SUSQUEHANNA BANCSHARES INC
S-4/A, 1996-11-05
NATIONAL COMMERCIAL BANKS
Previous: FIDELITY INSTITUTIONAL TAX EXEMPT CASH PORTFOLIOS, N-30D, 1996-11-05
Next: MYR GROUP INC, 10-Q, 1996-11-05



<PAGE>
 
    
 As filed with the Securities and Exchange Commission on [_] November 5, 1996
     
                                                      Registration No. 333-14301
================================================================================


                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, DC  20549

                             ---------------------
                              
                            Amendment No. 1 to     
                                    Form S-4
                             REGISTRATION STATEMENT
                                     Under
                           THE SECURITIES ACT OF 1933

                             ---------------------
                          Susquehanna Bancshares, Inc.
             (Exact name of registrant as specified in its charter)
<TABLE>
<CAPTION>
 
<S>                                   <C>                               <C>
    Pennsylvania                            6022                                      23-2201716
(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:    

<TABLE> 

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

     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. [X]

                             ----------------------
<TABLE>     
<CAPTION> 

                                                  CALCULATION OF REGISTRATION FEE
====================================================================================================================================

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.....................  692,620 shares (2)          $33.72 (2)             $10,238,994                   $3,102,73
- ------------------------------------------------------------------------------------------------------------------------------------

Total..........................                                                     $31,269,182                   $9,475.51
====================================================================================================================================

</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]


                                                             
                                                          November 12, 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 the offices of AI at 8000 Sagemore Drive, Marlton, New
Jersey, on Wednesday, December 18, 1996 at 6:00 p.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,

 
                                              
                                           /s/ Marc L. Reitzes    

                                           Marc L. Reitzes
 

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

                                                            
                                                          November 12, 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 the Mullica Hill Grange Hall, 78 North Main
Street, Mullica Hill, New Jersey, on Monday, December 16, 1996 at 10:00 a.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
of Susquehanna Common Stock is greater than $31.00, and FBC may terminate the
agreement if the average closing price of Susquehanna Common Stock 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,


                                              
                                           /s/ Joseph H. Doble      

                                           Joseph H. Doble

                                                
                                           /s/ William H. White

                                           William H. White     

           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 WEDNESDAY, DECEMBER 18, 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 the offices of AI at 8000 Sagemore Drive, Marlton, New
Jersey on Wednesday, December 18, 1996 at 6:00 p.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 November 8, 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
   
November 12, 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 MONDAY, DECEMBER 16, 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 the Mullica Hill Grange Hall, 78 North
Main Street, Mullica Hill, New Jersey on Monday, December 16, 1996 at 10:00 a.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 November 7, 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
   
November 12, 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
                                 
                               DECEMBER 18, 1996      

                               FARMERS BANC CORP.
                                PROXY STATEMENT
                                      FOR
                        SPECIAL MEETING OF SHAREHOLDERS
                                 
                               DECEMBER 16, 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 the
offices of AI at 8000 Sagemore Drive, Marlton, New Jersey on December 18, 1996
at 6:00 p.m. The accompanying Notice of Special Meeting, Proxy Card and this
Proxy Statement/Prospectus are being first mailed to shareholders on or about
November 12, 1996.      
    
       At the AI Meeting, holders of record of common stock of AI, par value
$5.00 per share ("AI Common Stock"), as of November 8, 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      
<PAGE>
 
    
recent operating results, current financial condition and perceived future
prospects. Berwind Financial Group, L.P. ("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 November 8,
1996 is attached hereto as Appendix E. A copy of the JMS opinion dated November
8, 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 $28.00 on
November 4, 1996. The last reported sales price per share of Susquehanna Common
Stock as reported on The Nasdaq Stock Market on November 1, 1996 was $29.00.
        
       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 the
Mullica Hill Grange Hall, Mullica Hill, New Jersey on Monday, December 16, 1996
at 10:00 a.m. The accompanying Notice of Special Meeting and Proxy Card and this
Proxy Statement/Prospectus are being first mailed to shareholders on or about
November 12, 1996.     
    
       At the FBC Meeting, holders of record of common stock of FBC, par value
$0.83 per share ("FBC Common Stock"), as of November 7, 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 November
8, 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.      


                                      -2-
<PAGE>
 
    
       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 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
November 1, 1996 was $29.00.      

       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 November 12, 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 December
9, 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>
 
<TABLE>    
<S>                                                                         <C> 
       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............................................. -104-
       Borrowings of AI................................................... -104-
       Interest Rate Sensitivity.......................................... -105-
       Financial Condition of AI.......................................... -105-
       Risk Assets of AI.................................................. -105-
       Investment Activities of AI........................................ -106-
       Rate/Volume Analysis of AI......................................... -106-
       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 on AI......................... -108-
       Accounting Standards Issued But Not Effective on AI................ -108-

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

                                      -8-
<PAGE>
 
<TABLE>    
<S>                                                                        <C> 
       Other Income....................................................... -122-
       Other Expenses..................................................... -122-
       Income Taxes....................................................... -123-
     FINANCIAL CONDITION.................................................. -123-
       Investment Securities.............................................. -123-
       Loans.............................................................. -123-
       Deposits........................................................... -124-
       Asset/Liability Management......................................... -124-
       Capital Adequacy................................................... -125-
       Summary of 1994 Compared to 1993................................... -125-

UNAUDITED PRO FORMA FINANCIAL STATEMENTS.................................. -139-
     Pro Forma Combined Condensed Balance Sheet as of June 30, 1996....... -139-
     Pro Forma Combined Condensed Statement of Income for the Six Months 
       Ended June 30, 1996................................................ -141-
     Pro Forma Combined Condensed Statement of Income for the Year Ended 
       December 31, 1995.................................................. -142-
     Pro Forma Combined Condensed Statements of Income for 
       the Years Ended December 31, 1994 and 1993......................... -143-
     Pro Forma Combined Condensed Statement of Income For the Year Ended 
       December 31, 1993.................................................. -144-

ADJOURNMENT OF THE AI MEETING............................................. -146-

ADJOURNMENT OF THE FBC MEETING............................................ -146-

INDEPENDENT ACCOUNTANTS................................................... -146-

EXPERTS................................................................... -146-

     Susquehanna.......................................................... -146-
     AI................................................................... -147-
     FBC.................................................................. -147-

LEGAL OPINIONS............................................................ -147-
</TABLE>     

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 the offices of AI at 8000 Sagemore Drive,
Marlton, New Jersey on Wednesday, December 18, 1996 at 6:00 p.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, November 8, 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 _____________, Mullica Hill, New Jersey on
Monday, December 16, 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, November 7, 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 November 1, 1996 was $29.00 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 November 1, 1996 was $29.00 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
2/3%) 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 outstanding shares of
FBC Common Stock entitled to vote 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,      

                                     -14-
<PAGE>
 
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.

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, 1993 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                                 $2.81                       $4.33           $4.31 
  Cash dividends declared                                     1.32        $4.97           2.33            2.10               
  Book value                                                 47.33         2.51             --              --
                                                                          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 Reistertown
    acquisition as if the Reistertown acquisition took to the 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          $14.00       $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, the most
recent transaction of which management is aware is the sale of an aggregate of
184 shares of FBC Common Stock at $64.00 per share on August 15, 1996    .





                                     -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 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 (tax equivalent)            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>
 
<TABLE>    
<CAPTION>
                                                                       AI Historical
                                                   (Dollars in thousands except per share data)
                               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       $  0.42         $  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                                115,754     85,596     96,129        71,460        65,091        58,515          66,435
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        $11.38        $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%         0.96%         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         12.11          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 (non-tax                                                        
 equivalent)                              4.28       4.80       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           1.17       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          2.66          2.89            2.58
- -------------------
</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            $3.24             $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    13.49          15.27        12.35     13.12          14.33            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 (tax equivalent)  5.08           5.25         4.94      5.07           4.99             4.77              4.61
Net charge-offs to average
  loans and leases                  (0.08)          0.02         0.10      0.17           0.33             0.03              0.10
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           2.33         3.82      2.77           2.02             1.58              1.56  
- ---------------
</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   
                                         -----------------               ----         ----          ----   
                                                                                                             
Earnings Data                                                                                                
<S>                                         <C>                      <C>          <C>          <C>           
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 
                                          --------------                 ----        ----          ---- 
Earnings Data                                                                                              
<S>                                         <C>                      <C>          <C>          <C>         
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 
                                          --------------                 ----        ----          ---- 
 
Earnings Data                                                                                              
<S>                                           <C>                     <C>          <C>          <C>        
Net interest income                              $69,420                $135,679     $102,914      $95,152 
Provision for loan and lease losses                2,954                   5,209        4,247        5,280 
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 assets ratio                                                 9.36%
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 average interest-bearing liabilities                            117.42%
Allowance for loan and lease losses to nonperforming loans                                         102.17%
Net interest income to noninterest expense                                                         134.86%
Net interest income after provision for loan and lease losses to noninterest expense               129.12% 
- -------------------
</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 the offices of AI at 8000 Sagemore Drive, Marlton,
New Jersey on Wednesday, December 18, 1996 at 6:00 p.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 November 1, 1996 was $29.00 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, November 8, 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 771,750 shares of AI Common Stock issued and outstanding, and there
were approximately 311 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, Executive Officer        4,978                0.65                   
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 Owneer              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, Executive Officer        1,700                0.22                   
William E. Reifsteck                     Director                          20,130                2.61                   
Marc L. Reitzes(6)                       Director, Executive Officer       33,085                4.29                   
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
    
         Due to the AI Merger, it is presently anticipated that no Annual
Meeting of Shareholders of AI will be held in 1996. In the event the AI Merger 
is not consummated or is delayed, the shareholders of AI will be advised as to
the date of AI's 1996 Annual Meeting of Shareholders and as to the date by which
proposals of shareholders must be received by AI in order to be considered for
inclusion in AI's proxy statement for that meeting.    

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 the Mullica Hill Grange Hall, 78 North Main
Street, Mullica Hill, New Jersey on Monday, December 16, 1996 at 10:00 a.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 November 1, 1996 was $29.00 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,
November 7, 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
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              851             .28%        
                                     Vice President                                     
All Directors and executive                               
officers as a group (8 persons)                          55,255           18.20%
</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 2/3%) 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
the number of shares of Susquehanna Common Stock after the AI Merger resulting
from the AI Exchange Ratio. 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
September 30, 1996. 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;

                                     -39-
<PAGE>
 
events occurring after the date of the Berwind AI Proxy Opinion could materially
affect the assumptions used in 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 agreed to pay Berwind a fee equal to 1% of the total value of the AI Merger
transaction (approximately $210,000) for acting as financial advisor in
connection with the AI Merger, including delivering the Berwind AI July Opinion
and the Berwind AI Proxy Opinion. To date, AI has paid Berwind $25,000 and has
agreed to pay the remainder upon the consummation of the AI Merger. AI will also
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.

                                     -40-
<PAGE>
 
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.

     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.

                                     -41-
<PAGE>
 
         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, 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 and additionally considered the potential financial impact of 
Susquehanna's proposed acquisition of Farmers Banc Corp. The analysis examined 
the impact on earnings (including management's estimate of transaction related 
savings) to Susquehanna and the impact to tangible book value per share to 
Susquehanna for the most recent financial reporting period available.      

         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
will be submitted by Susquehanna to the Federal Reserve Bank of Philadelphia,
acting on delegated authority from the Federal Reserve     

                                     -48-
<PAGE>
 
    
Board, in 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 will be submitted to
the New Jersey Department of Banking in 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

                                      -52-
<PAGE>
 
     Board of Directors determined that Susquehanna's offer was preferable, and
     after discussion and upon motion duly 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 [ ] outstanding
     shares of FBC Common Stock entitled to vote 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 [ ] September 30, 1996. 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 of Susquehanna Common Stock 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 [ ] will be submitted by
     Susquehanna to the Federal Reserve Bank of Philadelphia, acting on
     delegated authority from the Federal Reserve Board, [ ] in 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 [ ] will be submitted to the New Jersey
     Department of Banking [ ] in 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 and Bylaws 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. Except for nominations
     of the Board, 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 meet ing 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 the AI Record Date, there were 771,750 shares
     outstanding and approximately 311 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 November 4,
     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 (through
November 4, 1996)                 $26.25-28.00  $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.

                                      -79-
<PAGE>
 
          A stock dividend of 5 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 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 available 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 extent 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 $2,029,000 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 it 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 passbook                   21,602          11.52%                   21,155           14.51%
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 year                 67,913          36.23%                   49,011           33.61%
Original maturities 12 to 60 months               1,697           0.90%                    3,425            2.34%
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
                                -----------------     ---------------------

Maturity Period
- ---------------
<S>                                      <C>                       <C> 
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            $126            $    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 during period (1)       5.43%           6.21%             6.00%          4.39%        2.61%
 
Weighted average rate at period-end           5.60%           6.13%             0.00%          0.00%        0.00%

</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:


AS OF JUNE 30, 1996 (Dollars in thousands)
<TABLE>     
<CAPTION> 
                                                    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 income*        41,756       4,686        3,235     65,510    115,187
                                                   -------------------------------------------------------
        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 or more         7,118       4,202        6,598        101     18,019
    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

<TABLE>     
<CAPTION> 

(Dollars in thousands)
                                       June 30,      December 31,    June 30,
                                        1996            1995           1995
                                    -----------------------------------------
<S>                                 <C>              <C>              <C>     
Nonperforming assets:                              
    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%          1.61%          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:

<TABLE>    
<CAPTION>
 
(Dollars in thousands)
                                                            June 30, 1996                    December 31, 1995
                                                           ----------------                 ------------------
                                                     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 

