 

           The Board of Directors recommends a vote "FOR" each of the listed propositions.
</TABLE>

THIS PROXY WILL BE VOTED AS DIRECTED, BUT IF NO INSTRUCTIONS ARE SPECIFIED, THIS
PROXY WILL BE VOTED "FOR" EACH OF THE PROPOSITIONS STATED. IF ANY OTHER BUSINESS
IS PRESENTED AT SUCH MEETING, INCLUDING MATTERS RELATING TO THE CONDUCT OF THE
MEETING. THIS PROXY CONFERS CERTAIN DISCRETIONARY AUTHORITY DESCRIBED IN THE
PROXY STATEMENT. A MAJORITY OF SAID ATTORNEYS AND PARTIES PRESENT AT SAID
MEETING (OR IF ONLY ONE SHALL BE PRESENT, THEN THAT ONE) MAY EXERCISE ALL OF THE
POWERS HEREUNDER. THIS PROXY WILL BE VOTED BY THOSE NAMED IN THIS PROXY IN THEIR
BEST JUDGMENT. AT THE PRESENT TIME, THE BOARD OF DIRECTORS KNOWS OF NO OTHER
BUSINESS TO BE PRESENTED AT THE MEETING.
<PAGE>
 
               THIS PROXY IS SOLICITED BY THE BOARD OF DIRECTORS

   Should the undersigned be present and elect to vote at the Meeting or at any
adjournment thereof, then the power of said attorneys and prior proxies shall be
deemed terminated and of no further force and effect. The undersigned may also
revoke his or her proxy by filing a subsequent proxy or notifying the Secretary
of his or her decision to terminate his or her proxy.

   The undersigned acknowledges receipt from ________ prior to the execution of
this proxy of notice of the Meeting, a Proxy Statement, Prospectus dated
_________, 1996, and an Annual Report to Shareholders.

Dated: ______________________, 1996



     _________________________________   _______________________________________
     PRINT NAME OF SHAREHOLDER           PRINT NAME OF SHAREHOLDER



     _________________________________   _______________________________________
     SIGNATURE OF SHAREHOLDER            SIGNATURE OF SHAREHOLDER


Please sign exactly as your name appears on the enclosed card. When signing as
attorney, executor, administrator, trustee or guardian, please give your full
title. If shares are held jointly, each holder should sign.

PLEASE COMPLETE, DATE, SIGN AND MAIL THIS PROXY PROMPTLY IN THE ENCLOSED
POSTAGE-PAID ENVELOPE.


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission