FINANCIAL TRUST CORP
S-4/A, 1995-06-19
STATE COMMERCIAL BANKS
Previous: CENTURY PROPERTIES FUND XVII, SC 14D1/A, 1995-06-19
Next: SPECIALTY CHEMICAL RESOURCES INC, SC 13D, 1995-06-19




   
     As filed with the Securities and Exchange Commission on June __, 1995
                                                      Registration No. 33-91154
    

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                             
                              ------------------

                        PRE-EFFECTIVE AMENDMENT NO. 1 TO

                                    FORM S-4
                             REGISTRATION STATEMENT
                                     Under
                           The Securities Act of 1933

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

                              FINANCIAL TRUST CORP
             (Exact name of registrant as specified in its charter)

<TABLE>

<S>                                                <C>                               <C>

         Pennsylvania                            6711                               23-2229155
(State or other jurisdiction           (Primary Standard Industrial              (I.R.S. Employer
of incorporation or organization)       Classification Code Number)             Identification No.)
</TABLE>

   
               1415 Ritner Highway, Carlisle, Pennsylvania 17013
                                 (717-243-8003)
    
               (Address, including zip code and telephone number,
        including area code of registrant's principal executive offices)


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

               Bradley S. Everly, Secretary, Financial Trust Corp
               1415 Ritner Highway, Carlisle, Pennsylvania 17013
                                 (717-241-7744)
(Name, address including zip code, and telephone number, including area code,
                         of agent for service)
    

                              ------------------
                                   Copies to:

          W. Jeffry Jamouneau         Melissa Allison Warren
          McNees Wallace & Nurick     Shapiro and Olander
          100 Pine Street             36 South Charles Street, Twentieth Floor
          Harrisburg, PA 17101        Baltimore, MD 21201
                 (717) 237-5230       (410) 385-0202

Approximate date of commencement of the proposed sale of the securities to the
                                   public:
      The date of mailing the Proxy Statement/Prospectus contained 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. /__/

     This registration statement shall hereafter become effective in accordance
with Section 8(a) of the Securities Act of 1933.

<PAGE>

                              FINANCIAL TRUST CORP

                Cross-Reference Sheet between Items of Form S-4
                 and Captions in the Proxy Statement/Prospectus

<TABLE>
<CAPTION>

           Form S-4 Item                                                           Caption(s) or Location in
         Number and Caption                                                        Proxy Statement/Prospectus
<S>      <C>                                                                      <C>

A.       Information About the Transaction

         1.       Forepart of Registration Statement
                  and Outside Front Cover Page of
                  Prospectus..................................................  Outside Front Cover Page of
                                                                                Proxy Statement/Prospectus
         2.       Inside Front and Outside Back
                  Cover Pages of Prospectus...................................  Available Information; Table of
                                                                                Contents
         3.       Risk Factors, Ratio of Earnings
                  to Fixed Charges and Other
                  Information.................................................  Summary

         4.       Terms of the Transaction....................................  Proposed Merger-Conversion of
                                                                                WCNB Common Stock in the
                                                                                Merger

         5.       Pro Forma Financial Information.............................  Pro Forma Combined Financial
                                                                                Information

         6.       Material Contacts With the
                  Company Being Acquired......................................  Proposed Merger - Interests of
                                                                                Certain Persons in the Merger

         7.       Additional Information Required
                  for Reoffering by Persons and
                  Parties Deemed to be
                  Underwriters................................................  Not applicable

         8.       Interest of Named Experts
                  and Counsel.................................................  Proposed Merger-Opinion of
                                                                                Financial Advisor
         9.       Disclosure of Commission Position
                  on Indemnification for Securities
                  Act Liabilities.............................................  Certain Differences of Rights of
                                                                                Shareholders of FTC and WCNB-
                                                                                Indemnification
<PAGE>

B.       Information About the Registrant

         10.      Information with Respect to S-3 Registrants.................  Available Information;
                                                                                Incorporation of Certain FTC
                                                                                Documents by Reference
         11.      Incorporation of Certain Information
                  by Reference................................................  Information Concerning Financial
                                                                                Trust Corp; Available
                                                                                Information; Incorporation of
                                                                                Certain FTC Documents by
                                                                                Reference

         12.      Information with Respect to
                  S-2 or S-3 Registrants......................................  Not applicable

         13.      Incorporation of Certain
                  Information by Reference....................................  Not applicable

         14.      Information with Respect to
                  Registrants other than S-2 or
                  S-3 Registrants.............................................  Not applicable

C.       Information About the Company Being Acquired

         15.      Information with Respect to S-3 Companies...................  Not applicable

         16.      Information with Respect to
                  S-2 or S-3 Companies........................................  Not applicable
                                                                                
         17.      Information with Respect to
                  Companies Other Than S-2 or S-3
                  Companies...................................................  Information Concerning
                                                                                Washington County National
                                                                                Bank; Management of Washington
                                                                                County National Bank

D.       Voting and Management Information

         18.      Information if Proxies, Consents
                  or Authorizations are to be
                  Solicited
</TABLE>

<TABLE>
<CAPTION>

     Item Number and Caption in
   Schedule 14A of the Securities                                                  Caption(s) or Location in
Exchange Act of 1934 or Regulation S-K                                             Proxy Statement/Prospectus
- --------------------------------------                                             ---------------------------
<S>      <C>                                                                      <C>    

(1)      Date, Time and Place Information.....................................  Introduction - Date, Place and
                                                                                Time of Special Meeting

(2)      Revocability of Proxy................................................  Introduction-Revocation and
                                                                                Voting of Proxies

<PAGE>

(3)      Dissenters' Rights of Appraisal......................................  Proposed Merger-Dissenters'
                                                                                Rights of WCNB Shareholders

(4)      Persons Making the Solicitation......................................  Introduction-General

(5)      Interest of Certain Persons in
         Matters to be Acted Upon.............................................  Proposed Merger-Management
                                                                                Following the Merger; Interests of
                                                                                Certain Persons in the Merger

(6)      Voting Securities and Principal
         Holders Thereof......................................................  Introduction-Voting of Shares and
                                                                                Principal Holders Thereof

(21)     Vote Required for Approval...........................................  Summary-Shareholder Voting;
                                                                                Proposed Merger-Required Vote
                                                                                of Shareholders

(401)    Directors and Executive Officers.....................................  Proposed Merger-Management
                                                                                after the Merger; Incorporation of
                                                                                Certain FTC Documents by
                                                                                Reference; Management of
                                                                                Washington County National Bank

(402)    Executive Compensation...............................................  Incorporation of Certain FTC
                                                                                Documents by Reference;
                                                                                Management of Washington
                                                                                County National Bank
(404)    Certain Relationships and
         Related Transactions.................................................  Incorporation of Certain FTC
                                                                                Documents by Reference;
                                                                                Management of Washington
                                                                                County National Bank-Certain
                                                                                Transactions

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

</TABLE>
<PAGE>

                               LETTERHEAD OF WCNB

   
                                 June 29, 1995
    

Dear Shareholder:

   
     Enclosed are materials relating to a Special Meeting of Shareholders of
Washington County National Bank to be held at 10:00 a.m. on Tuesday, August 8,
1995 at the office of the Bank at 14 West Potomac Street, Williamsport,
Maryland.
    

     The purpose of the meeting is to consider and vote on the proposed
acquisition of Washington County National Bank by Financial Trust Corp pursuant
to a merger of WCNB into a wholly-owned subsidiary of Financial Trust Corp. If
the merger is completed, each outstanding share of WCNB common stock will be
exchanged for 2.25 shares of the common stock of Financial Trust Corp. The Board
of Directors of WCNB believes that the merger is in the best interest of the
shareholders of WCNB.

     This matter is fully described in the attached Proxy Statement/Prospectus.

     For the merger to be approved, two-thirds of the outstanding shares of WCNB
must vote FOR the merger. We urge you to take time to consider this important
matter and vote now. In order to make sure that your vote is represented,
indicate your choice on the enclosed proxy form, date and sign it, and return it
in the enclosed envelope.

     Your prompt response will ensure that your shares are counted at the
meeting. If you are able to attend the meeting in person, you may revoke your
proxy at the meeting and vote in person.

                                                     M.L. Patterson, Jr.
                                                     President
<PAGE>

                        WASHINGTON COUNTY NATIONAL BANK
                             14 West Potomac Street
                          Williamsport, Maryland 21795

   
                   NOTICE OF SPECIAL MEETING OF SHAREHOLDERS
                           TO BE HELD AUGUST 8, 1995
    

To the Shareholders:

   
     A Special Meeting of Shareholders of Washington County National Bank
("WCNB") will be held at the office of the Bank at 14 West Potomac Street,
Williamsport, Maryland on August 8, 1995, at 10:00 a.m., local time, for the
following purposes:
    

          1.   To consider and act upon an Agreement and Plan of Affiliation
     between WCNB and Financial Trust Corp ("FTC"), which is described in the
     accompanying Proxy Statement/Prospectus, whereby, among other things, WCNB
     would be merged into a subsidiary of FTC and thereby become a wholly-owned
     subsidiary of FTC and the shareholders of WCNB would be entitled to receive
     2.25 shares of FTC Common Stock for each share of WCNB Common Stock held.

          2.   To act upon such other matters as may properly come before the
     Special Meeting.

   
     Only shareholders of record at the close of business on June 20, 1995 are
entitled to notice of and to vote at the Special Meeting.
    

     Approval of the proposal described above requires the affirmative vote of
two-thirds of the outstanding shares of WCNB Common Stock. Accordingly, all
shareholders are urged to complete, sign, date and return the enclosed proxy
card promptly, whether or not they expect to attend the Special Meeting. If you
attend the Special Meeting, you may, if you wish, withdraw your proxy and vote
your shares in person. By order of the Board of Directors

                                                     Nancy L. Michael, Secretary

   
June 29, 1995
    

          YOUR ATTENTION IS DIRECTED TO THE PROXY STATEMENT/PROSPECTUS
          ACCOMPANYING THIS NOTICE OF SPECIAL MEETING OF SHAREHOLDERS

<PAGE>

                                                                PRELIMINARY COPY

                           PROXY STATEMENT/PROSPECTUS
   
                              PROXY STATEMENT FOR
                        SPECIAL MEETING OF SHAREHOLDERS
                       OF WASHINGTON COUNTY NATIONAL BANK
                          TO BE HELD ON AUGUST 8, 1995
    

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

                                 PROSPECTUS FOR
                             SHARES OF COMMON STOCK
                                       OF
                              FINANCIAL TRUST CORP
   
     This Proxy Statement/Prospectus is being furnished to the shareholders of
Washington County National Bank ("WCNB") in connection with the solicitation of
proxies by the WCNB Board of Directors for use at the Special Meeting of
Shareholders of WCNB to be held on August 8, 1995. The purpose of the Special
Meeting is to consider a proposed merger of WCNB with and into a wholly-owned
subsidiary of Financial Trust Corp ("FTC") in which each outstanding share of
WCNB Common Stock, except for shares for which dissenters' rights are properly
claimed, will be converted automatically into 2.25 shares of FTC Common Stock
(the "Merger"). FTC has filed this Proxy Statement/Prospectus with the
Securities and Exchange Commission as part of a Registration Statement under the
Securities Act of 1933 with respect to a maximum of 1,054,888 shares of FTC
Common Stock, par value $5.00 per share, which will be issued in the Merger to
the shareholders of WCNB.
    

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

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

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

                                     - 1 -

<PAGE>

     All information contained herein with respect to WCNB has been furnished by
the management of WCNB and all information contained herein with respect to FTC
has been furnished by the management of FTC. Although the information concerning
WCNB and FTC contained herein has been taken from sources believed to be
reliable, neither company can take responsibility for the accuracy or
completeness of the information concerning the other contained herein or for the
disclosure of events, unknown to the managements of WCNB or FTC respectively,
which may have occurred and might affect the significance or adequacy of such
information.

     No person has been authorized to give any information or to make any
representation not contained in this Proxy Statement/Prospectus, and, if given
or made, any such information or representation should not be relied upon as
having been authorized by WCNB or FTC. This Proxy Statement/Prospectus does not
constitute an offer to sell or a solicitation of an offer to purchase in any
State or other jurisdiction in which such offer or solicitation would be
unlawful. Neither the delivery of this Proxy Statement/Prospectus at any time
nor the distribution of FTC Common Stock hereunder shall imply that the
information contained herein is correct as of any time subsequent to the date
hereof.

   
     The approximate date on which this Proxy Statement/Prospectus is first
being mailed to the shareholders of WCNB is June 29, 1995.
    

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

         
   
         The date of this Proxy Statement/Prospectus is June 29, 1995.
    

                                     - 2 -

<PAGE>

                             AVAILABLE INFORMATION

     As permitted by the rules and regulations of the Securities and Exchange
Commission (the "Commission"), this Proxy Statement/Prospectus omits certain
information contained in the Registration Statement and exhibits thereto. FTC is
subject to the informational requirements of the Securities Exchange Act of
1934, as amended (the "Exchange Act"), and in accordance therewith files
reports, proxy statements and other information with the Commission. The
Registration Statement of which this Proxy Statement/Prospectus forms a part, as
well as reports, proxy statements and other information filed by FTC, can be
inspected and copied at the public reference facilities maintained by the
Commission at 450 Fifth Street, N.W., Room 1024, Washington, D.C. 20549, and at
the Commission's regional offices located at 7 World Trade Center, Suite 1300,
New York, New York 10048 and Citicorp Center, 500 West Madison Street, Suite
1400, Chicago, Illinois 60661. Copies of such materials can be obtained from the
Commission as prescribed rates from the Public Reference Section of the
Commission at 450 Fifth Street, N.W., Washington, D.C. 20549.

     WCNB is not subject to the informational requirements of the Exchange Act
and does not make such filings with the Commission.

     Shares of FTC Common Stock are traded in the NASDAQ National Market System
under the symbol "FITC".

   
     This Proxy Statement/Prospectus incorporates documents by reference which
are not presented herein or delivered herewith. These documents (other than
exhibits to such documents, unless such exhibits are specifically incorporated
by reference into the information incorporated herein) are available without
charge, upon oral or written request by any person receiving this Proxy
Statement/Prospectus, from Nancy L. Michael, Secretary, Washington County
National Bank, 14 West Potomac Street, P.O. Box 378, Williamsport, Maryland
21795, telephone (301) 223-7600, in the case of documents relating to WCNB, or,
in the case of documents relating to FTC, from Bradley S. Everly, Secretary,
Financial Trust Corp, 1415 Ritner Highway, Carlisle, Pennsylvania 17013,
telephone (717) 243-3212. In order to ensure timely delivery of the documents
prior to the Special Meeting, any such request should be received by July 28,
1995.
    

              INCORPORATION OF CERTAIN FTC DOCUMENTS BY REFERENCE

   
     The following documents of FTC previously filed with the Commission
pursuant to the Exchange Act are hereby incorporated by reference into this
Proxy Statement/Prospectus:
    

                                     - 3 -
<PAGE>

          Annual Report on Form 10-K of FTC for the fiscal year ended December
     31, 1994 (which includes certain information contained in FTC's 1994 Annual
     Report to Shareholders and in FTC's Proxy Statement for its 1995 Annual
     Meeting of Shareholders and which information is incorporated therein by
     reference).

   
          Quarterly Report on Form 10-Q of FTC for the quarterly period ended
     March 31, 1995.
    

     All documents subsequently filed by FTC pursuant to Sections 13(a), 13(c),
14 or 15(d) of the Exchange Act prior to the WCNB Special Meeting, including any
postponement or adjournment thereof, shall be deemed to be incorporated by
reference into this Proxy Statement/Prospectus and to be a part hereof from the
date of filing of such documents.

     Any statement contained in a document incorporated or deemed to be
incorporated by reference herein, or contained in this Proxy
Statement/Prospectus, 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.

                                     - 4 -

<PAGE>

                              FINANCIAL TRUST CORP
                                      and
                        WASHINGTON COUNTY NATIONAL BANK

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

                           Proxy Statement/Prospectus

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

                               TABLE OF CONTENTS

<TABLE>
<CAPTION>

                                                                                                          Page
<S>                                                                                                       <C>
SUMMARY

    General................................................................................................. 9
    The Parties.............................................................................................10
    The WCNB Meeting........................................................................................11
    Effective Date..........................................................................................11
    Shareholder Voting......................................................................................12
    Reasons for the Merger and Recommendations of the Board of Directors....................................12
    Opinion of Financial Advisor............................................................................13
    Interests of Certain Persons in the Mergers.............................................................13
    Management After the Mergers............................................................................13
    Federal Income Tax Consequences.........................................................................13
    Conditions to Consummation..............................................................................14
    Amendment, Waiver and Termination.......................................................................14
    Accounting Treatment....................................................................................14
    Certain Differences of Rights of Shareholders of FTC and WCNB...........................................15
    Dissenters' Rights......................................................................................15
    Comparative Stock Prices................................................................................15
    Selected Financial Data (Unaudited).....................................................................16
    Comparative Per Share Data (Unaudited)..................................................................20

INTRODUCTION

    General.................................................................................................22
    Date, Place and Time of Special Meeting.................................................................22
    Purpose of Special Meeting..............................................................................22
    Revocation and Voting of Proxies........................................................................23
    Voting of Shares and Principal Holders Thereof..........................................................23
    Solicitation of Proxies.................................................................................24
    Recommendation of the Board of Directors Concerning the Merger..........................................24

                                                     - 5 -
<PAGE>

PROPOSED MERGER

    The Merger in General; Effective Date...................................................................25
    Conversion of WCNB Common Stock in the Merger...........................................................25
    Background of and Principal Reasons for the Merger......................................................26
    Opinion of Financial Advisor............................................................................30
    Management after the Merger.............................................................................34
    Interests of Certain Persons in the Merger..............................................................35
    Required Vote of Shareholders...........................................................................35
    Exchange of Stock Certificates..........................................................................36
    Treatment of Fractional Interests.......................................................................37
    Conditions of the Merger and Governmental Approvals.....................................................37
    Representations and Warranties..........................................................................38
    Amendment, Waiver and Termination.......................................................................38
    Merger-Related Expenses.................................................................................38
    Dissenters' Rights of WCNB Shareholders.................................................................39
    Federal Income Tax Consequences.........................................................................40
    Restrictions on Resales of FTC Common Stock.............................................................40
    Accounting Treatment....................................................................................41
    Recommendations of the FTC and WCNB Boards..............................................................41

MARKET PRICES, DIVIDENDS, AND RELATED SHAREHOLDER MATTERS

    FTC.....................................................................................................42
    FTC Dividend Reinvestment Plan..........................................................................43
    WCNB....................................................................................................44

PRO FORMA COMBINED FINANCIAL INFORMATION

    Information Concerning the Pro Forma Combined Financial Data............................................45

FINANCIAL TRUST CORP

    Pro Form Combined Condensed Balance Sheet...............................................................46
    Pro Forma Combined Condensed Statements of Income.......................................................49

WASHINGTON COUNTY NATIONAL BANK - SELECTED FINANCIAL DATA...................................................55

                                                     - 6 -
<PAGE>

WASHINGTON COUNTY NATIONAL BANK - MANAGEMENT'S DISCUSSION AND
    ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

    Summary.................................................................................................57
    Net Interest Income.....................................................................................57
    Loans...................................................................................................60
    Investment Securities...................................................................................61
    Deposits................................................................................................62
    Noninterest Income and Expenses.........................................................................63
    Federal Income Taxes....................................................................................64
    Asset Quality/Risk Analysis.............................................................................64
    Liquidity and Rate Sensitivity..........................................................................67
    Capital Adequacy........................................................................................70
    Regulatory Matters......................................................................................71

INFORMATION CONCERNING WASHINGTON COUNTY NATIONAL BANK

    General.................................................................................................73
    Properties..............................................................................................73
    Competition.............................................................................................74
    Regulation and Supervision..............................................................................74
    Legal Proceedings.......................................................................................75
    Employees...............................................................................................75
    Relations with Independent Certified Public Accountants.................................................75

MANAGEMENT OF WASHINGTON COUNTY NATIONAL BANK

    Directors and Executive Officers........................................................................76
    Executive Compensation..................................................................................78
    Compensation and Benefit Plans..........................................................................79
    Compensation of Directors...............................................................................81
    Certain Transactions....................................................................................81
    Securities Ownership of Certain Beneficial Owners and Management........................................82

INFORMATION CONCERNING FINANCIAL TRUST CORP.................................................................84

DESCRIPTION OF FTC COMMON STOCK.............................................................................86

                                     - 7 -

<PAGE>

CERTAIN DIFFERENCES OF RIGHTS OF SHAREHOLDERS OF FTC AND WCNB

    Authorized Common Stock.................................................................................87
    Voting Rights...........................................................................................87
    Amendment of Articles and Bylaws........................................................................87
    Required Vote for Mergers and Similar Transactions......................................................88
    Dissenters' Rights......................................................................................88
    Board of Directors......................................................................................89
    Nomination of Directors.................................................................................89
    Call of Special Shareholders Meeting....................................................................89
    Anti-Takeover Provisions................................................................................90
    Indemnification.........................................................................................91
    Miscellaneous...........................................................................................92

EXPERTS.....................................................................................................92

LEGAL OPINIONS..............................................................................................92

OTHER MATTERS............................................................... ...............................93

    Return of Proxy.........................................................................................93

FINANCIAL STATEMENTS OF WASHINGTON COUNTY NATIONAL BANK.....................................................94

</TABLE>

         EXHIBIT A - Agreement and Plan of Affiliation between FTC and WCNB
         EXHIBIT B - Opinion of Berwind Financial Group, L.P. to
                     Board of Directors of WCNB
         EXHIBIT C - Statutory Provisions Concerning Dissenters' Rights of WCNB
                     Shareholders

                                     - 8 -

<PAGE>

                                    SUMMARY

     The following is a brief summary of certain information contained elsewhere
in this Proxy Statement/Prospectus and in the documents incorporated herein by
reference. This summary is not intended to be complete and is qualified in its
entirety by reference to more detailed information contained elsewhere in this
Proxy Statement/Prospectus, including the Exhibits hereto, and the documents
incorporated herein by reference. All shareholders are urged to review this
Proxy Statement/Prospectus carefully.

General

     This Proxy Statement/Prospectus relates to the merger (the "Merger") of
Washington County National Bank ("WCNB") with and into a wholly-owned national
bank subsidiary being organized by Financial Trust Corp ("FTC") for that
purpose. The Merger will be consummated pursuant to the Agreement and Plan of
Affiliation dated December 23, 1994 (the "Affiliation Agreement"), a copy of
which is attached hereto as Exhibit A.

     Upon the Effective Date of the Merger (as defined below in this Summary),
each share of WCNB Common Stock, par value $10.00 per share ("WCNB Common
Stock"), issued and outstanding immediately prior to the Effective Date, except
for shares for which dissenters' rights are properly claimed, will be converted
automatically into 2.25 shares of common stock, $5.00 par value, of FTC ("FTC
Common Stock"). Fractional shares of FTC Common Stock will not be issued, but in
lieu thereof each holder of shares of WCNB Common Stock who would otherwise have
been entitled to a fraction of a share of FTC Common Stock will be paid an
amount in cash equal to such fraction multiplied by the Closing Market Value Per
Share (as defined in the Affiliation Agreement) of FTC. See "PROPOSED
MERGER--Treatment of Fractional Interests." Cash received in lieu of fractional
shares may be taxable income to the recipient.

     As soon as practicable after the Effective Date of the Merger, a letter of
transmittal will be mailed to all holders of record of WCNB Common Stock for use
in surrendering their WCNB Common Stock certificates in exchange for FTC Common
Stock certificates and cash in lieu of fractional shares. The transmittal
materials will contain forms and instructions concerning the surrender of such
WCNB Common Stock certificates. See "PROPOSED MERGER--Exchange of Stock
Certificates."

                                     - 9 -
<PAGE>

The Parties

   
     FTC is a Pennsylvania business corporation and a registered bank holding
company, headquartered in Carlisle, Pennsylvania. In addition to the
nonoperating national bank subsidiary of FTC being organized for purposes of the
Merger, FTC's five operating subsidiaries are (i) Farmers Trust Company, a bank
and trust company organized under Pennsylvania law; (ii) Chambersburg Trust
Company, also a Pennsylvania bank and trust company; (iii) First National Bank
and Trust Co., a national banking association; (iv) First Federal Savings Bank,
also a national banking association; and (v) Financial Trust Life Insurance
Company, an insurance company organized under the laws of Arizona. As of March
31, 1995, FTC's four bank subsidiaries operated 34 banking offices and 16 remote
service facilities in seven south central Pennsylvania counties which include
the cities of Carlisle, Chambersburg, Waynesboro and Hanover. First National
Bank and Trust Co. is a member of the Federal Reserve System. All banks are
insured by the Federal Deposit Insurance Corporation ("FDIC") to the extent
provided by law, and engage in general commercial banking and provide
individuals, businesses, municipalities and state agencies with comprehensive
financial services. FTC also offers, through its insurance subsidiary, credit
life and disability insurance to the banks' consumer loan customers. FTC and its
subsidiaries employed approximately 436 full-time equivalent employees as of
March 31, 1995. FTC intends, subject to necessary regulatory approvals, to merge
First Federal Savings Bank into Farmers Trust Company, and to change the name of
the latter bank to Financial Trust Company. Additionally, FTC has applications
pending for regulatory approvals to form a new subsidiary, Financial Trust
Services Co., into which all trust services of the bank subsidiaries would be
consolidated.

     At March 31, 1995, FTC had consolidated total assets, deposits and
shareholders' equity of $952.5 million, $777.2 million and $118.3 million,
respectively. FTC's personal and corporate trust assets totalled $345.6 million
at December 31, 1994, and at that date on the basis of total assets, FTC was the
eighteenth largest independent bank holding company in Pennsylvania.
    

     The principal executive offices of FTC are located at 1415 Ritner Highway,
Carlisle, Pennsylvania 17013, and its telephone number is (717) 243-8003.

     For further information about FTC, see "AVAILABLE INFORMATION" and
"INCORPORATION OF CERTAIN FTC DOCUMENTS BY REFERENCE".

   
     WCNB is a national bank, incorporated under the National Bank Act and
headquartered in Williamsport, Maryland. As of March 31, 1995, WCNB operated
eight banking offices and four automated teller machines in Washington County,
Maryland which
    

                                     - 10 -

<PAGE>

   
includes the cities of Hagerstown, Williamsport, Sharpsburg, Boonsboro,
Keedysville and Clear Spring. WCNB is insured by the FDIC and offers a wide
variety of banking services to all segments of its service area. WCNB engages in
mortgage lending, primarily for one- to-four family properties, and provides
other business financial services. WCNB's commercial lending services include
lines of credit, revolving credit, mortgages, term loans and other forms of
secured financing. WCNB employed approximately 89 full-time equivalent employees
as of March 31, 1995.

     WCNB's total assets have grown from $107.7 million at December 31, 1990 to
$136.9 million at March 31, 1995. At March 31, 1995, WCNB had deposits and
shareholders' equity of $124.9 million and $11.0 million, respectively.
    

     The principal executive offices of WCNB are located at 14 West Potomac
Street, Williamsport, Maryland 21795, and its telephone number is (301)
223-7600.

     For further information concerning WCNB, see "INFORMATION CONCERNING
WASHINGTON COUNTY NATIONAL BANK" and "MANAGEMENT OF WASHINGTON COUNTY NATIONAL
BANK."

The WCNB Meeting

     The Special Meeting of Shareholders of WCNB will be held at the WCNB office
at 14 West Potomac Street, Williamsport, Maryland, on August 8, 1995, at 10:00
a.m. (local time). The purpose of the meeting is to consider and act on the
proposed Merger, as well as any other matters properly brought before the
meeting (management presently knows of no other such matters). Only holders of
record of WCNB Common Stock at the close of business on June 20, 1995, will be
entitled to vote at the Special Meeting. At that date, 468,839 shares of WCNB
Common Stock were outstanding. Each share will be entitled to one (1) vote on
the proposed Merger and any other matters presented.

Effective Date

     The Merger will become effective (the "Effective Date") following approval
of the Merger by the WCNB shareholders and the securing of all necessary
regulatory approvals, provided that all conditions required by the Affiliation
Agreement have been met (or if not met, are waived by the party for whose
benefit the condition exists). It presently is believed that the Merger will be
consummated during the third quarter of 1995. See "PROPOSED

                                     - 11 -

<PAGE>

MERGER--The Merger in General; Effective Date" and --Conditions of the
Merger and Governmental Approvals."

Shareholder Voting

   
     Pursuant to the National Bank Act, the affirmative vote of the holders of
at least two- thirds of the outstanding shares of WCNB Common Stock at the
Special Meeting is required to approve the Merger. As of May 31, 1995, the
directors and executive officers of WCNB and their affiliates were entitled to
cast 60,122 votes at the Special Meeting, representing approximately 12.82% of
the 468,839 total votes entitled to be cast. See "INTRODUCTION--Voting of Shares
and Principal Holders Thereof." Such persons intend to vote all of these shares
in favor of the Merger. No vote or action will be required by holders of FTC
Common Stock.
    

Reasons for the Merger and Recommendation of the Board of Directors

     The Board of Directors of WCNB believes that WCNB shareholders will benefit
from the Merger through their ownership of the stock of a bank holding company
with more diversified banking operations and substantially greater assets than
those of WCNB. Following the Merger, WCNB will operate as a subsidiary of FTC
and will have the support of FTC's greater managerial and administrative
resources and greater scope and depth of service. The Board believes that this
should enable WCNB offices to serve effectively a wider range of businesses and
other customers, and to compete more effectively in the rapidly changing
marketplace for banking and financial services.

     The terms of the Merger were determined by FTC and WCNB on the basis of
arms- length negotiations. In arriving at the terms of the Merger, the Boards of
Directors of FTC and WCNB gave consideration to many factors, including, without
limitation, information concerning the financial condition, current business and
future prospects of FTC and WCNB. In addition, the Boards considered stock
market data for FTC and WCNB, the financial terms of other recent business
combinations in the banking industry and the tax consequences of the Merger to
shareholders of WCNB. See "PROPOSED MERGER--Background of and Principal Reasons
for the Merger."

     THE BOARD OF DIRECTORS OF WCNB HAS UNANIMOUSLY APPROVED THE AFFILIATION
AGREEMENT AND THE MERGER AND RECOMMENDS THAT THE WCNB SHAREHOLDERS VOTE "FOR"
THE MERGER.

                                     - 12 -
<PAGE>

Opinion of Financial Advisor

     Berwind Financial Group, L.P., which provides bank financial advisory and
investment banking services, has rendered an opinion to the Board of Directors
of WCNB as to the fairness, from a financial point of view, to WCNB's
shareholders of the share conversion of 2.25 shares of FTC Common Stock for each
share of WCNB Common Stock. This opinion, a copy of which is attached hereto as
Exhibit B, should be read in its entirety. See "PROPOSED MERGER--Opinion of
Financial Advisor."

Interests of Certain Persons in the Mergers

     In connection with the proposed Merger, M. L. Patterson, Jr., President and
Chief Executive Officer of WCNB, and David E. Drury, Vice-President, Staff
Accountant and Cashier of WCNB, will enter into Employment Agreements with WCNB,
effective upon the Effective Date of the Merger, providing for their continued
employment in their respective positions for a term of three years after the
Merger. See "PROPOSED MERGER--Interests of Certain Persons in the Merger."

Management After the Mergers

     Upon the Effective Date of the Merger, the executive officers and members
of the Board of Directors of WCNB will continue to serve as such, and Ray L.
Wolfe, President and Chief Executive Officer of FTC, will become a member of the
WCNB Board. The Board of Directors of FTC will consist of those persons who are
Directors of FTC on the Effective Date, and three of the current directors of
WCNB (M. L. Patterson, Jr., James E. Byron and Thomas H. Shank) will be added to
the FTC Board. See "PROPOSED MERGER--Interests of Certain Persons in the Merger"
and --"Management after the Merger."

Federal Income Tax Consequences

     It is a condition to the Merger that FTC and WCNB shall have received
either a ruling from the Internal Revenue Service or an opinion of counsel to
FTC to the effect that no gain or loss will be recognized for federal income tax
purposes by holders of shares of WCNB Common Stock who receive shares of FTC
Common Stock in exchange for their shares, except that gain or loss will be
recognized with respect to cash received in lieu of fractional shares or for
dissenting shares. FTC and WCNB have determined that a ruling

                                     - 13 -
<PAGE>

will not be sought. McNees Wallace & Nurick, counsel to FTC, expects to
deliver its opinion substantially to this effect, which opinion will be based in
part on certain representations and warranties of FTC and WCNB as of and on the
Effective Date. See "PROPOSED MERGER--Federal Income Tax Consequences."

     Each holder of shares of WCNB Common Stock is urged to consult his or her
own tax advisor concerning the federal (and any state and local) tax
consequences of the Merger as they may affect his or her particular
circumstances.

Conditions to Consummation

     Consummation of the Merger is subject to various conditions, including
approval by (i) the shareholders of WCNB; (ii) the Board of Governors of the
Federal Reserve System under the Bank Holding Company Act of 1956, as amended;
(iii) the Office of the Comptroller of the Currency; (iv) the Pennsylvania
Department of Banking, and (v) the Office of the Bank Commissioner of Maryland.
There can be no assurance that the shareholders of WCNB or the various
regulatory authorities will approve the Merger. In addition, the Merger is
contingent upon the satisfaction of a number of other conditions and
requirements, including the conditions that the covenants, warranties and
representations made and given by each party are met and that the Merger
qualifies for pooling-of-interests accounting treatment. See "PROPOSED
MERGER--Conditions of the Merger and Governmental Approvals"; --"Representations
and Warranties"; and "--Accounting Treatment."

Amendment, Waiver and Termination

     FTC and WCNB may amend or terminate the Affiliation Agreement at any time
prior to the Effective Date, providing that no amendment may be made after
approval of the Merger by the WCNB shareholders that would materially adversely
affect such shareholders. Either party may terminate the Agreement in the event
of a material breach by the other party or under certain other circumstances,
and may waive any of the terms or conditions intended for its benefit. See
"PROPOSED MERGER--Amendment, Waiver and Termination."

Accounting Treatment

     It is a condition to consummation of the Merger that the Merger will be
accounted for as a pooling-of-interests transaction under generally accepted
accounting principles. See

                                     - 14 -

<PAGE>

"PROPOSED MERGER--Conditions of the Merger and Governmental Approvals" and "--
Accounting Treatment." 

Certain Differences of Rights of Shareholders of FTC and WCNB

     Upon completion of the Merger, WCNB shareholders will become shareholders
of FTC and their rights as such will be governed by the Pennsylvania Business
Corporation Law, as amended, and FTC's Articles of Incorporation and ByLaws. The
rights of shareholders of FTC are different in certain respects from the rights
of shareholders of WCNB. See "CERTAIN DIFFERENCES OF RIGHTS OF SHAREHOLDERS OF
FTC AND WCNB."

Dissenters' Rights

     WCNB shareholders will have dissenters' rights in accordance with the
statutory provisions set forth in the National Bank Act. A copy of these
provisions is attached as Exhibit C. See "PROPOSED MERGER--Dissenters' Rights of
WCNB Shareholders."

Comparative Stock Prices

     The following table sets forth (i) the closing sale price for FTC Common
Stock on the NASDAQ National Market System on December 22, 1994, the last
trading day prior to the first public announcement of the Merger, (ii) the sale
price for WCNB Common Stock quoted by Ferris, Baker, Watts, Incorporated on
December 19, 1994, which, to the knowledge of WCNB management, was the last
trading day on which a sale of WCNB Common Stock took place prior to the first
public announcement of the Merger, and (iii) an equivalent per share price for
WCNB Common Stock computed by multiplying the closing sale price for FTC Common
Stock on December 22, 1994, by 2.25, the exchange ratio in the Merger:

<TABLE>
<CAPTION>

                                                     Last
                                                     Pre-Announcement           Equivalent Per
                                                     Prices                     Share Price
                                                     ----------------           --------------   
<S>                                                   <C>                         <C> 
FTC Common Stock....................                     $27.75

WCNB Common Stock.................                       $39.00                     $62.44
</TABLE>

                                     - 15 -

<PAGE>

Selected Financial Data (Unaudited)

   
     The following tables present for FTC and for WCNB, on a historical basis,
selected unaudited financial data, and unaudited pro forma combined amounts for
FTC on a consolidated basis assuming the Merger had been effective for each of
the five years ended December 31, 1994, and for the three months ended March 31,
1995 and 1994. The Merger will be accounted for under the pooling-of-interests
method and pro forma combined data is derived in accordance with such method.
This information should be read in conjunction with the pro forma combined
financial statements, including the notes thereto, set forth elsewhere herein,
and the historical financial statements of FTC, including the notes thereto,
which are incorporated herein by reference, and in conjunction with the
historical financial statements of WCNB, including the notes thereto, which are
contained elsewhere herein.
    

                                     - 16 -
<PAGE>


FINANCIAL TRUST CORP
SELECTED HISTORICAL FINANCIAL DATA
(In thousands)

   
<TABLE>
<CAPTION>
                                    At or for the                  At or for the
                                 Quarter Ended March 31        Year Ended December 31
                                 ----------------------        ----------------------  

                                 1995       1994        1994        1993        1992       1991       1990
                                 ---------------        --------------------------------------------------
<S>                             <C>        <C>       <C>           <C>        <C>        <C>        <C>


Summary of Operations:
- ---------------------

Net interest income           $10,449     $9,576     $40,294     $37,847     $36,228    $32,294    $30,225
Provision for loan losses         130        165         795       1,345       2,373      1,191        970
                              ------------------     -----------------------------------------------------

Net interest income after
   provision for loan losses   10,319      9,411      39,499      36,502      33,855     31,103     29,255
Other operating income          1,712      1,638       6,950       6,413       5,903      5,435      4,817
Other operating expense         6,829      5,960      25,856      23,731      22,326     20,904     18,469
Income tax expense              1,200      1,238       5,045       4,769       4,079      3,416      4,000
                              ------------------     -----------------------------------------------------

Income before cumulative effect
   of changes in accounting
   principles                   4,002      3,851      15,548      14,415      13,353     12,218     11,603
Cumulative effect of a change in
   an accounting principle - 
   income taxes                     0          0           0         410           0          0          0
                              ------------------     -----------------------------------------------------

Net Income                     $4,002     $3,851     $15,548     $14,825     $13,353    $12,218    $11,603
                              ==================     =====================================================

Average Balance Sheet Totals:
- ----------------------------

Assets                       $948,531   $863,040    $930,866    $838,675    $806,690   $758,563   $697,510
Investment securities and
   money market investments   263,415    220,560     274,020     227,230     223,053    194,607    181,676
Loans and leases (net of 
   unearned income)           619,850    577,506     593,167     553,599     527,801    514,911    471,141
Deposits                      769,843    711,929     770,741     708,655     692,399    660,584    608,274
Long-term debt and 
   lease obligations              805        609         697         651       1,110      1,484      1,408
Shareholders' equity          115,965    109,421     110,765      98,133      88,548     80,134     72,147

Actual Balance at Period End:
- ----------------------------

Assets                       $952,461   $876,188    $953,918    $858,340    $830,098   $788,137   $753,445
Loans and leases (net of
   unearned income)           622,727    579,247     619,273     567,578     540,458    519,668    513,555
Deposits                      777,234    725,433     774,470     711,264     705,800    677,776    655,992
Long-term debt and lease
   obligations                    795        598         811         615         683      1,402      1,563
Shareholders' equity          118,266    108,674     115,541     104,108      93,880     84,972     76,844

Performance Statistics:
- ---------------------
Return on average assets         1.69%      1.78%       1.67%       1.77%       1.66%      1.61%      1.66%
Return on average equity        13.80%     14.08%      14.04%      14.69%      15.08%     15.25%     16.09%
Average equity/average assets   12.23%     12.68%      11.90%      11.70%      10.98%     10.56%     10.34%

Per Common Share Data*
Income before cumulative effect
   of an accounting change -
   operating income             $0.60      $0.58       $2.32       $2.15       $2.00      $1.83      $1.75
Net income                       0.60       0.58        2.32        2.21        2.00       1.83       1.75
Cash dividends                   0.23       0.21        0.87        0.78        0.72       0.68       0.65
Book value at period end        17.62      16.19       17.22       15.51       14.03      12.73      11.55

</TABLE>

*  All prior year per common share amounts have been restated to reflect:
      the 3 for 2 stock split, in the form of a 50% stock dividend paid
      June 1, 1992
      the 10% stock dividend paid August 30, 1993.
      the 4 for 3 stock split in the form of a 33 1/2% stock dividend paid
      August 29, 1994.

                                     - 17 -
    

<PAGE>

WASHINGTON COUNTY NATIONAL BANK
SELECTED HISTORICAL FINANCIAL DATA
(In thousands)

   
<TABLE>
<CAPTION>
                                   At or for the                         At or for the
                               Quarter Ended March 31                 Year Ended December 31
                               ----------------------                 ----------------------

                                 1995       1994        1994        1993        1992       1991       1990
                               -----------------     ------------------------------------------------------

<S>                             <C>        <C>       <C>           <C>        <C>        <C>        <C>

Summary of Operations:
- ---------------------

Net interest income            $1,405     $1,382      $5,719      $6,103      $6,044     $4,773     $4,183
                               -----------------     ------------------------------------------------------
Provision for loan losses         (54)        45          45       2,295         427        307        150
                               -----------------     ------------------------------------------------------
Net interest income after
   provision for loan losses    1,459      1,337       5,674       3,808       5,617      4,466      4,033
Other operating income             87         78         343         451         416        368        340
Other operating expense         1,095      1,089       4,755       4,299       3,665      3,159      2,909
Income tax expense                125         82         381         413         701        441        351
                               -----------------     ------------------------------------------------------

Income (loss) before cumulative
   effect of changes in
   accounting principles          326        244         881        (453)      1,667      1,234      1,113
Cumulative effect of a change in
   an accounting principle -
   income taxes                     0          0           0         (37)          0          0          0
                               -----------------     ------------------------------------------------------

Net Income (loss)                $326       $244        $881       ($490)     $1,667     $1,234     $1,113
                               =================     ======================================================

Average Balance Sheet Totals:
- ----------------------------

Assets                       $136,638   $138,715    $139,611    $135,789    $134,039   $115,343   $103,562
Investment securities and
   money market investments    40,647     39,191      44,711      35,902      36,488     29,308     23,197
Loans and leases (net of 
   unearned income)            88,395     87,659      88,176      92,844      90,293     79,506     73,497
Deposits                      124,257    127,151     128,002     124,235     122,229    104,876     94,056
Long-term debt and 
   lease obligations                0          0           0           0           0          0          0
Shareholders' equity           10,619     10,742      10,761      11,012      10,891      9,757      8,822

Actual Balance at Period End:
- --------------------------

Assets                       $136,897   $140,223    $136,658    $136,831    $134,819   $130,047   $107,738
Loans and leases (net of
   unearned income)            88,200     88,006      88,222      88,434      95,476     83,821     76,464
Deposits                      124,872    128,644     124,389     125,469     122,887    119,167     97,805
Long-term debt and lease
   obligations                      0          0           0           0           0          0          0
Shareholders' equity           10,968     10,817      10,328      10,630      11,495     10,199      9,263

Performance Statistics:
- ----------------------
Return on average assets         0.95%      0.70%       0.63%      -0.36%       1.25%      1.08%      1.07%
Return on average equity        12.29%      9.10%       8.00%      -4.62%      14.50%     12.62%     11.95%
Average equity/average assets    7.77%      7.74%       7.71%       8.11%       8.12%      8.46%      8.52%

Per Common Share Data*
- ---------------------
Income before cumulative effect
   of an accounting change -
   operating income             $0.70      $0.52       $1.88      ($0.97)      $3.55      $2.63      $2.37
Net income                       0.70       0.52        1.88       (1.05)       3.55       2.63       2.37
Cash dividends                   0.15       0.15        0.80        0.80        0.79       0.63       0.60
Book value at period end        23.39      23.07       22.03       22.67       24.52      21.75      19.76

</TABLE>

*   All prior year per common share amounts have been restated to reflect:
          the 5% stock dividend paid December 1991.
          the 20% stock dividend paid in December 1992
    

                                     - 18 -

<PAGE>

FINANCIAL TRUST CORP/WASHINGTON COUNTY NATIONAL BANK
SELECTED HISTORICAL FINANCIAL DATA
(In thousands)

   
<TABLE>
<CAPTION>

                               At or for the                         At or for the
                           Quarter Ended March 31                 Year Ended December 31
                           ----------------------                 ----------------------

                                 1995       1994        1994        1993        1992       1991       1990
                               -----------------     ------------------------------------------------------
<S>                             <C>        <C>       <C>           <C>        <C>        <C>        <C>

Summary of Operations:
- ---------------------

Net interest income           $11,854    $10,958     $46,013     $43,950     $42,272    $37,067    $34,408
Provision for loan losses          76        210         840       3,640       2,800      1,498      1,120
                              ------------------     -----------------------------------------------------
Net interest income after
   provision for loan losses   11,778     10,748      45,173      40,310      39,472     35,569     33,288
Other operating income          1,799      1,716       7,293       6,864       6,319      5,803      5,157
Other operating expense         7,924      7,049      30,611      28,030      25,991     24,063     21,378
Income tax expense              1,325      1,320       5,426       5,182       4,780      3,857      4,351
                              ------------------     -----------------------------------------------------

Income before cumulative effect
   of changes in accounting
   principles                   4,328      4,095      16,429      13,962      15,020     13,452     12,716
Cumulative effect of a change
   in an accounting principle -     
   income taxes                     0          0           0         373           0          0          0
                              ------------------     -----------------------------------------------------
Net Income                     $4,328     $4,095     $16,429     $14,335     $15,020    $13,452    $12,716
                              ==================     =====================================================

Average Balance Sheet Totals:
- ----------------------------

Assets                     $1,085,169 $1,001,755  $1,070,477    $974,464    $940,729   $873,906   $801,072
Investment securities and
   money market investments   304,062    259,751     318,731     263,132     259,541    223,915    204,873
Loans and leases (net of 
   unearned income)           708,245    665,165     681,343     646,443     618,094    594,417    544,638
Deposits                      894,100    839,080     898,743     832,890     814,628    765,460    702,330
Long-term debt and 
   lease obligations              805        609         697         651       1,110      1,484      1,408
Shareholders' equity          126,584    120,163     121,526     109,145      99,439     89,891     80,969

Actual Balance at Period End:
- ----------------------------

Assets                     $1,089,358 $1,016,411  $1,090,576    $995,171    $964,917   $918,184   $861,183
Loans and leases (net of
   unearned income)           710,927    667,253     707,495     656,012     635,934    603,489    590,019
Deposits                      902,106    854,077     898,859     836,733     828,687    796,943    753,797
Long-term debt and lease
   obligations                    795        598         811         615         683      1,402      1,563
Shareholders' equity          129,234    119,491     125,869     114,738     105,375     95,171     86,107

Performance Statistics:
- ----------------------
Return on average assets         1.60%      1.64%       1.53%       1.47%       1.60%      1.54%      1.59%
Return on average equity        13.68%     13.63%      13.52%      13.13%      15.10%     14.96%     15.70%
Average equity/average assets   11.66%     12.00%      11.35%      11.20%      10.57%     10.29%     10.11%

</TABLE>
    
                                     - 19 -

<PAGE>

Comparative Per Share Data (Unaudited)

     The following summary presents selected comparative unaudited per share
data for both FTC and WCNB on a historical basis, for FTC on a pro forma
combined basis assuming the Merger had been effective during the periods
presented and for WCNB on a pro forma equivalent basis. Pro forma information
for FTC is based on the exchange ratio of 2.25 shares of FTC Common Stock for
each share of WCNB Common Stock. These data are not necessarily indicative of
the results of the future operations of the combined entity or the actual
results that would have occurred had the Merger been consummated prior to the
periods indicated.

                                     - 20 -

<PAGE>

   
SELECTED HISTORICAL AND PRO FORMA COMBINED PER SHARE DATA

<TABLE>
<CAPTION>

                                             FOR THREE MONTHS
                                             ENDED MARCH 31                       YEARS ENDED DECEMBER 31
                                             -----------------       ------------------------------------------------            
                                             1995       1994         1994       1993       1992       1991       1990
                                             -----------------       ------------------------------------------------
          <S>                             <C>          <C>         <C>         <C>        <C>        <C>        <C>

         FINANCIAL TRUST CORP (FTC)
         Historical Per Common Share:
           Average Shares Outstanding:     6,710,867  6,711,692    6,711,407  6,702,545  6,680,701  6,663,033  6,643,202
           Book Value                         $17.62     $16.19       $17.22     $15.51     $14.03     $12.73     $11.53
           Cash Dividends                       0.23       0.21         0.87       0.78       0.72       0.68       0.65
           Income From Continuing Operations    0.60       0.58         2.32       2.15       2.00       1.83       1.75

         WASHINGTON COUNTY
         NATIONAL BANK (WCNB)
         Historical Per Common Share:
           Average Shares Outstanding:       468,839    468,839      468,839    468,839    468,839    468,839    468,839
           Book Value                         $23.39     $23.07       $22.03     $22.67     $24.52     $21.75     $19.76
           Cash Dividends                       0.15       0.15         0.80       0.80       0.79       0.63       0.60
           Income From Continuing Operations    0.70       0.52         1.88      (0.97)      3.55       2.63       2.37

         FTC, WCNB Combined Pro Forma
         Per Common Share of FTC (A)
           Average Shares Outstanding:     7,765,755  7,766,580    7,766,295  7,757,433  7,735,589  7,717,921  7,698,090
           Book Value                         $16.64     $15.39       $16.21     $14.77     $13.60     $12.31     $11.16
           Cash Dividends                       0.21       0.19         0.80       0.72       0.67       0.63       0.59
           Income From Continuing Operations    0.56       0.53         2.12       1.80       1.94       1.74       1.65

         Equivalent Pro Forma Per Share
         Data for WCNB (B)
           Book Value                         $37.44     $34.62       $36.47     $33.24     $30.60     $27.70     $25.10
           Cash Dividends                       0.47       0.43         1.80       1.63       1.51       1.41       1.34
           Income From Continuing Operations    1.26       1.19         4.76       4.05       4.37       3.92       3.71

</TABLE>

(A)  The above combined pro forma per-share equivalent information is based on
     average shares outstanding during the period except for the book value per
     share which is based on period end shares outstanding. The number of shares
     in each case has been adjusted for stock dividends by each institution
     through the periods. Pro forma information for FTC is based on the exchange
     ratio of 2.25 shares of FTC common stock for each share of WCNB common
     stock.