                                                     AMORTIZED         MARKET            AMORTIZED         MARKET 
          AVAILABLE FOR SALE                         COST              VALUE             COST              VALUE  
         ----------------                           -----              -----            ------            ------   
          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            $1,359     $ (75)     $1,284            $1,570  $  316     $1,886          $  668    $  (306)  $  362
  Investment securities          937        32         969               557     275        832             407        (24)     383
  Short-term investments         (46)      (22)        (68)               32      34         66             (73)        56      (17)
                             ------------------------------         ----------------------------         ---------------------------
Total interest income          2,250       (65)      2,185             2,159     625      2,784           1,002       (274)     728
                                
 
Interest Expense:

 Interest-bearing demand         464       102         506               347     330        677              38         42       80
  Savings accounts               (62)      (18)        (80)             (363)      0       (363)            224        (17)     207
  Time deposits                  710       (37)        673             1,372     381      1,753              84        (61)      23
  Short-term borrowings          152        (1)        151                 3       8         11              (4)         8        4
                             ------------------------------         ----------------------------         ---------------------------
Total interest expense         1,264        46       1,310             1,359     719      2,078             342        (28)     314
                              
 
Net interest income           $  986     $(111)     $  875            $  800  $  (94)    $  706          $  660    $  (246)  $  414
</TABLE>     
    
*  Tax equivalent    

     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.

                                      -97-
<PAGE>
 
       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 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 $875,000 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 1.17% of gross loans at June 30, 1996 compared
with 1.31% 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                                                                       
loans and leases                                      1.17%           1.45%              1.17%        1.45% 
                                                                                                           
Average loans and leases                           $109,971         $81,194           $106,303       77,189 
</TABLE>     

                                      -98-
<PAGE>
<TABLE>    
<CAPTION>
 
(Dollars in thousands)                       Three months ended June 30,                Six months ended June 30,
                                                    1996             1995                     1996            1995
                                            ---------------------------------------------------------------------- 
<S>                                                <C>              <C>                      <C>           <C> 
Period-end loans and leases                        $115,754         $85,596                  $115,754      $85,596
</TABLE>     

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

                                     -99-
<PAGE>
 
     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.

     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 )            
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 AI and 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.

                                     -103-
<PAGE>
 
       During 1989, the Federal Reserve Board, which regulates AI, and the OCC,
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.

       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>     




                                     -104-
<PAGE>
 
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.

     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. 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.

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.

                                     -105-
<PAGE>
 
     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.

     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

                                     -106-
<PAGE>
 
     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.

     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

                                     -107-
<PAGE>
 
           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 $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 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 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.

                                     -108-
<PAGE>
 
     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.

                                     -109-
<PAGE>
 
Atcorp, Inc. and Subsidiaries
 
SUMMARY OF AVERAGE BALANCES,                                             TABLE 1
INCOME/EXPENSE AND AVERAGE RATES
(In thousands except percentages)
 
<TABLE>     
<CAPTION> 
                                                    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
                                            ----------------------------------------------------------------------------------------
INTEREST EARNING ASSETS                
<S>                                         <C>       <C>         <C>     <C>        <C>          <C>       <C>       <C>    <C>
Interest-bearing deposits in other banks    $    550  $           4.00%      $206       $7         3.40%     $338       $7     2.07%
Investments (2)                        
     Taxable                                            2,163     6.51%    27,256    1,550         5.69%   21,590    1,251     5.79%
                                              33,224
     Nontaxable (1)                            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.


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

    NET INTEREST INCOME                                                  TABLE 2
    (In thousands except percentages)
<TABLE> 
<CAPTION> 
                                                                 %                          %         
                                                   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> 
 
RATE-VOLUME ANALYSIS                                                     TABLE 3
(In thousands except percentages)
<TABLE> 
<CAPTION> 
                                                 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-                 
     Table (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.

                                     -111-
<PAGE>
 
Atcorp, Inc. and Subsidiaries
 
 
     INTEREST RATE SENSITIVITY                                           TABLE 4
     (In thousands except percentages)

<TABLE> 
<CAPTION> 
                                                                               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    $47,698
                                           =========================================================================================
                            
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 accounts can only be
    repriced every 30 days.
(3) Excludes loans held for sale.

                                     -112-
<PAGE>
 
Atcorp, Inc. and Subsidiaries
 
ANALYSIS OF INVESTMENT SECURITIES                                        TABLE 5
(In thousands except percentages)
 
<TABLE> 
<CAPTION> 
                                                                             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.

                                     -113-
<PAGE>
 
Atcorp, Inc. and Subsidiaries
 
     MATURITY DISTRIBUTION OF INVESTMENT                                 TABLE 6
     PORTFOLIO AT DECEMBER 31, 1995
     (In thousands except percentages)

<TABLE> 
<CAPTION> 
                                                           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.

                                     -114-
<PAGE>
 
Atcorp, Inc. and Subsidiaries
 
    ANALYSIS OF LOAN PORTFOLIO                                           TABLE 7
    (In thousands except percentages)

<TABLE>     
<CAPTION> 
                                                                               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        58,515        66,435
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.

                                     -115-
<PAGE>
 
Atcorp, Inc. and Subsidiaries
 
NON-PERFORMING ASSETS                                                    TABLE 9
(In thousands except percentages)

<TABLE>     
<CAPTION> 
                                               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 and past due                                                                                  
        90 days loans                                 1,238            1,199            1,174            1,237            1,744

OTHER REAL ESTATE (3)                                   464               39              892              887              757

                                               ------------     ------------     ------------     ------------     ------------
        Total non-performing assets and past
         due 90 days loans                           $1,702           $1,238           $2,066           $2,124           $2,501
                                               ============     ============     ============     ============     ============

TOTAL NON-PERFORMING ASSETS                                                                                        
 AND PAST DUE 90 DAYS LOANS AS                         1.08%            1.05%            1.96%            2.34%            2.75%
 A  PERCENTAGE OF TOTAL ASSETS (4) 

TOTAL NON-PERFORMING ASSETS                                                                                        
 AND PAST DUE 90 DAYS LOANS AS A                       1.74%            1.73%            3.17%            3.63%            3.76%
 PERCENTAGE OF LOANS
</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)  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
loans, considered by Management to be potential problem loans.    

                                     -116-
<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%             1.56%

</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.

                                     -117-
<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>

                                     -118-
<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                           0           0           0
</TABLE>     

                                     -119-
<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 in 1996 compared to $2.32 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 15.27% to 13.49% 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 in 1995 compared to $3.76 in 1994. The return on average
     assets was 1.46% in 1995 compared to 1.46% 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
     7.2% 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.     

                                     -120-

<PAGE>
 
           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.
    
           A positive influence on the ability of FBC to maintain a net interest
     margin of approximately 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 1.17% 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.

                                     -121-
<PAGE>
 
           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 acquired through foreclosure of $221 thousand and $197
     thousand, respectively.     
 
           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 thousand 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.

                                     -122-
<PAGE>
 
     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.
 
           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's 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 $23.7 million at December 31,
     1995 and 1994, respectively. As noted in Footnote 13, FBC's loan portfolio
     contains no significant concentrations other than geographic.

                                     -123-
<PAGE>
 
      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 collateral 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 $3.8 million at year-end and an
additional $3.1 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 $2.1 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 $5.3 million at December 31, 1995.
These maturing investments represent 13.7% of total investment securities.
Short-term investments amounted to $3.8 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. 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

                                     -124-
<PAGE>
 
     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 thousand decrease in trading account
     gains for 1994; a $67 thousand increase in salaries and employee benefits
     in 1994.     

                                     -125-
<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 assets         77,892     6,232   8.00%           75,288     5,685   7.55%            71,621     5,517  7.70%
====================================================================================================================================
Allowance for loan losses               (439)                              (394)                               (395)
All other non-earning assets           4,284                              4,130                               3,931
- ------------------------------------------------------------------------------------------------------------------------------------
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 liabilities    61,589    $2,382   3.87%           60,068    $1,869   3.11%            57,723    $1,946  3.37%
- ------------------------------------------------------------------------------------------------------------------------------------
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                                                                
 on average earning assets                      $3,850   4.94%                     $3,816   5.07%                      $3,571  4.99%
====================================================================================================================================

</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%.

                                     -126-
<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%.

                                     -127-
<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 
                ------------------------------------------------------------------------------------------------------------
                INTEREST INCOME                                                                                           
                <S>                                   <C>       <C>       <C>                 <C>         <C>      <C>      
                Other short-term investments             ($81)     $111     $30                 ($41)        $73        $32  
                Investment securities:                                                                                      
                     Taxable                              116        63     179                  233        (111)       122  
                     Tax-advantaged                         5        (3)      2                   55         (24)        32  
                ------------------------------------------------------------------------------------------------------------
                Total investment securities               121        60     181                  288        (135)       154  
                Loans (net of unearned income):                                                                             
                     Taxable                              200        92     292                   65         (92)       (27) 
                     Tax-advantaged                        19        25      44                    2           8         10  
                ------------------------------------------------------------------------------------------------------------
                Total loans                               219       117     336                   67         (84)       (17) 
                ------------------------------------------------------------------------------------------------------------
                Total interest-earning assets            $259      $288    $547                 $315       ($146)      $168  
                ============================================================================================================
                                                                                                                            
                INTEREST EXPENSE                                                                                            
                Deposits:                                                                                                   
                     Interest-bearing demand             ($61)      $91     $30                 ($11)       ($35)      ($46) 
                     Savings                                0        (5)     (5)                   7          (6)         1  
                     Time                                 152       336     488                   96        (129)       (32) 
                Short-term borrowings                       0         0       0                    0           0          0  
                Long-term debt                              0         0       0                    0           0          0  
                ------------------------------------------------------------------------------------------------------------
                Total interest-bearing liabilities        $92      $421    $513                  $93       ($170)      ($77) 
                ============================================================================================================
                Net interest margin                      $168     ($133)    $34                 $222         $23       $245  
                ============================================================================================================ 
</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.

                                     -128-
<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                    $431           $413              $413       $376         $418       $334        $223
 lease losses, January 1
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         39,140            36,849     36,866       32,695     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              1.17       1.12         1.15       1.24       1.06 
</TABLE>     

                                     -129-
<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%      2.77%     2.02%  1.58%  1.56%
</TABLE>     

                                     -130-
<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                                             162      161      171
- ---------------------------------------------------------------------------
                                                     $722     $731     $717
===========================================================================
</TABLE>     

                                     -131-
<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>

                                     -132-
<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 5
                                       After 1      Years             
                                         Year        but                        
                             Within   but Within   Within     After             
                             1 Year    5 Years    10 Years   10 Years   Total   
                             -------  ----------  ---------  --------  -------- 
AVAILABLE-FOR-SALE
- ------------------
<S>                          <C>      <C>         <C>        <C>       <C>
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>

                                     -133-
<PAGE>
 
Farmers Banc Corp. and Subsidiaries

<TABLE>    
<CAPTION>
- -------------------------------------------------------------------------------------------------------------
TABLE 8 - Loan Portfolio
- -------------------------------------------------------------------------------------------------------------
                                                                           At December 31
                                                       ------------------------------------------------------
                               At June 30, 1996                 1995                          1994    
- -------------------------------------------------------------------------------------------------------------
                                      Percentage                    Percentage                    Percentage          
                                      of Loans to                   of Loans to                   of Loans to            
                             Amount   Total Loans       Amount      Total Loans        Amount     Total Loans       
                             -------  -----------     -----------  -------------     -----------  -----------           
<S>                          <C>      <C>             <C>          <C>               <C>          <C>       
Commercial, Financial &                                                                                       
 Agricultural                $ 8,623        21.2%         $ 6,383          17.3%         $ 6,171        16.7% 
Real Estate - Construction       652         1.6%             662           1.8%           1,533         4.2%         
Real Estate - Mortgage        23,675        58.3%          23,372          63.4%          22,205        60.2%                      
Consumer                       7,674        18.9%           6,432          17.5%           6,957        18.9%                      
- -------------------------------------------------------------------------------------------------------------
                                                                                                                                   
Total                        $40,624       100.0%         $36,849         100.0%         $36,866       100.0%                      
=============================================================================================================
<CAPTION> 
                                                              At December 31
                            ----------------------------------------------------------------------------------
                                       1993                       1992                         1991
                            ----------------------------------------------------------------------------------
                                       Percentage                   Percentage                    Percentage 
                                      of Loans to                   of Loans to                   of Loans to
                             Amount   Total Loans       Amount      Total Loans        Amount     Total Loans
                             -------  -----------     -----------  -------------     -----------  -----------           
<S>                          <C>      <C>             <C>          <C>               <C>          <C>          
Commercial, Financial &                                                                                             
 Agricultural                $ 5,489        16.8%         $ 5,294          15.7%         $ 5,756        18.3%       
Real Estate - Construction       901         2.8%           1,082           3.2%           1,611         5.1% 
Real Estate - Mortgage        21,501        65.8%          21,986          65.3%          18,701        59.4%
Consumer                       4,804        14.6%           5,303          15.8%           5,438        17.2%
- -------------------------------------------------------------------------------------------------------------

Total                        $32,695       100.0%         $33,665         100.0%         $31,506       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> 

                                     -134-
<PAGE>
 
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         25        11       12
- ----------------------------------------------------------------------------------------------
Total                                           $431        $413       $376      $418     $334
==============================================================================================
</TABLE>     

                                     -135-
<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>

                                     -136-
<PAGE>
 
Farmers Banc Corp. and Subsidiaries

<TABLE>    
<CAPTION>
Table 13 - Interest Rate Sensitivity
- ----------------------------------------------------------------------------------------------------------
At December 31, 1995                                 1 - 90     90 - 180   180 - 365    1 year
In thousands                                          days        days        days      or more    Total
- ----------------------------------------------------------------------------------------------------------
<S>                                                 <C>         <C>        <C>        <C>         <C>  
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     21,048      35,635
- ----------------------------------------------------------------------------------------------------------
 
Total                                                  17,951      3,610      4,950     52,226      79,565    
==========================================================================================================
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)   $31,293
  Cumulative                                                     (13,623)   (15,303)    16,818   
Cumulative gap as a percentage of earning assets       -17.1%     -17.2%     -19.3%      20.1%
</TABLE>     

*  Does not include non-accrual loans

                                     -137-
<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      1,344      3,218       1,394       748     6,704
  or more
- ------------------------------------------------------------------------------------
 
 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>

                                     -138-
<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 Footnotes to Pro Forma Combined Condensed Balance
     Sheet on page 145 of this Proxy Statement/Prospectus.      