(B)  Equivalent pro forma per share data for WCNB is arrived at by multiplying
     the FTC, WCNB combined pro forma per common share of FTC data by the
     exchange ratio of 2.25 for each current WCNB share.

                                     - 21 -
    
<PAGE>

                                  INTRODUCTION

General

   
     This Proxy Statement/Prospectus is being furnished to holders of WCNB
Common Stock in connection with the solicitation of proxies by the Board of
Directors of WCNB for use at a Special Meeting of Shareholders to be held on
August 8, 1995 and any adjournments or postponements thereof, to consider and
act upon (i) the Affiliation Agreement and the Merger, and (ii) the transaction
of such other business as may properly come before the meeting or any
adjournment or postponement thereof. Each copy of this Proxy
Statement/Prospectus mailed to shareholders of WCNB is accompanied by a form of
proxy for use at the WCNB Special Meeting of Shareholders.

     This document is also furnished by FTC to WCNB shareholders as a Prospectus
in connection with the issuance by FTC of the shares of FTC Common Stock upon
consummation of the Merger. All information contained herein with respect to FTC
has been supplied by FTC and all information with respect to WCNB has been
supplied by WCNB. This Proxy Statement/Prospectus, the attached Notice of
Special Meeting and the form of proxy enclosed herewith are first being mailed
to shareholders of WCNB on or about June 29, 1995.
    

Date, Place and Time of Special Meeting

   
     The Special Meeting of Shareholders of WCNB will be held at the WCNB
offices at 14 West Potomac Street, Williamsport, Maryland, on Tuesday, August 8,
1995, at 10:00 a.m. (local time). Only holders of record of WCNB Common Stock at
the close of business on June 20, 1995 will be entitled to vote at the Special
Meeting.
    

Purpose of Special Meeting

     At the Special Meeting, the holders of WCNB Common Stock will be asked to
approve the Affiliation Agreement and the Merger. A copy of the Affiliation
Agreement is attached to this Proxy Statement/Prospectus as Exhibit A.

     Pursuant to the Affiliation Agreement, WCNB will be merged with and into a
wholly-owned national bank subsidiary being organized by FTC. Upon the Effective
Date of the Merger, each share of WCNB Common Stock issued and outstanding
immediately prior to the Effective Date, except for shares for which dissenters'
rights are properly claimed, will be converted automatically into 2.25 shares of
FTC Common Stock.

                                     - 22 -

<PAGE>

Revocation and Voting of Proxies

     The execution and return of the enclosed proxy will not affect a
shareholder's right to attend the Special Meeting and to vote in person. Any
proxy given pursuant to this solicitation may be revoked by delivering written
notice of revocation to the Secretary of WCNB, at any time before the proxy is
voted at the Special Meeting. Unless revoked, any proxy given pursuant to this
solicitation will be voted at the Special Meeting in accordance within the
instructions thereon of the shareholder giving the proxy. In the absence of
instructions, all proxies will be voted FOR the approval of the Affiliation
Agreement and the Merger.

     The enclosed proxy also confers discretionary authority to vote with
respect to such other business as may properly come before the Special Meeting
or any postponement or adjournment thereof, including, without limitation, on a
motion to adjourn the meeting. Neither the Board of Directors nor management of
WCNB currently is aware of any matters (other than procedural matters) which
will be brought before the meeting and which are not referred to in the enclosed
meeting notice. However, in the event that any other matters are brought before
the meeting, any proxy given pursuant to this solicitation will be voted in
accordance with the discretion of the persons named in the proxies.

Voting of Shares and Principal Holders Thereof

   
     At the close of business on June 20, 1995, which is the record date for
determination of WCNB shareholders entitled to receive notice of and to vote at
the Special Meeting and any adjournments or postponements thereof, WCNB had
outstanding 468,839 shares of WCNB Common Stock. There is no other class of
stock authorized, issued or outstanding. The presence, in person or by proxy, of
shareholders entitled to cast at least a majority of the votes which all
shareholders are entitled to cast on a particular matter constitutes a quorum
for the purpose of considering such matter. Pursuant to the National Bank Act,
approval of the Merger requires the affirmative vote of at least a two-thirds of
the outstanding WCNB Common Stock at the Special Meeting. Each share has one (1)
vote with respect to the Merger. Because the two-thirds vote requirement is
based on the total number of outstanding shares, the effect of a WCNB
shareholder not voting or abstaining from voting is the equivalent of such
shareholder casting a vote against the Merger. As of May 31, 1995, the directors
and executive officers of WCNB and their affiliates were entitled to cast 60,122
votes at the Special Meeting with respect to the Merger or approximately 12.82%
of the total votes entitled to be cast. Such persons intend to vote all of these
shares in favor of the Merger.
    

     To the knowledge of WCNB, three persons owned beneficially on the record
date more than five percent (5%) of the outstanding WCNB Common Stock. See

                                     - 23 -

<PAGE>

"MANAGEMENT OF WASHINGTON COUNTY NATIONAL BANK--Securities
Ownership of Certain Beneficial Owners and Management".

Solicitation of Proxies

     In addition to solicitation by mail, directors, officers and employees of
WCNB, who will not be specifically compensated for such services, may solicit
proxies from the shareholders of WCNB personally, by telephone or other forms of
communication. Brokerage houses, nominees, fiduciaries and other custodians will
be requested to forward soliciting materials to beneficial owners and will be
reimbursed for expenses incurred in sending proxy materials to beneficial
owners. WCNB will bear its own expenses in connection with the solicitation of
proxies for its Special Meeting. See "PROPOSED MERGER--Merger-Related Expenses."

     HOLDERS OF WCNB COMMON STOCK ARE REQUESTED TO COMPLETE, DATE AND SIGN THE
ACCOMPANYING PROXY AND RETURN IT PROMPTLY TO WCNB IN THE ENCLOSED POSTAGE-PAID
ENVELOPE.

Recommendation of the Board of Directors Concerning the Merger

     THE BOARD OF DIRECTORS OF WCNB UNANIMOUSLY RECOMMENDS THAT THE SHAREHOLDERS
VOTE "FOR" THE APPROVAL FOR THE MERGER DESCRIBED IN THIS PROXY
STATEMENT/PROSPECTUS.

                                PROPOSED MERGER

     The following description contains summaries of certain provisions of the
Affiliation Agreement, and is qualified in its entirety by reference to the full
text of the Affiliation Agreement which is attached to this Proxy
Statement/Prospectus as Exhibit A.

SHAREHOLDERS ARE URGED TO CAREFULLY REVIEW THE AFFILIATION AGREEMENT AS
WELL AS ALL OTHER INFORMATION PRESENTED IN THIS PROXY STATEMENT/PROSPECTUS.

                                     - 24 -

<PAGE>

The Merger in General; Effective Date

     The Affiliation Agreement provides that on the Effective Date WCNB will be
merged with and into a wholly-owned national bank subsidiary of FTC ("FTC
Interim Bank") being organized for that purpose, thereby becoming a wholly-owned
subsidiary of FTC, and that WCNB shareholders will be entitled to receive 2.25
shares of FTC Common Stock for each share of WCNB Common Stock. FTC, as the sole
shareholder of FTC Interim Bank, will cause its subsidiary to take all action
necessary to approve the Merger and to enter the Bank Merger Agreement with
WCNB.

     On the Effective Date, all assets and liabilities of WCNB will become the
assets and liabilities of FTC Interim Bank, which as the surviving bank entity
will carry on the business of WCNB under the name "Washington County National
Bank". The principal office and branch offices of WCNB will remain the same
following the Effective Date. References herein to WCNB, as constituted after
the Effective Date, are to the continuing entity.

     The Merger is subject to the satisfaction of a number of conditions,
including approval of the shareholders of WCNB, the Board of Governors of the
Federal Reserve System ("Federal Reserve"), the Office of the Comptroller of the
Currency ("Comptroller"), the Office of the Bank Commissioner of Maryland and
the Pennsylvania Department of Banking. The Effective Date will be the date on
which WCNB is merged with and into FTC Interim Bank and will be the earliest
practicable date (consistent with good accounting practices) following the
receipt of all necessary shareholder and regulatory approvals and favorable
opinions of counsel and the satisfaction of all other conditions of the
Affiliation Agreement. It is presently believed that the Merger will be
consummated during the third quarter of 1995. See "Conditions of the Merger and
Governmental Approvals" below.

   
     After the Effective Date, giving effect to the merger of WCNB with and into
FTC Interim Bank and on the basis of the pro forma financial information given
elsewhere in this Proxy Statement/Prospectus, the portion of FTC represented by
WCNB in terms of (1) assets would be 12.6%; (2) shareholder equity would be
8.5%; (3) voting power would be 13.6%; (4) interest income would be 12.0%; and
(5) net income would be 7.5%.
    

Conversion of WCNB Common Stock in the Merger

     On the Effective Date of the Merger, each of the then issued and
outstanding shares of WCNB Common Stock, except for the shares held by
dissenting shareholders (see "PROPOSED MERGER--Dissenters' Rights of WCNB
Shareholders"), shall automatically be converted into 2.25 shares of FTC Common
Stock.

                                     - 25 -

<PAGE>

     Fractional shares of FTC Common Stock will not be issued, but in lieu
thereof each holder of shares of WCNB Common Stock who would otherwise have been
entitled to a fraction of a share of FTC Common Stock will be paid an amount in
cash equal to such fraction multiplied by the Closing Market Value Per Share of
FTC as defined in the Affiliation Agreement. See "PROPOSED MERGER--Treatment of
Fractional Interests". Cash received in lieu of fractional shares may be taxable
income to the recipient. See "PROPOSED MERGER--Federal Income Tax Consequences."

   
     Any share of WCNB Common Stock which, immediately prior to the Effective
Date of the Merger, is issued and held in the treasury of WCNB will be canceled
and retired. As of May 31, 1995, no shares of WCNB Common Stock were held in the
treasury of WCNB.
    

     Each share of FTC Common Stock outstanding on the Effective Date will
remain outstanding and unchanged by reason of the Merger. Likewise, the shares
of FTC Interim Bank held by FTC as its sole shareholder will remain outstanding
following the Merger.

     As soon as practicable after the Effective Date, a form letter of
transmittal will be mailed to all holders of record of WCNB Common Stock for use
by such holders in surrendering their WCNB Common Stock certificates in exchange
for certificates representing FTC Common Stock. The transmittal materials will
contain instructions concerning the surrender of such WCNB Common Stock
certificates. See "PROPOSED MERGER--Exchange of Certificates".

Background of and Principal Reasons for the Merger

     Recent changes in federal and state banking laws and regulations have had a
major impact upon the banking industry in Pennsylvania, Maryland and throughout
the United States. For example, Maryland law permits statewide branching by
Maryland banks and also permits bank holding companies located in other states
to acquire Maryland banks under specified conditions. Similarly, due to changes
in Pennsylvania law that became effective in March, 1990, Pennsylvania banks may
establish banking offices throughout the state, and bank holding companies
located in a number of other states may acquire Pennsylvania banks. In response
to these and other recent changes, many mergers and consolidations involving
Pennsylvania and Maryland banks and bank holding companies have occurred.

     Further merger activity within Pennsylvania and Maryland is likely to occur
in the future, resulting in increased concentration levels in banking markets
within Pennsylvania and Maryland and other significant changes in the
competitive environment. Mergers and acquisitions across state lines are likely
to occur with the enactment of federal legislation that permits bank holding
companies to acquire banks on a nationwide basis, and that allows national banks
to establish nationwide branches.

                                     - 26 -

<PAGE>

All these changes are expected to intensify competition in local, regional
and national banking markets.

     In addition, recent changes in federal banking laws have significantly
increased the severity and complexity of federal banking regulations, as well as
the costs that banks must incur in complying with those regulations. For
example, pursuant to the Federal Deposit Insurance Corporation Improvement Act
of 1991 ("FDICIA"), the federal banking agencies have established guidelines for
real estate lending by FDIC- insured banks, including maximum loan-to-value
ratios for various types of real estate loans. FDICIA also contains "Truth in
Savings" provisions that require extensive disclosures regarding the rates of
interest paid and the fees charged by FDIC-insured banks with respect to their
deposit accounts. FDICIA further provides greatly expanded authority to the
federal banking agencies to impose administrative enforcement sanctions
(including cease-and-desist orders, civil money penalties, and officer removal
or suspension orders) against FDIC-insured banks. These changes in federal law
have added significantly to the cost and complexity of operating a bank and have
made it more difficult for smaller independent banks like WCNB to compete with
large banking organizations.

     From the standpoint of WCNB, the Merger presents an attractive opportunity
for WCNB to gain access to the managerial expertise and specialized services
offered by FTC, thereby permitting WCNB's banking offices to provide a broader
range of services to their customers in the face of increasing competition from
larger financial institutions. For example, small business customers of WCNB
will have access to FTC's greater expertise, flexibility, and capacity in
extending credit. Because FTC shares WCNB's philosophy of community banking,
WCNB's offices will maintain their community orientation after WCNB merges into
FTC. Thus, the Merger will enhance the ability of WCNB's offices to remain
competitive and to satisfy local customers' financial needs. The Merger will
benefit FTC by establishing a market presence in Washington County, Maryland,
which will be its first banking operation outside of Pennsylvania. FTC's senior
management has selected western Maryland as a strategic area for expansion of
its business and believes that the Merger will result in a favorable
diversification of FTC's banking operations. In sum, the Merger will benefit
both parties by creating a larger multibank holding company that has a
significant presence in central Pennsylvania and western Maryland and is in a
better position to compete effectively in the rapidly changing market for
financial services. WCNB's Board of Directors believes that the terms of the
Merger are fair to and in the best interests of WCNB and its shareholders.
WCNB's Board of Directors also believes that the Merger will significantly
enhance the ability of WCNB's offices to satisfy the financial needs of their
customers and the communities which they serve.

     Discussions regarding a possible merger commenced in the first quarter of
1994 when WCNB was approached by a number of financial institutions that had
expressed interest in merging with WCNB. By the early fall of 1994, the WCNB
Board of Directors had received two written preliminary merger proposals. In
early October
                                     - 27 -

<PAGE>

1994, WCNB retained Berwind Financial Group, L.P. , formerly Berwind
Financial Group, Inc. ("Berwind"), an investment banking firm located at 3000
Centre Square West, 1500 Market Street, Philadelphia, Pennsylvania, to evaluate
proposals previously received by WCNB regarding a merger. Berwind was selected
to act as WCNB's financial advisor based upon its qualifications, expertise and
experience. The terms of Berwind's engagement were set forth in a written
agreement dated October 3, 1994.

   
     On November 4, 1994, the Board of Directors of WCNB met with
representatives of Berwind to discuss the two preliminary proposals that had
previously been received by WCNB from potential acquirors, including the initial
proposal from FTC. At that meeting, Berwind provided an analysis in connection
with the proposals, including comparable merger transactions on national and
local levels. The Board considered the relative merits of the two proposals as
well as the relative merits of maintaining the independence of WCNB and of
merging WCNB with a larger financial institution. In analyzing a merger partner,
the Board's primary considerations were financial return to WCNB's shareholders,
increase in the liquidity of WCNB stock, maintenance of autonomy for WCNB,
retention of the WCNB name, representation on the acquiring party's board of
directors, financial and market strength of the acquiror, and market area
compatibility. As described below, WCNB eventually selected FTC as its merger
partner because the Board considered that FTC best satisfied these criteria. One
of the acquisition proposals may have resulted in higher consideration. This
offer contemplated a share exchange based upon 2.8 times WCNB's book value as of
the last day of the quarter preceding the effective date of the proposed
transaction. Depending upon the time that such proposed transaction would have
closed, the consideration received in such transaction may or may not have been
higher than the consideration to be received by WCNB's shareholders in the
Merger. However, based upon the monetary and non-monetary factors discussed
above, WCNB's management concluded that acceptance of FTC's proposal was in the
best interest of WCNB's shareholders. In addition, the fairness opinion issued
to WCNB by Berwind states that the consideration to be paid under FTC's proposal
is fair to WCNB's shareholders from a financial point of view.
    