                                     -139-
<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>    

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        (1650)   [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 losses                      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)              (2,814)
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 145.     

                                     -140-
<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 Reported   As Reported   Pro Forma       Restated      As 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] 

</TABLE> 
<TABLE> 
<CAPTION> 

                                                FBC                              Pro Forma Combined
                                        --------------------------  --------------------------------------------
                                                                                                     Susquehanna
                                        As Reported   Pro Forma     Susquehanna/AI  Susquehanna/FBC    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 145. 
     

                                     -141-
<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. 
<TABLE> 
<CAPTION>

                                 Pro Forma Combined Condensed Statement of Income
                                           Year Ended December 31, 1995
                                                     Unaudited
                                       (In thousands except per share data)

                                           SUSQUEHANNA                             AI                           FBC
                            -----------------------------------------   ------------------------     --------------------------
                                          Combined        Historical
                            As Reported  Adjustments       Restated     As Reported  Pro Forma       As Reported   Pro 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       124,676       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 Pro Forma Combined Adjustments in Appendix H of this Proxy
Statement/Prospectus. Also see the Footnotes to Pro Forma Combined Condensed
Statements of Income on Page  145.
    

                                     -142-
<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           As      Pro            As      Pro                                         Susquehanna/
                             Reported     Reported  Forma        Reported  Forma        Susquehanna/AI  Susquehanna/FBC    AI/FBC   
                             --------     --------  ------       --------  ------       --------------  ---------------    ------
<S>                          <C>          <C>       <C>      <C> <C>       <C>      <C> <C>             <C>             <C>
Interest income                 $150,633    $7,969                 $5,435                     $158,602         $156,068     $164,037
Interest expense                  56,488     2,766                  1,869                       59,254           58,357       61,123
                             -----------------------------       ----------------       --------------------------------------------
Net interest income               94,145     5,203       0          3,566       0               99,348           97,711      102,914
Provision for loan and             
 lease losses                      3,987       160                    100                        4,147            4,087        4,247
                             -----------------------------       ----------------       --------------------------------------------
Net interest income after
 provision for loan and leases
 losses                           90,158     5,043       0          3,466       0               95,201           93,624       98,667
Other income                      15,098       828                    201                       15,926           15,299       16,127
Other expense:
 Salaries and benefits            36,227     2,213                  1,177                       38,440           37,404       39,617
 Occupancy and equipment           8,774       822                    236                        9,596            9,010        9,832
 Other                            27,709     1,591                    731                       29,300           28,440       30,031
                             -----------------------------       ----------------       --------------------------------------------
Income before income taxes        32,546     1,245       0          1,523       0               33,791           34,069       35,314
Applicable taxes                   9,718       388                    381                       10,106           10,099       10,487
                             -----------------------------       ----------------       --------------------------------------------
Net income from operations       $22,828      $857      $0         $1,142      $0              $23,685          $23,970      $24,827
                             =============================       ================       ============================================
Earnings per share                  1.96      1.11                   3.76                         1.91             1.94         1.90
Average shares outstanding        11,634       772    (772)  [2]      304    (304)  [4]         12,406           12,327       13,099
                                                       772   [3]              693   [5]
</TABLE>

    
See Footnotes to Pro Forma Combined Condensed Statements of Income on 
Page 145.     

                                     -143-
<PAGE>
 
Pro Forma Combined Condensed Statement of Income
For the Year Ended December 31, 1993
<TABLE> 
<CAPTION> 
                                 Pro Forma Combined Condensed Statement of Income
                                       For the year ended December 31, 1993
                                                     Unaudited
                                       (In thousands except per share data)
                                                                                                                 
                                    SUSQUEHANNA               AI                              FBC                
                                                   -------------------------        ------------------------     
                                    As Reported     As Reported   Pro Forma         As Reported   Pro Forma      
                                    -----------     -----------   ---------         -----------   ---------      
<S>                                 <C>            <C>            <C>               <C>           <C> 
Interest income                           $143,020        $7,241                          $5,282                 
Interest expense                            55,993         2,452                           1,946                 
                                  ------------------------------------------        ------------------------     
Net interest income                         87,027         4,789           0               3,336           0     
Provision for loan and lease losses          5,130            75                              75                 
                                  ------------------------------------------        ------------------------     
Net interest income after provision
  for loan and leases losses                81,897         4,714           0               3,261           0     
Other income                                15,816           910                             308                 
Other expense:

  Salaries and benefits                     33,770         2,018                           1,110                 
  Occupancy and equipment                    8,604           783                             223                 
  Other                                     23,630         1,471                             717                 
                                  ------------------------------------------        ------------------------     
Income before income taxes                  31,709         1,352           0               1,519           0     
Applicable taxes                             9,527           449                             373                 
                                  ------------------------------------------        ------------------------     
Net income from
   operations                               22,182           903           0               1,146           0     
                                  ==========================================        ========================     
Earnings per share                            1.96          1.17                            3.77                 
Average shares outstanding                  11,331           772       (772) [2]             304       (304) [4] 
                                                                         772 [3]                         693 [5]
<CAPTION> 

                                              Pro Forma Combined                 
                                   ----------------------------------------      
                                   Susquehanna/ Susquehanna/  Susquehanna/       
                                       AI           FBC          AI/FBC          
                                       ---          ---          ------          
<S>                                <C>           <C>          <C> 
Interest income                        $150,261     $148,302       $155,543      
Interest expense                         58,445       57,939         60,391      
                                   ----------------------------------------      
Net interest income                      91,816       90,363         95,152      
Provision for loan and lease losses       5,205        5,205          5,280      
                                   ----------------------------------------      
Net interest income after provision                                                                        
  for loan and leases losses             86,611       85,158         89,872      
Other income                             16,726       16,124         17,034      
Other expense:                                                                   
                                                                                 
  Salaries and benefits                  35,788       34,880         36,898      
  Occupancy and equipment                 9,387        8,827          9,610      
  Other                                  25,101       24,347         25,818      
                                   ----------------------------------------      
Income before income taxes               33,061       33,228         34,580      
Applicable taxes                          9,976        9,900         10,349      
                                   ----------------------------------------      
Net income from                                                                  
   operations                           $23,085      $23,328        $24,231      
                                   ========================================      
Earnings per share                         1.91         1.94           1.89      
Average shares outstanding               12,103       12,024         12,796      
</TABLE> 
   
See Footnotes to Pro Forma Combined Condensed Statements of Income on Page 145.
    