     At the conclusion of its November 4 presentation, Berwind suggested that
the Board had three options: (i) accept one of these existing proposals; (ii)
return to the offerors and ask for certain clarification of their respective
proposals; and/or (iii) approach other potential merger partners. After
discussing the merits of each of the above-referenced options, the Board decided
to return to the original offerors to seek revised proposals and to approach
certain other financial institutions identified by the Board to solicit
expressions of interest to a merger.

     On December 9, 1994, Berwind presented to WCNB's Board of Directors certain
information Berwind had assembled regarding five potential merger partners which
had made formal, written expressions of interest to WCNB, including FTC. The
information compiled by Berwind included financial information concerning the
potential merger partners, the stock trading prices and volumes of the potential
merger

                                     - 28 -

<PAGE>

partners over the past twelve months and over the past five years, analyst
reports on the potential merger partners published by various third parties and
maps showing the combined market areas of the potential acquirors after a merger
with WCNB. The information also contained a comparison of the terms of the
various expressions of interest. The Board eliminated three of the parties based
on price, illiquidity of the merger partner's stock and the taxable nature of
one of the proposed transactions, respectively. The Board concluded that FTC was
a preferable merger partner based on the reasons mentioned above and, if it was
willing to raise the proposed consideration to 2.25 shares of FTC stock in
exchange for 1 share of WCNB stock, the Board would consider acceptance of the
proposal.

     Over the following two weeks, each of WCNB and FTC conducted due diligence
reviews of the other institution to determine the economic viability and
desirability of a merger. In addition, FTC instructed its counsel to prepare an
agreement as the basis of negotiation for a possible merger. Upon the conclusion
of its review, the board of directors of FTC voted unanimously to increase the
proposed merger consideration to 2.25 shares for each WCNB share.

     On December 22, 1994, the WCNB Board met with and received a presentation
from Berwind indicating that the consideration of 2.25 shares of FTC to be
received in a proposed transaction was fair to WCNB shareholders from a
financial point of view. After extensive discussions, the Board determined that
FTC's proposal was preferable and recommended that WCNB pursue a merger with
FTC. After further discussion, the Board agreed, by a unanimous vote of the
directors present, to finalize a definitive merger agreement. The Merger
Agreement was signed on December 23, 1994, and both WCNB and FTC issued related
press releases that day.

     The Board of Directors of WCNB has concluded that the Merger is in the best
interests of WCNB's shareholders, employees, customers, and community. The
following discussion explains how the Merger is expected to benefit each of
these groups.

     Berwind has advised WCNB's Board of Directors that the terms of the Merger
Agreement are fair to WCNB's shareholders from a financial point of view. In
addition, the Board of Directors expects that the Merger will benefit the
shareholders of WCNB by providing them with equity ownership in a larger banking
organization whose stock is listed on a national securities exchange, thereby
increasing the liquidity of their investment. Historically, WCNB's Common Stock
has been traded on a limited basis in the over the counter market and in
privately negotiated transactions. Upon consummation of the Merger, the
shareholders of WCNB will receive FTC Common Stock, which is actively traded and
is listed for quotation on the National Market System of the National
Association of Securities Dealers Automated Quotation System (NASDAQ).

                                     - 29 -

<PAGE>

     In addition to the benefits that the Merger would provide to WCNB's
shareholders, the Board of Directors of WCNB determined that FTC would be an
attractive merger partner for other reasons. First, FTC will provide additional
management expertise and resources which will enable WCNB to expand the range of
products and services it can offer to its customers. In addition, WCNB hopes
that the Merger will enable WCNB not only to maintain, but improve its
competitive position in the Washington County, Maryland market. A further
benefit of the Merger to WCNB's customers is that FTC shares with WCNB a strong
commitment to the concept of community-oriented banking. FTC will provide WCNB's
employees with employee benefits that are substantially equivalent in the
aggregate to those they were receiving before the Merger, and after the Merger,
WCNB's Board of Directors will be able to designate three persons for
appointment to the Board of Directors of FTC (subject to the concurrence of FTC
as to the persons designated). Thus, following the Merger, WCNB's offices will
continue to employ and to be administered by local residents for the benefit of
the local community. WCNB's management believes that, in view of the
difficulties that WCNB would face in continuing to operate as an independent
bank, the employees of WCNB will benefit from the Merger by receiving the
opportunity to associate with a larger but still community-oriented banking
organization such as FTC.

Opinion of Financial Advisor

     WCNB has retained Berwind Financial Group, L.P. ("Berwind") to act as its
financial advisor and to render a fairness opinion in connection with the
Merger. Berwind has rendered its opinion to the Board of Directors of WCNB that,
based upon and subject to the various considerations set forth therein, as of
December 22, 1994, and as of the date of the Proxy Statement/Prospectus, the
consideration to be received in the Merger is fair, from a financial point of
view, to the holders of WCNB Common Stock.

     The full text of Berwind's opinion as of the date thereof, which sets forth
the assumptions made, matters considered and limitations of the review
undertaken, is attached as Exhibit B 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 Exhibit B to this Proxy Statement/Prospectus.

     Berwind was selected to act as WCNB's financial advisor in connection with
the Merger based upon its qualifications, expertise and experience. Berwind has
knowledge of, and experience with, Maryland banking markets and banking
organizations operating in those markets and was selected by WCNB 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

                                     - 30 -

<PAGE>

valuation of assets, securities and companies in connection with various
types of asset and security transactions, including mergers, acquisitions,
private placements, and valuation for various other purposes and in the
determination of adequate consideration in such transactions.

     As WCNB's financial advisor, Berwind provided financial advice with respect
to the pricing of the Merger, but the conversion ratio was determined by WCNB in
the process of its negotiations with FTC. On December 22, 1994, WCNB's Board of
Directors approved and executed the Affiliation Agreement. Prior to such
approval, Berwind delivered an opinion (the "December Opinion") to WCNB's Board
stating that, as of such date, the consideration to be received in the Merger
was fair to the shareholders of WCNB from a financial point of view. Berwind
reached the same opinion as of the date of this Proxy Statement/Prospectus (the
"Proxy Opinion"). The full text of the Proxy Opinion which sets forth
assumptions made, matters considered and limits on the review undertaken is
attached as Exhibit B to this Proxy Statement/Prospectus. No limitations were
imposed by WCNB's Board of Directors upon Berwind with respect to the
investigations made or procedures followed by Berwind in rendering the December
Opinion or the Proxy Opinion.

     In rendering its Proxy Opinion, Berwind: (i) reviewed the historical
financial performances, current financial positions and general prospects of
WCNB and FTC, (ii) reviewed the Affiliation Agreement, (iii) reviewed and
analyzed stock market performance of FTC, (iv) studied and analyzed the
consolidated financial and operating data of WCNB and FTC, (v) considered the
terms and conditions of the proposed Merger as compared with the terms and
conditions of comparable bank mergers and acquisitions, (vi) met and/or
communicated with certain members of WCNB's and FTC'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 its December Opinion and Proxy Opinion, Berwind assumed that
in the course of obtaining the necessary regulatory and governmental approvals
for the Merger, no restriction will be imposed on FTC that would have a material
adverse effect on the contemplated benefits of the 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 FTC after the
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 WCNB'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 WCNB as to the
future financial performance of WCNB. Berwind did not make an independent
evaluation or appraisal

                                     - 31 -

<PAGE>

of the assets (including loans) or liabilities of WCNB or FTC 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 WCNB and FTC 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 WCNB's Board in connection with the December Opinion and analyzed
by Berwind in connection with the December and Proxy Opinions. In connection
with delivering its Proxy Opinion, Berwind updated certain analyses described
above to reflect current market conditions and events occurring since the date
of the Affiliation Agreement. 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 December opinion.

     Comparable Companies and Comparable Acquisition Transaction Analyses.
Berwind compared selected financial and operating data for WCNB with those of a
peer group of selected banks and bank holding companies with assets between
approximately $100 million and $200 million, as of the most recent financial
period publicly available, located in Maryland and surrounding selected counties
located in Pennsylvania, Virginia and West Virginia. Financial data and
operating ratios compared in the analysis of the WCNB 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 FTC with those of a peer group of selected commercial banks with assets
between $700 million and $1.4 billion, as of the most recent period publicly
available, located in Maryland, Pennsylvania, Virginia and West Virginia.
Financial, operating and stock market data, ratios and multiples compared in the
analysis of the FTC peer group included but was 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 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 since January 1, 1994, in which
the selling institution's assets were between $100 million and $300 million. No
company or transaction, however, used in this analysis is identical to WCNB, FTC
or the 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.

                                     - 32 -

<PAGE>

     Discounted Dividend Analyses. Using discounted dividend analyses, Berwind
estimated the present value of the future dividend streams that WCNB could
produce over a five year period under different assumptions as to dividend
payout levels, if WCNB performed in accordance with various earnings growth
forecasts. Berwind also estimated the terminal value for WCNB's Common Stock
after the five year period by applying a range of earnings multiples to WCNB's
terminal year earnings. The range of multiples used reflected a variety of
scenarios regarding the growth and profitability prospects of WCNB. 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 WCNB's Common Stock.

     Pro Forma Contribution Analysis. Berwind analyzed the changes in the amount
of earnings, book value and dividends represented by one share of WCNB stock
prior to the Merger and two and one-quarter (2.25) shares of FTC stock after the
Merger. The analysis considered, among other things, the changes that the Merger
would cause to WCNB's earnings per share, book value per share, and indicated
dividends. In reviewing the pro forma combined earnings, equity and assets of
FTC based on the Merger with WCNB, Berwind analyzed the contribution that WCNB
would have made to the combined company's earnings, equity and assets as of and
for the period ended March 31, 1995. Berwind also reviewed the percentage
ownership that WCNB's shareholders would hold in the combined company.

     In connection with rendering its December Opinion and 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 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 WCNB's and FTC's control. Any estimates
contained in Berwind's analyses are not necessarily indicative of fixture
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 Merger as set forth in the Affiliation
Agreement, is fair from a financial point of view to WCNB and its shareholders.


<PAGE>
                                     - 33 -

     Berwind's 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 its Proxy Opinion was delivered; events occurring after the date of its
Proxy Opinion could materially affect the assumptions used in preparing its
Proxy Opinion. Berwind has not undertaken to reaffirm and revise its Proxy
Opinion or otherwise comment upon any events occurring after the date thereof.

     Pursuant to the terms of the engagement letter dated October 3, 1994 WCNB
has paid Berwind $50,000 for acting as financial advisor in connection with the
Merger including delivering its December and Proxy Opinions. In addition, WCNB
has also agreed to pay Berwind $200,000 upon the consummation of the Merger and
to reimburse Berwind for its reasonable out-of-pocket expenses. Whether or not
the Merger is consummated, WCNB 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 Proxy Opinion of Berwind dated as of the date of this
Proxy Statement/Prospectus, which sets forth assumptions made and matters
considered, is attached hereto as Exhibit B. WCNB's shareholders are urged to
read the Proxy Opinion in its entirety. Berwind's Proxy Opinion is directed only
to the consideration to be received by WCNB shareholders in the Merger and does
not constitute a recommendation to any holder of WCNB Common Stock as to how
such holder should vote at the WCNB Special Meeting.

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

Management after the Merger

     On the Effective Date, the Board of Directors and executive officers of
WCNB as presently constituted will continue, except that Ray L. Wolfe, President
and Chief Executive Officer of FTC, will become a member of the WCNB Board. On
the Effective Date, in addition to the then-current persons serving on FTC's
Board of Directors, M. L. Patterson, Jr., James E. Byron and Thomas H. Shank who
are currently Directors of WCNB will be appointed to the FTC Board to serve
until the expiration of the respective class of Directors to which each belongs,
which will be the class of 1998 in the case of Mr. Patterson and the class of
1997 in the case of Messrs. Byron and Shank. See "CERTAIN DIFFERENCES OF RIGHTS
OF SHAREHOLDERS OF FTC AND WCNB--Board of Directors" for further information
concerning the organization of the FTC Board.

     Detailed information about the business experience and compensation of the
current Directors and executive officers of WCNB and their ownership of WCNB

                                     - 34 -

<PAGE>


Common Stock is provided under "MANAGEMENT OF WASHINGTON COUNTY
NATIONAL BANK".

Interests of Certain Persons in the Merger

   
     Employment Agreements of Messrs. Patterson and Drury. M. L. Patterson, Jr.
and David E. Drury each will have a three-year Employment Agreement with WCNB
that becomes effective upon the Effective Date. Prior to the Effective Date,
neither Mr. Patterson nor Mr. Drury has had an employment agreement with WCNB.
Under such Agreements, Mr. Patterson will continue to serve as President and
Chief Executive Officer at an annual base salary of $100,000 and Mr. Drury will
continue to serve as Vice President, Cashier and Finance Division Manager at an
annual base salary of $50,000. These base salaries are the same as the salaries
each currently receives from WCNB. Each will be entitled to participate in
employee benefit plans and may receive increases based on merit review and to
reflect cost of living adjustments. Mr. Patterson additionally will be entitled
to participate in executive incentive compensation programs. Under FTC's current
executive incentive plan, named individuals including the chief executive
officer of each subsidiary bank are awarded annual incentive bonuses based on
the annual growth and profitability of the bank in question and FTC's
consolidated results. Such bonuses typically range between 5% and 17% of base
salary, are not vested and are payable over a three-year period. Information
concerning WCNB executive compensation appears herein under the caption
"MANAGEMENT OF WASHINGTON COUNTY NATIONAL BANK - Executive Compensation."
    

     No Material Contracts. Neither WCNB nor FTC is aware of any material
contract or other relationship (i) between WCNB or its directors or executive
officers and FTC or (ii) between FTC or its directors or executive officers and
WCNB.

Required Vote of Shareholders

     To be approved, the Merger must receive the affirmative vote of the holders
of not less than two-thirds of the outstanding Common Stock of WCNB. The
Affiliation Agreement further requires that the percentage of WCNB Common Stock
voting against or dissenting from the Merger may not exceed 10% of the
outstanding shares. Because the two-thirds vote requirement is based on the
total number of outstanding shares, the effect of a WCNB shareholder not voting
or abstaining from voting is the equivalent of such shareholder casting a vote
against the Merger. Approval by the shareholders of FTC is not required.

                                     - 35 -

<PAGE>

Exchange of Stock Certificates

     Following the Effective Date, each holder of WCNB Common Stock who
surrenders to FTC the certificates representing such stock will receive a
certificate or certificates representing the number of whole shares of FTC
Common Stock into which his shares of WCNB Common Stock shall have been
converted plus cash representing any fractional interests. All surrendered
certificates for WCNB Common Stock will be canceled. Until a WCNB shareholder
has surrendered his certificates, no dividends or other distributions on the FTC
Common Stock will be paid to such former WCNB shareholder.

     If certificates for shares of WCNB Common Stock are exchanged for FTC
Common Stock at a date after one or more dividend payment dates on the shares of
FTC Common Stock but within two years from the Effective Date, FTC shall pay
cash in an amount equal to dividends theretofore payable on such FTC Common
Stock and pay or deliver any other distribution to which holders of shares of
FTC Common Stock become entitled. No interest will accrue or will be payable in
respect of any such dividends or distributions.

     If certificates representing shares of WCNB Common Stock are not
surrendered for exchange until after two years from the Effective Date, the
shares of FTC Common Stock that otherwise would have been issued in exchange may
be sold by FTC and the net proceeds of such sale shall be held by FTC for the
benefit of the WCNB shareholder. If such sale takes place, the sole right of the
WCNB shareholder thereafter, upon surrender of his WCNB Common Stock
certificate, shall be the right to collect the net sale proceeds and dividends
accumulated to the date of sale held for the shareholder's account, which right
shall be subject to such escheat or similar laws as shall then be in effect. No
interest shall accrue or be payable with respect to any such net sale proceeds
or dividends accumulated to the date of sale and held for the shareholder's
account.

     Each certificate for shares of WCNB Common Stock delivered for exchange
must be endorsed in blank by the registered holder thereof or accompanied by a
power of attorney to transfer such shares endorsed by such registered holder. If
shares of FTC Common Stock are to be issued or delivered to someone other than
the registered holder of the surrendered certificate, such certificate must be
properly endorsed or otherwise be in proper form for transfer and the person to
whom FTC Common Stock is to be issued must pay any transfer or other taxes
required in connection therewith.

     On the Effective Date, the stock transfer books for WCNB Common Stock will
be closed and no further transfers of WCNB Common Stock will be made or
recognized. All surrendered certificates for WCNB Common Stock will be canceled
by FTC.