                                     -144-
<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.

                                     -145-
<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 consolidated 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 the years ended
     September 30, 1994 and 1993, incorporated by reference in this Proxy
     Statement/Prospectus, have been incorporated herein in reliance on the
     reports of Coopers & Lybrand L.L.P., independent accountants, given upon
     the authority of that firm as experts in accounting and auditing.
     Additionally, the     
                                     -146-
<PAGE>
 
consolidated statements of financial condition of Fairfax Financial Corporation
and subsidiaries 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 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 included 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.

                                     -147-
<PAGE>
 
                                  APPENDIX A 

                                 ATCORP, INC. 

                       CONSOLIDATED FINANCIAL STATEMENTS
<PAGE>
 
                 INDEX TO CONSOLIDATED AI FINANCIAL STATEMENTS
<TABLE> 
<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
                                                              ------      ------
INTEREST INCOME
<S>                                                           <C>         <C>   
  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                                       1,949       1,035
   securities-taxable
  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
                                                           --------    --------
                                                              (in thousands)
CASH FLOW FROM OPERATING ACTIVITIES
<S>                                                        <C>         <C>     
  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     
                                                               -----------
 
               ASSETS                                      1995          1994   
               ------                                      ----          ----
<S>                                                    <C>            <C>
CASH AND DUE FROM BANKS                                $   4,865      $   3,861

FEDERAL FUNDS SOLD                                           775          5,613

INTEREST-BEARING DEPOSITS WITH
      OTHER INSTITUTIONS                                     124             56

INVESTMENT SECURITIES
      Held to maturity (market value of $250 in          
        1995 and $23,262 in 1994)                            250         24,165
      Available for sale (cost of $49,266 in 1995      
        and $10,417 in 1994)                              50,087         10,281
                                                       ---------      ---------

                                                          50,337         34,446


LOANS HELD FOR SALE                                        1,467           --   


LOANS                                                     96,129         71,460
      Less-- Allowance for loan losses                    (1,283)        (1,152)
                                                       ---------      ---------
           Net loans                                      94,846         70,308
                                                       ---------      ---------
BANK PREMISES AND EQUIPMENT, net                           2,950          2,224

ACCRUED INTEREST RECEIVABLE                                1,610          1,102

OTHER ASSETS                                                 801            788
                                                       ---------      ---------

          Total assets                                 $ 157,775      $ 118,398
                                                       =========      =========
<CAPTION> 
                                                                December 31   
                                                                -----------
                LIABILITIES AND                                        
             SHAREHOLDERS' EQUITY                          1995          1994   
             --------------------                          ----          ----
<S>                                                      <C>           <C>      
DEPOSITS:                                      
 Demand                                                  $ 19,812      $ 18,264
 Interest-bearing demand                                   46,355        22,838
 Savings                                                   21,155        28,391
 Certificates of deposit - $100,000 or more                 8,495        10,471
 Other time deposits                                       49,477        28,599
                                                         --------      --------

        Total deposits                                    145,294       108,563
ACCRUED INTEREST PAYABLE                                      521           246

OTHER LIABILITIES                                           1,492           807
                                                         --------      --------

        Total liabilities                                 147,307       109,616
                                                         --------      --------
COMMITMENTS AND CONTINGENCIES
  (Notes 10 and 14)
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 and
        743,516 shares issued and 771,750 and
        735,000 outstanding in 1995 and 1994,
        respectively                                        3,902         3,718

ADDITIONAL PAID-IN CAPITAL                                  3,804         3,510
RETAINED EARNINGS                                           2,265         1,689
NET UNREALIZED HOLDING GAIN (LOSS)
  ON SECURITIES                                               542           (90)
TREASURY STOCK, at cost (8,516 shares)                        (45)          (45)
                                                         --------      --------
        Total shareholders' equity                         10,468         8,782
                                                         --------      --------
        Total liabilities and
          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> 
                                                                                                    Net Unrealized      
                                                                   Additional                          Holding          
                                                      Common        Paid-In         Retained         (Loss)/Gain         Treasury
                                                      Stock         Capital         Earnings        On Securities          Stock
                                                      -----         -------         --------        -------------          -----
<S>                                                 <C>           <C>             <C>               <C>               <C>
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 payable                              275         57          (3)
                                                                                   --------   --------    --------
               Total adjustments                                                        928       (347)        242
                                                                                   --------   --------    --------
               Net cash provided by operating  activities                             1,982        510       1,245
                                                                                   --------   --------    --------
                                                
CASH FLOWS FROM INVESTING ACTIVITIES:           
       Purchases of investment securities                                           (38,960)   (15,879)    (14,331)
       Proceeds from maturities of investment securities                              4,320      3,715         168
       Proceeds from sales of available for sale securities                          19,782      5,664       5,696
       (Increase) decrease in interest-bearing                                          (68)        (4)         81
       Purchases of premises and equipment, net deposits                             (1,076)      (860)        (66)
       Proceeds from sale of other real estate owned                                    107      1,365         926
       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 demand deposit accounts                17,829     (2,385)     10,119
       Net increase in time deposits                                                 18,902     14,836       3,076
       Net decrease in federal funds purchased                                           --         --        (200)
                                                                                   --------   --------    --------
               Net cash provided by financing activities                             36,731     12,451      12,995
                                                                                   --------   --------    --------
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
                                                                                   ========   ========    ========
       The accompanying notes are an integral part of these statements.

</TABLE>

                                      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:

           SBA loans                            $   1,265,000
           Mortgage loans                             202,000
                                                      -------
                                                $   1,467,000
                                                =   =========

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
                                          ===========  ==========    ========   ===========

                                                           Gross        Gross
                                            Amortized    Unrealized   Unrealized     Market
                                               Cost        Gains        Losses       Value
                                               ----        -----        ------       -----
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 costs, net                   61,000           81,000         (33,000)          48,000           
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
                                 =   =======   =     ====   =   =======
       
                                  For the Year Ended December 31, 1993
                                 --------------------------------------
                                   Federal       State         Total
                                   -------       -----         ----- 
       
       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                542,000        (90,000)
    securities
   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
 INCOME OF SUBSIDIARIES                  1,079,000     871,000     1,026,000 
                                         ---------     -------     --------- 
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-interest
accounting.

                                      A-26
<PAGE>
 
                                  APPENDIX B


                              FARMERS BANC CORP.