                                     - 36 -

<PAGE>

     FOLLOWING THE EFFECTIVE DATE, WCNB SHAREHOLDERS WILL BE PROVIDED WITH A
WRITTEN LETTER OF TRANSMITTAL DESCRIBING THE PROCEDURES TO BE FOLLOWED.
CERTIFICATES FOR SHARES OF WCNB COMMON STOCK SHOULD NOT BE SURRENDERED, OTHER
THAN IN CONNECTION WITH THE EXERCISE OF DISSENTERS' RIGHTS, EXCEPT IN ACCORDANCE
WITH SUCH PROCEDURES.

Treatment of Fractional Interests

     Neither certificates nor scrip for fractional interests in FTC Common Stock
will be issued in the Merger, but in lieu thereof each WCNB shareholder who
would otherwise have been entitled to a fraction of a share of FTC Common Stock
will be paid an amount in cash equal to such fraction multiplied by the Closing
Market Value Per Share of the FTC Common Stock. For this purpose, "Closing
Market Value Per Share" means the average of the closing sales price of FTC
Common Stock as reported by the National Association of Securities Dealers'
Automated Quotation System ("NASDAQ") for the ten consecutive trading days
ending on and including the second trading day prior to Closing.

Conditions of the Merger and Governmental Approvals

     In addition to shareholder approval by WCNB shareholders, consummation of
the Merger is contingent upon the satisfaction of a number of conditions,
including, among others: (i) approval of the Merger by the Federal Reserve, the
Comptroller, the Office of the Bank Commissioner of Maryland and the
Pennsylvania Department of Banking; (ii) receipt of favorable opinions of
respective counsel to the parties concerning certain matters, including an
opinion on tax matters from counsel to FTC; (iii) the effectiveness of FTC's
registration statement filed with the Securities and Exchange Commission
registering the shares of FTC Common Stock issuable to WCNB shareholders in the
Merger; (iv) the qualification of the Merger for pooling of interests accounting
treatment; and (v) the receipt by FTC of agreements restricting the sale or
other disposition of FTC Common Stock from all holders of WCNB Common Stock who,
on or before the Effective Date, may be deemed to be "affiliates" of WCNB or FTC
within the meaning of SEC Rule 145 under the Securities Act of 1933.
Additionally, each party must give to the other a certificate to the effect that
all representations and warranties given by it are true and correct in all
material respects, and that it has complied with all applicable agreements,
covenants and conditions pursuant to the Affiliation Agreement.

                                     - 37 -

<PAGE>

Representations and Warranties

     The representations and warranties of WCNB and FTC are set forth in Article
5 of the Affiliation Agreement. The representations and warranties relate, among
other things, to good standing and adequate capitalization of WCNB and FTC and
the authorization by each of the Affiliation Agreement; the accuracy and
completeness of published financial statements of WCNB and of the information
provided by WCNB for inclusion in the registration statement of which this Proxy
Statement/Prospectus is a part; the absence of undisclosed liabilities; the
absence of certain material adverse changes; the status of title to properties;
non-existence of any contract which would be breached by the Merger; the
existence of and compliance with employee benefit plans; absence of material
litigation; and material compliance with all laws. As described in the preceding
section, WCNB and FTC each must present to the other a certificate evidencing
the continued material accuracy of the representations and warranties as a
condition of closing.

Amendment, Waiver and Termination

     Amendment of the Affiliation Agreement by the parties acting through their
Boards of Directors is permitted at any time before the Effective Date, provided
that once approval has been given by the WCNB shareholders, no amendment may be
made which would change the type or amount of consideration receivable by the
WCNB shareholders (i.e., FTC shares) or otherwise materially adversely affect
the WCNB shareholders.

     The Affiliation Agreement may be terminated at any time prior to the
Effective Date by joint action of the FTC and WCNB Boards of Directors. Further,
either party may terminate if there has been a material breach by the other of
any representation, warranty or covenant; litigation or proceedings are pending
against the other party making it inadvisable or undesirable to carry out the
Agreement; upon a failure of the other party to satisfy a condition intended to
benefit the acting party; or the Merger is not consummated by October 31, 1995.
Either party, however, may waive any of the terms or conditions of the
Affiliation Agreement intended to benefit such party.

Merger-Related Expenses

     The Affiliation Agreement provides that each party is to bear its own
expenses, except that the costs of printing the registration statement including
this Proxy Statement/Prospectus and certain filing fees are to be divided evenly
between FTC and WCNB. Notwithstanding the foregoing, however, if the Affiliation
Agreement is terminated as the result of a material breach by either party, such
party will be liable to the other for all costs and expenses incurred pursuant
to the Affiliation Agreement,

                                     - 38 -

<PAGE>

except that WCNB in all events will bear the cost of any financial advisor
it retains (including Berwind Financial Group, L.P.) in connection with the
proposed transaction.

Dissenters' Rights of WCNB Shareholders

     In accordance with the National Bank Act, any shareholder of WCNB who votes
against the Merger at the Special Meeting or gives notice in writing at or prior
to the Special Meeting to the WCNB officer presiding at the Special Meeting that
he dissents from the Merger will be entitled to receive the value of the shares
of WCNB Common Stock held by him upon written request made to the receiving
association not later than thirty (30) days following the Effective Date. (As
used in this section, "receiving association" means Washington County National
Bank following its merger with the nonoperating national bank subsidiary
organized by FTC for purposes of the Merger transaction). The presiding officer
at the WCNB Special Meeting is expected to be M. L. Patterson, Jr., President
and CEO of WCNB. WCNB shareholders will be notified as soon as practicable after
the Effective Date. A dissenting shareholder must accompany his written request
with the surrender of his WCNB share certificates.

     The value of the shares of any dissenting WCNB shareholder will be
determined as of the Effective Date of the Merger by an appraisal made by a
committee of three persons composed of (i) one person selected by the majority
vote of all dissenting shareholders; (ii) one person chosen by the Board of
Directors of the receiving association; and (iii) one person selected by the
other two committee members. The valuation agreed upon by any two of the three
committee members will control. If the value so fixed is not satisfactory to any
dissenting WCNB shareholder who has requested payment, such shareholder may,
within five days after being notified of the appraised value of his shares,
appeal to the Comptroller of the Currency, who will cause a final and binding
reappraisal to be made.

     If within ninety days following the Effective Date, one or more committee
members is not selected or if such committee fails to appraise the value of the
dissenters' shares, the Comptroller, upon the written request of any interested
party, will cause a binding and final appraisal of such shares to be made. The
expenses incurred by the Comptroller in any appraisal or reappraisal will be
borne by the receiving association.

     THE STATUTORY PROVISIONS RELATING TO THE DISSENTERS' RIGHTS OF WCNB
SHAREHOLDERS ARE SET FORTH IN EXHIBIT C TO THIS PROXY STATEMENT/PROSPECTUS AND
SHOULD BE REVIEWED VERY CAREFULLY BY ANY SHAREHOLDER WHO IS CONSIDERING CLAIMING
DISSENTERS' RIGHTS. AS DESCRIBED ABOVE, ANY WCNB SHAREHOLDER WHO WISHES TO
EXERCISE DISSENTERS' RIGHTS MUST EITHER VOTE AGAINST THE MERGER AT THE SPECIAL
MEETING OR PROVIDE WRITTEN NOTICE AT OR PRIOR TO THE MEETING THAT HE DISSENTS
FROM THE

                                     - 39 -

<PAGE>

MERGER, AND MUST DELIVER A WRITTEN REQUEST FOR THE VALUE OF HIS SHARES,
ACCOMPANIED BY THE SURRENDER OF HIS SHARE CERTIFICATES FOR WCNB COMMON STOCK,
WITHIN THIRTY (30) DAYS FOLLOWING THE EFFECTIVE DATE OF THE MERGER.

Federal Income Tax Consequences

     FTC does not intend to apply to the Internal Revenue Service for a ruling
concerning the federal income tax consequences of the Merger. The obligation of
each party to consummate the Merger is conditioned upon receipt of such ruling
or an opinion of McNees Wallace & Nurick, counsel to FTC, satisfactory in form
and in substances to the parties, substantially to the effect that for federal
income tax purposes:

     1.   The Affiliation Agreement and the Merger provided for therein will
constitute a reorganization within the meaning of Sections 368(a)(1)(A) and
368(a)(2)(D) of the Internal Revenue Code of 1986, as amended;

     2.   No gain or loss will be recognized by WCNB or FTC by reason of the
Merger; and

     3.   No income, gain or loss will be recognized by WCNB shareholders on the
exchange of their shares of WCNB Common Stock for shares of FTC Common Stock,
except to the extent cash is received in lieu of fractional shares.

     The summary of the expected opinion of counsel concerning federal income
tax consequences set forth above is intended for general information only. Each
WCNB shareholder is urged to consult his or her tax adviser with respect to the
federal income tax consequences (and any state or local tax consequences) of the
Merger. McNees Wallace & Nurick expects to deliver such opinion, which will be
based in part on certain representations and warranties of FTC and WCNB as of
and on the Effective Date.

Restrictions on Resales of FTC Common Stock

     Although the shares of FTC Common Stock issuable in connection with the
Merger have been registered under the Securities Act of 1933, as amended (the
"1933 Act"), such registration does not cover resales by shareholders of WCNB
who may be deemed to control or be under common control with WCNB or FTC at the
time of and after the Special Meeting and who therefore may be deemed
"Affiliates" of WCNB or FTC as that term is used in Rule 145 under the 1933 Act.
Such Affiliates may not sell their shares of FTC Common Stock acquired in
connection with the Merger except pursuant to: (i) an effective registration
statement under the 1933 Act covering such shares of FTC Common Stock; (ii) the
conditions contemplated by paragraph (d) of

                                     - 40 -

<PAGE>

Rule 145; or (iii) another applicable exemption from the registration
requirements of the 1933 Act. The management of WCNB has notified those persons
whom it believes to be Affiliates. FTC Common Stock received in connection with
the Merger by persons who are not Affiliates may be freely traded.

     FTC is under no obligation to register any shares acquired by Affiliates of
WCNB in connection with the Merger.

Accounting Treatment

     The Merger will be treated as a "pooling of interests" for accounting
purposes unless the holders of more than 10% of the outstanding shares of WCNB
Common Stock perfect dissenters' rights, in which case the Merger will be
treated as a "purchase" for accounting purposes. See "PROPOSED
MERGER--Dissenters' Rights of WCNB Shareholders". In accordance with generally
accepted accounting principles, if the Merger is treated as a "pooling of
interests", the historical value of assets and liabilities of WCNB will be
recorded on the books of FTC at the time of the Effective Date and shareholders'
equity will reflect the elimination of WCNB shareholders' equity and be adjusted
for the issuance of FTC Common Stock to effect the transaction. Accounting for
the transaction as a "pooling of interests" is a condition to consummating the
Merger.

Recommendations of the FTC and WCNB Boards

     Both the FTC and WCNB Boards approved the Merger, and the WCNB Board
unanimously recommends that the Merger be approved by the WCNB shareholders.

                                     - 41 -

<PAGE>

                          MARKET PRICES, DIVIDENDS AND
                          RELATED SHAREHOLDER MATTERS

FTC

     Shares of FTC Common Stock are traded on the NASDAQ National Market System
under the symbol "FITC". The following table sets forth the range of prices of
FTC Common Stock and cash dividends declared per share for the calendar quarters
indicated. The price information has been provided by the National Association
of Securities Dealers as reported by NASDAQ. The price information provided
below reflects actual high and low sales prices and has been restated to reflect
the 10% stock dividend which was paid in 1993 and the 4 for 3 stock split in the
form of a 33-1/3% stock dividend which was paid in August, 1994 with respect to
the FTC Common Stock.

<TABLE>
<CAPTION>

                                                                        Cash
                                                                        Dividends
                                                                        Declared
                                               High          Low        Per Share
                                              ------       ------       ---------
<S>      <C>                                  <C>          <C>          <C>

1993     First Quarter...........             $24.20       $21.39          .19
         Second Quarter..........              25.57        23.52          .19
         Third Quarter...........              31.88        23.86          .19
         Fourth Quarter..........              33.00        30.38          .21

1994     First Quarter...........              34.88        31.50          .21
         Second Quarter..........              33.38        30.75          .21
         Third Quarter...........              32.25        30.75          .22
         Fourth Quarter..........              32.00        27.00          .23


   
1995     First Quarter...........              29.00        26.75          .23
         Second Quarter
          (through 5-31).........              28.00        26.75          .23
</TABLE>
    

     On December 22, 1994, the last trading day prior to the public announcement
of the Merger, the closing sales price for FTC Common Stock as reported by
NASDAQ was $27.75 per share.

   
     As of May 31, 1995, there were approximately 2,995 record holders of FTC
Common Stock.
    

     Holders of FTC Common Stock are entitled to dividends when, as and if
declared by the FTC Board of Directors out of funds legally available. FTC has
paid regular quarterly cash dividends each quarter since November, 1982 when FTC
was organized as a holding company and acquired all of the outstanding stock of
Farmers Trust Company. Prior to that date, Farmers paid regular quarterly cash
dividends for many years.

                                     - 42 -

<PAGE>

     The principal source of funds to pay cash dividends on FTC Common Stock is
the earnings of FTC's bank subsidiaries; consequently, dividends are dependent
upon earnings, capital needs, regulatory requirements and policies and other
factors affecting such subsidiaries. Under applicable state and federal laws,
the dividends that may be paid by the bank subsidiaries of FTC without prior
regulatory approval are subject to certain prescribed limitations. The two state
bank subsidiaries of FTC that are chartered under the Pennsylvania Banking Code
of 1965, may pay dividends only out of accumulated net earnings and may not
declare or pay any dividend requiring a reduction of the statutorily required
surplus of the institution. In the case of national banks, the approval of the
Office of the Comptroller of the Currency is required if the total of all
dividends declared during any calendar year would exceed the net profits (as
defined) of the bank for the year, combined with its retained net profits (as
defined) for the two preceding calendar years. In addition to the foregoing
statutory restrictions on dividends, state and federal bank regulators have
adopted minimum capital standards and have broad authority to prohibit a bank
from engaging in unsafe or unsound banking practices. The payment of a dividend
by a bank could, depending upon the financial condition of the bank involved and
other factors, be deemed to impair its capital or to be such an unsafe or
unsound practice.

     As a Pennsylvania business corporation, FTC is prohibited from paying a
dividend or making any other corporate distribution if after giving effect
thereto the corporation would be unable to pay its debts as they become due in
the usual course of business or its total assets would be less than the sum of
its total liabilities plus any dissolution rights of shareholders whose rights
are superior to the class of shareholders receiving the dividend or
distribution.

     Farmers Trust Company, a subsidiary of FTC, acts as Transfer Agent for FTC
Common Stock.

FTC Dividend Reinvestment Plan

     FTC has a Dividend Reinvestment Plan, which provides, for those
shareholders who elect to participate, that dividends paid on FTC Common Stock
may be invested in additional shares of FTC Common Stock at the then-current
market price without payment of brokerage commissions, fees or service charges.
The Plan also permits participants to invest voluntary cash payments, within
certain dollar limitations, in additional shares of FTC Common Stock at the
then-current market price. It is anticipated that, after the Effective Date, FTC
will continue to offer its Dividend

                                     - 43 -

<PAGE>

Reinvestment Plan and that shareholders of WCNB who receive FTC Common Stock in
the Merger will have the right to participate therein.

WCNB

     WCNB Common Stock has been traded in the over-the-counter market for many
years. Trading activity historically has been light and has occurred through
registered market makers including Ferris, Baker, Watts, Incorporated. The
following table sets forth the range of bid prices for the WCNB Common Stock and
declared per share cash dividends for the calendar quarters indicated.

<TABLE>
<CAPTION>

                                                                               Cash
                                                                             Dividends
                                                                             Declared
                                                  High              Low      Per Share
                                                 ------           ------    -----------
<S>      <C>                                    <C>               <C>        <C>
1993     First Quarter...................        $36.00           $36.00       $.15
         Second Quarter..................         36.00            36.00        .15
         Third Quarter..................          36.00            35.00        .15
         Fourth Quarter.................          34.00            32.50        .35

1994     First Quarter...................         32.75            32.75        .15
         Second Quarter..................         32.75            32.25        .15
         Third Quarter...................         37.00            33.00        .15
         Fourth Quarter..................         52.00            38.00        .35

   
1995     First Quarter...................         53.00            49.00        .15
         Second Quarter
              (through 5-31).............         54.00            51.00        .00
</TABLE>
    

     Stock price range information given above was obtained from the registered
market makers for WCNB Common Stock for the periods indicated. These quotes
represent inter-dealer prices without adjustment for retail markup, markdown or
commission and do not necessarily represent actual transactions.