                       CONSOLIDATED FINANCIAL STATEMENTS
<PAGE>
 
                 INDEX TO CONSOLIDATED FBC FINANCIAL STATEMENTS

<TABLE>
<CAPTION>
 
<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,                           (77)             24
  net of deferred income taxes
                                                     ----------     ---------- 
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
                               ---------------------------------------
(Dollars in thousands except per share)       Unaudited

<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;                   253,000         230,000
   303,600 shares issued and outstanding

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                                    (52,731)
  for sale                                                                         
                                                                                   
 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  
                                                               Additional                         Unrealized Gain         Total
                                                Common          Paid-In         Retained       (Loss) on 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
                                                                           ------------  ------------
<CAPTION> 
<S>                                                                          <C>          <C> 
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
provided 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.
 
Securities Available-for-Sale:
- --------------------------------

<TABLE> 
<CAPTION> 
                  1995
                  ----
<S>                                                <C>               <C>             <C>        <C> 
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>
<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                       715,103         673,924
 fixtures                                                
                                                         
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>
<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)
                                                       ===========  ===========
Defined Contribution Profit Sharing Plan
- ----------------------------------------
</TABLE>      

                                     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 contributons 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:
 
                                                            1995
                                                       -------------
            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%



                                     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
<TABLE>
<CAPTION>
<S>                          <C>                                           <C> 
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-41-
      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- 

</TABLE>                                    
                                      -i-
<PAGE>
 
<TABLE> 
<CAPTION>                                             
<S>               <C>                                                      <C>
     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-
 
</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, 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


         
     November 8, 1996    



     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
     November 8, 1996
     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


         
     November 8, 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.
         
     Janney 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     


         
     November 8, 1996    



     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>
 
     Board of Directors
     November 8, 1996
     Page 2

               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 if they
     occurred January 1, 1995, and were 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 footnotes to
     the Susquehanna Pro Forma Schedules on page 145. The schedules should be
     read in conjunction with such footnotes and the historical financial
     statements, including the notes thereto, of Susquehanna, Fairfax and
     Reisterstown 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.    

                                      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>          
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 145.     

                                      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
directors 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 determination, 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
maintains, 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

 
(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. regarding Farmers Banc
                 Corp.    
                     
 23.9**          Consent of Berwind Financial Group, L.P. regarding Atcorp,
                 Inc.    
                     
 23.10**         Consent of Janney Montgomery Scott Inc. regarding Atcorp,
                 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 previously.
**        Filed herewith.     
 
   (1)    Exhibit incorporated herein by reference to the registrant's Current
          Report on Form 8-K dated July 18, 1996.

                                     II-2
<PAGE>
 
   (2)    Exhibit incorporated herein by reference to the registrant's
          Registration Statement on Form S-4 (registration no. 33-53608) filed
          October 22, 1992.

   (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 being 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 Commission such indemnification is

                                     II-3
<PAGE>
 
    
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) 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 Amendment No. 1 to its 
     Registration Statement to be signed on its behalf by the undersigned, 
     thereunto duly authorized, in Lititz, Pennsylvania on 
     November 5, 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 Amendment No. 1 to its 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         November 5, 1996   
- ---------------------------     Executive Officer      
ROBERT S. BOLINGER              and a Director                     
 
/s/ Drew K. Hostetter           Treasurer (Principal        November 5, 1996 
- ---------------------------     Financial and Accounting    
DREW K. HOSTETTER               Officer)                     
 
/s/ Richard M. Cloney           Vice President, Secretary   November 5, 1996  
- ---------------------------     and a Director         
RICHARD M. CLONEY                                                  
 
         *                      Director                    November 5, 1996
- ---------------------------                                
JOHN M. DENLINGER                                                  
 
         *                      Director                    November 5, 1996
- ---------------------------                                
HENRY H. GIBBEL                                                    
 
         *                      Director                    November 5, 1996
- ---------------------------                                
 .RICHARD E. FUNKE                                                  
 
         *                      Director                    November 5, 1996
- ---------------------------                                
GEORGE J. MORGAN                                                   

</TABLE>      

                                      S-1
<PAGE>
 
<TABLE>    
                                      
<S>                             <C>                         <C> 
         *                      Director                    November 5, 1996
- ---------------------------
JAMES G. APPLE
 
- ---------------------------     Director                    October __, 1996
EDWARD W. HELFRICK
 
         *                      Director                    November 5, 1996
- ---------------------------                                        
ROGER V. WIEST
 
         *                      Director                    November 5, 1996
- ---------------------------                                        
MARLEY R. GROSS
 
         *                      Director                    November 5, 1996
- ---------------------------                                        
T. MAX HALL
 
         *                      Director                    November 5, 1996
- ---------------------------                                                 
RAYMOND M. O'CONNELL
 
         *                      Director                    November 5, 1996
- ---------------------------                                        
C. WILLIAM HETZER, JR.
 
         *                      Director                    November 5, 1996
- ---------------------------                                        
ROBERT C. REYMER, JR.
 
/s/ Robert S. Bolinger          Attorney-in-Fact            November 5,1996
- ---------------------------
ROBERT S. BOLINGER
 
* By: /s/ Robert S. Bolinger          
- ---------------------------
ROBERT S. BOLINGER

Attorney-in-Fact
</TABLE>     

                                      S-2
<PAGE>
 
         
                                 EXHIBIT INDEX
 
 
 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. regarding Farmers Banc
                 Corp.    
                     
 23.9**          Consent of Berwind Financial Group, L.P. regarding Atcorp,
                 Inc.    
                       
 23.10**         Consent of Janney Montgomery Scott Inc. regarding Atcorp,
                 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 previously.
**        Filed herewith.

     (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.     

<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>

                     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).
      "Fair value."  A value not less than the highest price paid per
share 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.

                                     -10-
<PAGE>
 
               "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.
               (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.


                                     -11-
<PAGE>
 
               (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 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


                                     -12-
<PAGE>
 
     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.
               (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



                                     -13-
<PAGE>
 
     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.

               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:



                                     -14-
<PAGE>
 
               (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).
               (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:


                                     -15-
<PAGE>
 
               (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 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 2553 (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.


                                     -16-
<PAGE>
 
               (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;
               (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


                                     -17-
<PAGE>
 
               (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, 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:



                                     -18-
<PAGE>
 
               (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 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;



                                     -19-
<PAGE>
 
     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 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);




                                     -20-
<PAGE>
 
               (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 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.



                                     -21-
<PAGE>
 
               (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
               (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 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 1/3%;
               (2)  at least 33% but less than 50%; or
               (3)  50% or more.


                                     -22-
<PAGE>
 
               "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 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.)

               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


                                     -23-
<PAGE>
 
     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 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.


                                     -24-
<PAGE>
 
               (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 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


                                     -25-
<PAGE>
 
     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 1/3%.
               (ii)  At least 33 1/3% 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.
               (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.



                                     -26-
<PAGE>
 
               (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.)


                                 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


                                     -27-
<PAGE>
 
               (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 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


                                     -28-
<PAGE>
 
     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 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.


                                     -29-
<PAGE>

               (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 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.)


                                     -30-
<PAGE>
 
               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
               (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.)

                                     -31-
<PAGE>
 
               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.)

                                     -32-

<PAGE>
 
                                
                                EXHIBIT 5.1     
<PAGE>
 
    
                                        November 4, 1996      

    
     Susquehanna Bancshares, Inc.
     26 North Cedar Street
     Lititz, Pennsylvania  17543      
    
           Re:  Susquehanna Bancshares, Inc. Joint Proxy/Prospectus on Form S-4
                ---------------------------------------------------------------
                                                                                
    
     Ladies and Gentlemen:

               We have acted as counsel to Susquehanna Bancshares, Inc., a
     Pennsylvania corporation (the "Company"), in connection with (i) the
     proposed merger (the "AI Merger") of Atcorp, Inc., a New Jersey corporation
     ("AI"), with and into Susquehanna Bancshares East, Inc. ("SBI East"), a
     Pennsylvania corporation and wholly-owned subsidiary of the Company
     pursuant to the terms and conditions of the Agreement and Plan of
     Affiliation by and between the Company, SBI East,  and AI (the "AI Merger
     Agreement") dated as of July 18, 1996, (ii) the proposed merger (the "FBC
     Merger") of  Farmers Banc Corp., a New Jersey Corporation ("FBC") , with
     and into Susquehanna Bancshares East II, Inc. ("SBI East II"), a
     Pennsylvania Corporation and Wholly-owned subsidiary of the Company,
     pursuant to the terms and conditions of the Agreement and Plan of
     Affiliation by and between the Company, SBI East II, and FBC (the "FBC
     Merger Agreement") dated as of July 18, 1996, and (iii) the preparation of
     the subject Registration Statement on Form S-4, as amended (the
     "Registration Statement"), filed with the Securities and Exchange
     Commission under the Securities Act of 1933, as amended (the "Act"),
     relating to the offering, subject to certain adjustments, of up to
     1,464,370 shares (the "Shares") of the Company's common stock, par value
     $2.00 per share ("Common Stock").      
    
               We understand that the issuance of the Shares pursuant to the AI
     Merger Agreement and FBC Merger Agreement (the "Merger Agreements") is
     contingent upon, the requisite approval of the Merger Agreements by the
     respective shareholders of AI and FBC.  In rendering the opinion set forth
     below, we have reviewed (a) the Registration Statement; (b) the Company's
     Articles of Incorporation and Bylaws, as amended and restated; (c) certain
     records of the Company's corporate proceedings as reflected in its minute
     and stock books; (d) the Merger Agreement; and (e) such records, documents,
     statutes and decisions as we have deemed relevant. In our examination, we
     have assumed the genuineness of all signatures, the authenticity of all
     documents submitted to us as originals and the conformity with the original
     of all documents submitted to us as copies thereof.      
<PAGE>
 
Susquehanna Bancshares, Inc.
November 4, 1996
Page 2

    
               Our opinion set forth below is limited to the Pennsylvania
     Business Corporation Law of 1988, as amended.      
    
               Based upon the foregoing, we are of the opinion that, when the
     Registration Statement has become effective under the Act, and the Shares
     are issued as described in the Registration Statement and in accordance
     with the terms and conditions of the AI Merger Agreement and FBC Merger
     Agreement, the Shares will be validly issued, fully paid and nonassessable.
          
    
               We hereby consent to the use of this opinion as Exhibit 5.1 to
     the Registration Statement.  In giving such opinion, we do not thereby
     admit that we are acting within the category of persons whose consent is
     required under Section 7 of the Act or the rules or regulations of the
     Securities and Exchange Commission thereunder.      
    
               The opinion expressed herein is solely for your benefit, and may
     be relied upon only by you.      
    
                              Very truly yours,     

<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 23.8     
<PAGE>
 
    
     November 8, 1996     


    
     To Whom It May Concern:     
    
          We hereby consent to the inclusion of our fairness opinion dated
     November 8, 1996, as an Appendix to the Farmers Banc Corp./Susquehanna
     Bancshares, Inc. Joint Proxy Statement/Prospectus and to the references to
     our firm contained therein.     

    
                              Sincerely,     


    
                              BERWIND FINANCIAL GROUP, L.P.     

<PAGE>
 
    
                                  EXHIBIT 23.9     
<PAGE>
 
    
     November 8, 1996     

    
     To Whom It May Concern:     

    
          We hereby consent to the inclusion of our fairness opinion dated
     November 8, 1996 as an Appendix to the Atcorp, Inc./Susquehanna Bancshares,
     Inc. Joint Proxy Statement/Prospectus and to the references to our firm
     contained therein.     

    
                              Sincerely,     



    
                              BERWIND FINANCIAL GROUP, L.P.     

<PAGE>
 
    
                                 EXHIBIT 23.10     
<PAGE>
 
    
November 1, 1996     

    
                 CONSENT OF JANNEY MONTGOMERY SCOTT INC.    


    
     We hereby consent to the use of our opinion letter dated July 18, 1996 to
     the Board of Directors of ATCORP, Inc. and to the references to our firm in
     the Proxy Statement/Prospectus which forms a part of the Registration
     Statement on Form S-4 relating to the proposed merger of ATCORP, Inc. with
     an into Susquehanna Bancshares, Inc.     
    
     In giving this consent, we do not admit that we come within the category of
     persons whose consent is required under Section 7 of the Securities Act of
     1933, as amended, or the rules and regulations of the Securities and
     Exchange Commission promulgated thereunder.     


    
     JANNEY MONTGOMERY SCOTT INC.    

<PAGE>
 
                                  EXHIBIT 99.1
<PAGE>
 
                                REVOCABLE PROXY
                                  ATCORP, INC.

                        SPECIAL MEETING OF SHAREHOLDERS
                         
                               December 18, 1996    

    
   The undersigned hereby appoints Marc L. Reitzes, Michael M. Quick and
Stewart Collins, 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 the offices of AI at 8000 Sagemore Drive, Marlton,
New Jersey on Wednesday, December 18, 1996 at 6:00 p.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 Atcorp, Inc. prior to the execution of
  this proxy of notice of the Meeting, and a Proxy Statement/Prospectus dated
  November 12, 1996.    

                      Dated: ______________________, 1996


  ___________________________________________________________________________
                      PRINT NAME 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
                               December 16, 1996     
     
    The undersigned hereby appoints Linda W. Eastlack, Elaine M. Shelmire and
Lillian G. Wozniak, 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 the Mullica Hill Grange Hall, 78 North Main Street, 
Mullica Hill, New Jersey on Monday, December 16, 1996 at 10:00 a.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.                                             [_]   [_]      [_]
</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 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 Farmers Banc Corp. prior to the
execution of this proxy of notice of the Meeting, and a Proxy
Statement/Prospectus dated December 12, 1996.    


               Dated: ______________________, 1996


    
  ___________________________________________________________________________
                      PRINT NAME 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