     On December 19, 1994, the last day prior to the public announcement of the
Merger on which, to the knowledge of WCNB management, the WCNB Common Stock
traded, the last sale price for WCNB Common Stock was $39.00 per share.

   
     As of May 31, 1995, there were approximately 480 record holders of WCNB
Common Stock.
    

     WCNB  has paid regular cash dividends for several decades. WCNB serves as
its own transfer agent.

                                     - 44 -

<PAGE>

                    PRO FORMA COMBINED FINANCIAL INFORMATION

                           Information Concerning The
                       Pro Forma Combined Financial Data

     The Merger of WCNB with and into a wholly-owned subsidiary of FTC will be
accounted for under the pooling-of-interests method of accounting, which views
the merger as a uniting of the separate ownership interests through means of an
exchange of equity securities. As such, the pro forma financial information
represents the combined historical financial data, adjusted for elimination of
intercompany activity.

     The pro forma financial information is unaudited and is not necessarily
indicative of the results of operations or financial condition of FTC as they
would have been had the Merger occurred during the periods presented, or as they
may be in the future. The pro forma financial information should be read in
conjunction with the historical financial statements of FTC, including the notes
thereto, which are incorporated herein by reference, and in conjunction with the
historical financial statements of WCNB, including the notes thereto, which are
included elsewhere herein.

                                     - 45 -

<PAGE>

                              FINANCIAL TRUST CORP
                  PRO FORMA COMBINED CONDENSED BALANCE SHEETS
                                  (Unaudited)
                             (Dollars in thousands)

   
     The following unaudited pro forma combined condensed balance sheets for FTC
have been prepared based upon the historical consolidated balance sheets for FTC
and WCNB as of March 31, 1995 and December 31, 1994, and give effect to the
Merger. These statements should be read in conjunction with the historical
financial statements of FTC, including the notes thereto, which are incorporated
by reference herein, the historical financial statements of WCNB, including the
notes thereto, which are included elsewhere herein, and the notes to this
unaudited pro forma combined condensed balance sheet.
    

                                     - 46 -

<PAGE>

             FINANCIAL TRUST CORP / WASHINGTON COUNTY NATIONAL BANK
                      PRO FORMA CONSOLIDATED BALANCE SHEET
                                 March 31, 1995
                             (Dollars in thousands)

   
<TABLE>
<CAPTION>
                                                             Financial   Washington
                                                              Trust        County
                                                               Corp     National Bank
                                                              (FTC)        (WCNB)        Adjustments    Pro Forma
                                                            ----------  -------------   -------------  -----------
<S>                                                        <C>            <C>            <C>            <C>

Assets

  Cash and due from banks                                     $34,285       $3,394                         $37,679
  Federal funds sold                                            3,090        1,075                           4,165
  Interest bearing bank balances                                  265            0                             265
  Investment securities held to maturity                      245,917            0                         245,917
  Investment securities available for sale                     12,861       40,039                          52,900
  Loans                                                       622,727       88,200                         710,927
  Less:  Reserve for loan losses                               (8,961)      (2,386)                        (11,347)
                                                             --------     --------                      ----------
      Net Loans                                               613,766       85,814                         699,580

  Premises and equipment                                       17,903        3,009                          20,912
  Accrued interest receivable                                   7,249          865                           8,114
  Intangible assets                                             8,617          531                           9,148
  Other assets                                                  8,508        2,170                          10,678
                                                             --------     --------                      ----------
      TOTAL  ASSETS                                          $952,461     $136,897                      $1,089,358
                                                             ========     ========                      ==========

Liabilities

  Deposits:
     Noninterest bearing                                      $87,597      $15,532                        $103,129
     Interest bearing                                         689,637      109,340                         798,977
                                                              --------     --------                      ----------
      Total Deposits                                          777,234      124,872                         902,106
  Short-term borrowings                                        47,193            0                          47,193
  Long-term debt                                                  795            0                             795
  Accrued interest payable                                      1,897          237                           2,134
  Other liabilities                                             7,076          820                           7,896
                                                             --------     --------                      ----------
      TOTAL  LIABILITIES                                      834,195      125,929                         960,124

Shareholders' Equity

  Common stock, par value $5 per share - authorized 8,000,000 shares;
     issued 6,710,867 FITC, 7,765,755 Pro Forma                33,554        4,688   (a)   (4,688)          38,829
                                                                                     (b)    5,275
  Surplus                                                      29,443        4,689   (c)     (587)          33,545
  Unrealized holding gain from securities
         available for sale, net of taxes                       2,030                        (423)           1,607
  Retained earnings                                            53,239        2,014                          55,253
                                                             --------     --------                      ----------
      TOTAL SHAREHOLDERS' EQUITY                              118,266       10,968                         129,234
                                                             --------     --------                      ----------
      TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY             $952,461     $136,897                      $1,089,358
                                                             ========     ========                      ==========
</TABLE>

Explanation of adjustments:

  (a)    Elimination of WCNB's 468,839 common shares at $10 par value.
  (b)    Issuance of 1,054,888 FTC common shares at $5 par value in exchange for
         the 468,839 WCNB common shares eliminated in adjustment (a).
  (c)    Reduction of surplus for the difference between par value of FTC
         shares issued in adjustment (b) and par value of WCNB shares
         eliminated in adjustment (a).

                                     - 47 -

    
<PAGE>


             FINANCIAL TRUST CORP / WASHINGTON COUNTY NATIONAL BANK
                      PRO FORMA CONSOLIDATED BALANCE SHEET
                               December 31, 1994
                             (Dollars in thousands)

<TABLE>
<CAPTION>
                                                      Financial         Washington
                                                      Trust             County
                                                      Corp              National Bank
                                                      (FTC)             (WCNB)               Adjustments Pro Forma
                                                    ------------       ---------------   ---------------------------
<S>                                                   <C>                <C>              <C>       <C>

Assets

  Cash and due from banks                             $33,122            $3,096                        $36,218
  Federal funds sold                                    1,643                 0                          1,643
  Interest bearing bank balances                          237                 0                            237
  Investment securities held to maturity              256,133                 0                        256,133
  Investment securities available for sale             11,420            41,036                         52,456
  Loans                                               619,273            88,222                        707,495
  Less:  Reserve for loan losses                        8,843             2,425                         11,268
                                                     --------          --------                     ----------
      Net Loans                                       610,430            85,797                        696,227
                                                     ========          ========                     ==========

  Premises and equipment                               17,817             3,035                         20,852
  Accrued interest receivable                           7,261               854                          8,115
  Intangible assets                                     8,789               543                          9,332
  Other assets                                          7,066             2,297                          9,363
                                                     --------          --------                      ---------
      TOTAL  ASSETS                                  $953,918          $136,658                     $1,090,576
                                                     ========          ========                     ==========

Liabilities

  Deposits:
     Noninterest bearing                              $82,507           $14,448                       $96,955
     Interest bearing                                 691,963           109,941                       801,904
                                                     --------          --------                      ---------
      Total Deposits                                  774,470           124,389                       898,859
  Short-term borrowings                                54,844             1,000                        55,844
  Long-term debt                                          811                 0                           811
  Accrued interest payable                              1,318               208                         1,526
  Other liabilities                                     6,934               733                         7,667
                                                     --------          --------                      ---------
      TOTAL  LIABILITIES                              838,377           126,330                       964,707

Shareholders' Equity

  Common stock, par value $5 per share - authorized
         8,000,000 shares; issued 6,710,867 FITC,
         7,765,755 Pro Forma                           33,554             4,688       (a)   (4,688)    38,829
                                                                                      (b)    5,275
  Surplus                                              29,443             4,689       (c)     (587)    33,545
  Unrealized holding gain from securities available
         for sale, net of taxes                         1,763              (807)                          956
  Retained earnings                                    50,781             1,758                        52,539
                                                     --------          --------             ------   ---------
      TOTAL SHAREHOLDERS' EQUITY                      115,541            10,328                 0     125,869
                                                     --------          --------             ------   ---------
      TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY     $953,918          $136,658                     $1,090,576
                                                     ========          ========                     ==========
</TABLE>

   
Explanation of adjustments:
  (a)    Elimination of WCNB's 468,839 common shares at $10 par value.
  (b)    Issuance of 1,054,888 FTC common shares at $5 par value in exchange
         for the 468,839 WCNB common shares eliminated in adjustment (a).
  (c)    Reduction of surplus for the difference between par value of FTC
         shares issued in adjustment (b) and par value of WCNB shares
         eliminated in adjustment (a).
    

                                     - 48 -

<PAGE>

                              FINANCIAL TRUST CORP
               PRO FORMA COMBINED CONDENSED STATEMENTS OF INCOME
                                  (Unaudited)
                 (Dollars in thousands, except per share data)

     The following unaudited pro forma combined condensed statements of income
for FTC have been prepared from the historical results of operations of both FTC
and WCNB for each of the periods presented. The unaudited pro forma combined
condensed statements of income present the combined income and expenses of FTC
and WCNB as if the Merger had been consummated on January 1, 1992. These
statements should be read in conjunction with the historical financial
statements of FTC, including the notes thereto, which are incorporated by
reference herein, the historical financial statements of WCNB, including the
notes thereto, which are presented elsewhere herein, and the notes to these
unaudited pro forma combined condensed statements of income. The pro forma
combined results are not necessarily indicative of the combined results of
future operations.

                                     - 49 -

<PAGE>

   

             FINANCIAL TRUST CORP / WASHINGTON COUNTY NATIONAL BANK
                   PRO FORMA CONSOLIDATED STATEMENT OF INCOME
                          Quarter Ended March 31, 1995
                 (Dollars in thousands, except per share data)


<TABLE>
<CAPTION>

                                                                       Financial      Washington
                                                                         Trust          County
                                                                          Corp       National Bank
                                                                         (FTC)          (WCNB)       Pro Forma
                                                                      -----------   ---------------  ----------
<S>                                                                   <C>            <C>             <C>    
Interest Income

  Loans, including fees                                                  $13,538         $1,795        $15,333
  Investment securities:
    Taxable                                                                2,764            409          3,173
    Tax-exempt                                                             1,010            154          1,164
  Other                                                                       36              1             37
                                                                          ------          -----         ------
                                                                          17,348          2,359         19,707
                                                                          ======          =====         ======
Interest Expense

  Deposits                                                                 6,150            943          7,093
  Short-term borrowings and long-term debt                                   749             11            760
                                                                          ------          -----         ------
                                                                           6,899            954          7,853
                                                                          ------          -----         ------
    NET INTEREST INCOME                                                   10,449          1,405         11,854
                                                                          ======          =====         ======

Provision for loan losses                                                    130            (54)            76
                                                                          ------          -----         ------
    NET INTEREST INCOME AFTER PROVISION FOR LOAN
    LOSSES                                                                10,319          1,459         11,778
                                                                          ------          -----         ------
Other Income

  Trust department income                                                    491              0            491
  Service charges on deposit accounts                                        488             55            543
  Investment security gains                                                   19              0             19
  Other                                                                      714             32            746
                                                                          ------          -----         ------
                                                                           1,712             87          1,799
                                                                          ------          -----         ------

Other Expenses

  Salaries and employee benefits                                           3,329            588          3,917
  Net occupancy                                                              517             64            581
  Equipment                                                                  365             36            401
  Other                                                                    2,618            407          3,025
                                                                          ------          -----         ------
                                                                           6,829          1,095          7,924
                                                                          ------          -----         ------

    INCOME BEFORE INCOME TAXES                                             5,202            451          5,653

Applicable income taxes                                                    1,200            125          1,325
                                                                          ------          -----         ------
    NET INCOME                                                            $4,002           $326         $4,328
                                                                          ======          =====         ======

Pro Forma Per Share Data
  Net income                                                               $0.60          $0.31          $0.56
  Cash dividends                                                            0.23           0.07           0.21

Weighted average equivalent number of FTC shares outstanding
         during the quarter                                             6,710,867      1,054,888      7,765,755

Historical Per Share Data
  Net income                                                               $0.60          $0.70
  Cash dividends                                                           $0.23          $0.15

Weighted average equivalent number of FTC shares outstanding
         during the quarter                                             6,710,867        468,839
</TABLE>
    

                                     - 50 -

<PAGE>

             FINANCIAL TRUST CORP / WASHINGTON COUNTY NATIONAL BANK
                   PRO FORMA CONSOLIDATED STATEMENT OF INCOME
                          Year Ended December 31, 1994
                 (Dollars in thousands, except per share data)

   
<TABLE>
<CAPTION>


                                                             Financial  Washington
                                                               Trust    County
                                                               Corp     Bank        
                                                               (FTC)    (WCNB)      Pro Forma
                                                            ----------  ----------  ---------
<S>                                                          <C>        <C>         <C>
Interest Income

  Loans, including fees                                       $48,994       $7,111     $56,105
  Investment securities:
    Taxable                                                    10,641        1,525      12,166
    Tax-exempt                                                  3,857          660       4,517
  Other                                                           788          116         904
- ----------------------------------------------------------------------------------------------
                                                               64,280        9,412      73,692
Interest Expense                                              --------------------------------

  Deposits                                                     22,241        3,691      25,932
  Short-term borrowings and long-term debt                      1,745            2       1,747
- ----------------------------------------------------------------------------------------------
                                                               23,986        3,693      27,679
                                                              --------------------------------
    NET INTEREST INCOME                                        40,294        5,719      46,013

Provision for loan losses                                         795           45         840
- ----------------------------------------------------------------------------------------------
    NET INTEREST INCOME AFTER PROVISION FOR LOAN
    LOSSES                                                     39,499        5,674      45,173
- ----------------------------------------------------------------------------------------------
Other Income

  Trust department income                                       2,315            0       2,315
  Service charges on deposit accounts                           1,916          248       2,164
  Investment security gains                                       195          (51)        144
  Other                                                         2,524          145       2,669
- ----------------------------------------------------------------------------------------------
                                                                6,950          342       7,292
                                                               -------------------------------
Other Expenses

  Salaries and employee benefits                               12,337        2,298      14,635
  Net occupancy                                                 1,913          271       2,184
  Equipment                                                     1,419          192       1,611
  Other                                                        10,187        1,993      12,180
- ----------------------------------------------------------------------------------------------
                                                               25,856        4,754      30,610
                                                               -------------------------------
    INCOME BEFORE INCOME TAXES                                 20,593        1,262      21,855

Applicable income taxes                                         5,045          381       5,426
- ----------------------------------------------------------------------------------------------
    NET INCOME                                                $15,548         $881     $16,429
==============================================================================================
Pro forma Per Share Data
  Net income                                                    $2.32        $0.84       $2.12
  Cash dividends - equivalent FTC shares                        $0.87        $0.36       $0.80

  Weighted average equivalent number of FITC shares
    outstanding during the year                             6,711,407    1,054,887   7,766,294

Historical Per Share Data
  Net income                                                    $2.32        $1.88
  Cash dividends                                                 0.87         0.80

  Weighted average shares outstanding during the year        6,711,407     468,839

</TABLE>
    
                                     - 51 -

<PAGE>

             FINANCIAL TRUST CORP / WASHINGTON COUNTY NATIONAL BANK
                   PRO FORMA CONSOLIDATED STATEMENT OF INCOME
                          Year Ended December 31, 1993
                 (Dollars in thousands, except per share data)

   
<TABLE>
<CAPTION>

                                                                        Financial     Washington
                                                                          Trust         County
                                                                          Corp       National Bank
                                                                         (FTC)         (WCNB)         Pro Forma
                                                                       -----------  ---------------  ------------
<S>                                                                    <C>              <C>           <C> 
Interest Income

  Loans, including fees                                                   $47,117         $7,953        $55,070
  Investment securities:
    Taxable                                                                 9,147          1,205         10,352
    Tax-exempt                                                              4,019            691          4,710
  Other                                                                       425             91            516
                                                                           ------          -----         ------
                                                                           60,708          9,940         70,648
                                                                           ------          -----         ------
Interest Expense

  Deposits                                                                 22,070          3,834         25,904
  Short-term borrowings and long-term debt                                    791              3            794
                                                                           ------          -----         ------
                                                                           22,861          3,837         26,698
                                                                           ------          -----         ------
    NET INTEREST INCOME                                                    37,847          6,103         43,950

Provision for loan losses                                                   1,345          2,295          3,640
                                                                           ------          -----         ------
    NET INTEREST INCOME AFTER PROVISION FOR LOAN
    LOSSES                                                                 36,502          3,808         40,310
                                                                           ------          -----         ------
Other Income

  Trust department income                                                   2,086             32          2,118
  Service charges on deposit accounts                                       1,705            271          1,976
  Investment security gains                                                    21             17             38
  Other                                                                     2,601            132          2,733
                                                                           ------          -----         ------
                                                                            6,413            452          6,865
                                                                           ------          -----         ------

Other Expenses

  Salaries and employee benefits                                           11,349          2,138         13,487
  Net occupancy                                                             1,683            240          1,923
  Equipment                                                                 1,151            162          1,313
  Other                                                                     9,548          1,760         11,308
                                                                           ------          -----         ------
                                                                           23,731          4,300         28,031
                                                                           ------          -----         ------

    INCOME BEFORE INCOME TAXES                                             19,184            (40)        19,144

Applicable income taxes                                                     4,769            413          5,182
                                                                           ------          -----         ------
  Income (loss) from continuing operations                                 14,415           (453)        13,962
                                                                           ======          =====         ======

Pro Forma Per Share Data
  Income (loss) from continuing operations                                  $2.15         ($0.43)         $1.80
  Cash dividends - equivalent FTC shares                                     0.78           0.36           0.72

  Weighted average equivalent number of FTC shares outstanding
         during the year                                                  6,702,545      1,054,888      7,757,433

Historical Per Share Data
  Income (loss) from continuing operations                                  $2.15          $1.88
  Cash dividends                                                             0.78           0.80

  Weighted average shares outstanding during the year                   6,702,545        468,839

</TABLE>
    
                                     - 52 -

<PAGE>

             FINANCIAL TRUST CORP / WASHINGTON COUNTY NATIONAL BANK
                   PRO FORMA CONSOLIDATED STATEMENT OF INCOME
                          Year Ended December 31, 1992
                 (Dollars in thousands, except per share data)
   
<TABLE>
<CAPTION>

                                                             Financial   Washington
                                                              Trust        County
                                                               Corp     National Bank
                                                              (FTC)        (WCNB)      Pro Forma
                                                            ----------  -------------  ---------
<S>                                                         <C>           <C>           <C>

Interest Income

  Loans, including fees                                       $50,180       $8,681     $58,861
  Investment securities:
    Taxable                                                    10,162        1,568      11,730
    Tax-exempt                                                  4,600          736       5,336
  Other                                                           528           31         559
- ----------------------------------------------------------------------------------------------
                                                               65,470       11,016      76,486
                                                               -------------------------------
Interest Expense

  Deposits                                                     28,545        4,949      33,494
  Short-term borrowings and long-term debt                        697           23         720
- ----------------------------------------------------------------------------------------------
                                                               29,242        4,972      34,214
                                                               -------------------------------
    NET INTEREST INCOME                                        36,228        6,044      42,272

Provision for loan losses                                       2,373          427       2,800
- ----------------------------------------------------------------------------------------------
    NET INTEREST INCOME AFTER PROVISION FOR LOAN
    LOSSES                                                     33,855        5,617      39,472
- ----------------------------------------------------------------------------------------------

Other Income

  Trust department income                                       1,966            3       1,969
  Service charges on deposit accounts                           1,547          261       1,808
  Investment security gains                                       174           18         192
  Other                                                         2,216          134       2,350
- ----------------------------------------------------------------------------------------------
                                                                5,903          416       6,319
                                                               -------------------------------
Other Expenses

  Salaries and employee benefits                               10,955        1,871      12,826
  Net occupancy                                                 1,547          205       1,752
  Equipment                                                       992          169       1,161
  Other                                                         8,832        1,420      10,252
- ----------------------------------------------------------------------------------------------
                                                               22,326        3,665      25,991
                                                               -------------------------------

    INCOME BEFORE INCOME TAXES                                 17,432        2,368      19,800

Applicable income taxes                                         4,079          701       4,780
- ----------------------------------------------------------------------------------------------
    NET INCOME                                                $13,353       $1,667     $15,020
==============================================================================================

Pro forma Per Share Data
  Net income                                                    $2.00        $1.58       $1.94
  Cash dividends - equivalent FTC shares                         0.72         0.35        0.67

  Weighted average equivalent number of FITC shares
     outstanding during the year                            6,680,701    1,054,887   7,735,588

Historical Per Share Data
  Net income                                                    $2.00        $3.55
  Cash dividends                                                 0.72         0.79
</TABLE>
    
                                     - 53 -

<PAGE>

NOTES TO PRO FORMA COMBINED CONDENSED STATEMENTS OF INCOME

(1)  The unaudited historical financial data of FTC and WCNB do not include any
     intercompany items.

(2)  The pro forma combined condensed statements of income do not reflect
     Merger- related expenses, which are not expected to be material, that will
     be deducted in determining net income in the period(s) in which the Merger
     is consummated.

(3)  Pro forma net income per share is based upon the weighted average number of
     shares outstanding during the periods presented, adjusted to reflect the
     conversion of each share of WCNB Common Stock into 2.25 shares of FTC
     Common Stock.

                                     - 54 -

<PAGE>

                        WASHINGTON COUNTY NATIONAL BANK
                            SELECTED FINANCIAL DATA

     The following selected financial data as of December 31, 1994, and for each
of the five years then ended, has been derived from the financial statements of
WCNB which have been examined by independent certified public accountants. In
the opinion of the management of WCNB, all adjustments, which include only
normal recurring adjustments necessary for a fair presentation of such data,
have been included. The selected financial data should be read in conjunction
with the financial statements of WCNB, related notes and other information
appearing elsewhere herein.

                                     - 55 -

<PAGE>

                        WASHINGTON COUNTY NATIONAL BANK

                            SELECTED FINANCIAL DATA

   
<TABLE>
<CAPTION>

(Dollars in thousands, except per share data)                                                               
- ---------------------------------------------------------------------------------------------------------
Year Ended December 31                                      1994     1993      1992       1991       1990   
- ---------------------------------------------------------------------------------------------------------
<S>                                                       <C>      <C>        <C>       <C>        <C>   

Summary of Operations
         Interest income                                 $  9,412  $  9,940  $ 11,016   $ 10,616  $  9,928
         Interest expense                                   3,693     3,837     4,972      5,843     5,745
                                                         --------  --------  --------   --------  --------
         Net interest income                                5,719     6,103     6,044      4,773     4,183
         Provision for loan losses                             45     2,295       417        307       150
                                                         --------  --------  --------   --------  --------
         Net interest income after provision
           for loan losses                                  5,674     3,808     5,617      4,466     4,033
         Securities gains (losses)                            (51)       17        18          0         0
         Other income                                         394       434       398        368       340
         Other expenses                                     4,755     4,299      3,665     3,159     2,909
                                                         --------  --------  ---------   --------  --------
         Income (loss) before taxes and effect of
           change in accounting principle                   1,262       (40)     2,368     1,675     1,464
         Applicable income taxes                              381       413        701       441       351
         Effect of change in accounting
           principle - income taxes                             0       (37)         0         0         0
                                                         --------  --------  ---------   --------  --------
         Net Income (Loss)                                    881      (490)     1,667     1,234     1,113
                                                         ========  ========  =========   ========  ========

Per Common Share Data*
         Income (loss) before cumulative effect
           of an accounting change                       $   1.88  $  -0.97  $    3.55  $   2.63  $   2.37
         Net income (loss)                                   1.88     -1.05       3.55      2.63      2.37
         Cash dividends                                      0.80      0.80       0.79      0.63      0.60
         Book value at year-end                             22.03     22.67      24.52     21.75     19.76

Year-End Balance Sheet Data
         Assets                                          $136,658  $136,831   $134,819   $130,047 $107,738
         Loans                                             88,222    88,434     95,476     83,821   76,464
         Deposits                                         124,389   125,469    122,887    119,167   97,805
         Shareholders' equity                              10,328    10,630     11,495     10,199    9,263

Performance Statistics
         Return on average assets                            0.63%    -0.36%      1.25%      1.08%    1.07%
         Return on average equity                            8.00     -4.62      14.50      12.62    11.95
         Average equity/average assets                       7.71      8.11       8.12       8.46     8.52
</TABLE>

*    All prior year per common share amounts have been restated to reflect the
     20% stock dividend paid in December 1992 and 5% stock dividend paid
     December 1991.
    
                                     - 56 -

<PAGE>

           WASHINGTON COUNTY NATIONAL BANK - MANAGEMENT'S DISCUSSION
         AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

     The following discussion and analysis of financial condition and results of
operations as of and through December 31, 1994, should be read in conjunction
with the financial statements of WCNB included elsewhere in this Proxy
Statement/Prospectus.

   
     Additional discussion and analysis of financial condition and results of
operations relating to WCNB's unaudited financial statements for the first
quarter of 1995 begins on page F-8 of this Proxy Statement/Prospectus.
    

Summary

     For the year ended December 31, 1994, Washington County National Bank
("WCNB" or the "Bank") recorded net income of $881,000, an increase of
$1,371,000 over the 1993 loss of $490,000, which was a decrease of $2,157,000
from net income of $1,667,000 in 1992.

     The significant fluctuations in net income are primarily the result of the
provision for loan losses. The provision for loan losses was $427,000 in 1992,
$2,295,000 in 1993 and $45,000 in 1994. WCNB also incurred significant other
operating expenses in 1993 and 1994 for consulting and professional fees related
to responding to required actions imposed by a Formal Agreement with the Office
of the Comptroller of the Currency (OCC). Other operating expenses were
$3,666,000 in 1992, $4,299,000 in 1993 and $4,754,000 in 1994, representing
increases over the respective prior years of 16.0%, 17.3 % and 10.6%.

Net Interest Income

     Net interest income is the amount by which interest income on earning
assets exceeds interest paid on interest bearing balances. The amount of net
interest income is affected by changes in interest rates, account balances or
volume and the mix of earning assets and interest bearing liabilities. Net
interest income is the primary source of bank profits.

                                     - 57 -

<PAGE>

     For the year ended December 31, 1994, net interest income was $5,719,000, a
decrease of $384,000 or 6.3% compared to 1993. Net interest income was
$6,103,000 in 1993, an increase of $59,000 or 1.0% compared to 1992. Interest
income decreased $528,000 or 5.3% in 1994 and decreased $1,076,000 or 9.8% in
1993. The decrease in interest income in 1994 is primarily the result of a
decrease in interest rates which more than offset the increase in the average
balances of earning assets of $4,141,000 in 1994 over 1993. The decrease in
interest income in 1993 is primarily the result of a decrease in rates which
offset the $1,861 000 increase in the average balances of earning assets in 1993
over the prior year.

     Interest expense decreased $ 144,000 or 3.7% in 1994 and decreased
$1,135,000 or 22.8% in 1993 compared to the respective prior year. The decrease
in 1994 is primarily the result of rate decreases which more than offset the
$2,616,000 increase in the average balances of interest bearing deposits. The
decrease in 1993 is primarily a result of decreases in rates which more than
offset the $369,000 increase in the average balance of interest bearing
liabilities.

     The decrease in the yield on interest earning assets from 9.01% in 1992 to
7.99% in 1993 and to 7.33% in 1994 reflects the general market rates of interest
in these years. The decrease in the cost of funds from 4.51% in 1992 to 3.47% in
1993 and to 3.26% in 1994 also reflects the general market rates for the cost of
funds.

     As a result of the above changes, the net interest margin decreased
slightly from 5.09% in 1992 to 5.01% in 1993, while decreasing to 4.55 % in
1994, representing a decrease of.46% in 1994.

RATE/VOLUME ANALYSIS (TAXABLE EQUIVALENT BASIS)

   
<TABLE>
<CAPTION>

(Dollars in thousands)
- -------------------------------------------------------------------------------------------------
                                        1994 vs. 1993                 1993 vs. 1992
                                        Increase (Decrease) Due to:   Increase (Decrease) Due to:
                                        ---------------------------   ---------------------------
                                        Volume    Rate    Net         Volume     Rate       Net
- -------------------------------------------------------------------------------------------------
<S>                                     <C>     <C>       <C>         <C>      <C>         <C>
  
Interest Earning Assets:
  Federal funds sold and interest bearing
    bank balances                     $     1  $    24 $    25      $    65  $      (5) $      60
  Taxable investment securities           450     (130)    320         (165)      (112)      (277)
  Tax-exempt investment securities         25      (72)    (47)          (8)      (187)      (195)
  Taxable loans                          (376)    (466)   (842)         218       (946)      (728)
  Tax-exempt loans                          0        0       0            0          0          0
- ------------------------------------------------------------------------------------------------- 
        NET CHANGE IN
        INTEREST INCOME                   100     (644)   (544)         110     (1,250)    (1,140)
- -------------------------------------------------------------------------------------------------
Interest Bearing Liabilities:
  Interest bearing demand deposits         20      (61)    (41)          23       (233)      (210)
  Savings deposits                        204      (41)    163          251       (259)        (8)
  Time deposits                          (152)    (114)   (266)        (296)      (600)      (896)
  Other                                    (3)       3       0          (15)        (6)       (21)
- -------------------------------------------------------------------------------------------------
        NET CHANGE IN
        INTEREST EXPENSE                   69     (213)   (144)         (37)    (1,098)    (1,135)
- -------------------------------------------------------------------------------------------------
        INCREASE IN NET 
        INTEREST INCOME               $    31  $  (431)$  (400)     $   147  $    (152) $      (5)
=================================================================================================
</TABLE>
     

                                     - 58 -

<PAGE>

                        ANALYSIS OF NET INTEREST INCOME
<TABLE>
<CAPTION>

AVERAGE BALANCES AND INTEREST RATES (TAXABLE EQUIVALENT BASIS)
(Dollars in thousands)
<S>                                 <C>        <C>       <C>       <C>       <C>      <C>       <C>       <C>       <C>
- -------------------------------------------------------------------------------------------------------------------------
                                                1994                         1993                          1992
- -------------------------------------------------------------------------------------------------------------------------
                                                   Tax    Tax                   Tax    Tax                    Tax    Tax
                                     Average     Equiv. Equiv.     Average    Equiv. Equiv.      Average    Equiv. Equiv.
                                     Balance   Interest  Rate      Balance  Interest   Rate      Balance  Interest   Rate
- --------------------------------------------------------------     -------------------------     ------------------------

Assets:

Interest Earning Assets:
  Federal funds sold
    and interest bearing
    bank balances                  $   3,061  $    116   3.79%   $   3,038  $     91   3.00%   $     856  $     31   3.62%
Investment Securities:
  Taxable investment securities       28,692     1,525   5.32%      20,220     1,205   5.96%      22,994     1,482   6.45%
  Tax-exempt investment
    securities                        12,958       990   7.64%      12,644     1,037   8.20%      12,742     1,232   9.67%
- --------------------------------------------------------------     -------------------------     ------------------------
     Total investment securities      41,650     2,515   6.04%      32,864     2,242   6.82%      35,736     2,714   7.59%
- --------------------------------------------------------------     -------------------------     ------------------------
Loans:
  Taxable loans                       88,176     7,111   8.06%      92,844     7,953   8.57%      90,293     8,681   9.61%
  Tax-exempt loans                         0         0   0.00%           0         0   0.00%           0         0   0.00%
- --------------------------------------------------------------     -------------------------     ------------------------
     Total loans                      88,176     7,111   8.06%      92,844     7,953   8.57%      90,293     8,681   9.61%
- --------------------------------------------------------------     -------------------------     ------------------------
     Total Interest
       Earning Assets                132,887     9,742   7.33%     128,746    10,286   7.99%     126,885    11,426   9.01%

Noninterest Earning Assets:
  Cash and due from banks              3,623                         3,525                         3,120
  Other assets                         5,726                         5,254                         4,575
  Less allowance for loan losses      (2,625)                       (1,736)                         (541)
- --------------------------------------------------------------     -------------------------     ------------------------
     TOTAL                          $139,611                      $135,789                      $134,039
==============================================================     =========================     ========================

Liabilities and Shareholders'
  Equity:

Interest Bearing Liabilties:
  Interest bearing demand deposits $  34,248  $    947   2.77%   $  33,536  $    988   2.95%   $  32,755  $  1,198   3.66%
  Savings deposits                    44,143     1,473   3.34%      38,022     1,310   3.45%      30,740     1,318   4.29%
  Time deposits                       34,908     1,271   3.64%      39,087     1,537   3.93%      46,613     2,433   5.22%
  Other interest bearing liabilities      30         2   6.67%          68         2   2.94%         236        23   9.75%
- --------------------------------------------------------------     -------------------------     ------------------------
     Total Interest
       Bearing Liabilities           113,329     3,693   3.26%     110,713     3,837   3.47%     110,344     4,972   4.51%

Noninterest Bearing Liabilities:
  Demand deposits                     14,703                        13,595                        12,122
  Other                                  818                         469                           682
- --------------------------------------------------------------     -------------------------     ------------------------ 
     Total liabilties                128,850                       124,777                       123,148
Shareholders' equity                  10,761                        11,012                        10,891
- --------------------------------------------------------------     -------------------------     ------------------------
     TOTAL                          $139,611                      $135,789                      $134,039                  
     =========================================================     =========================     ========================
Net interest income/
  net interest spread                            6,049   4.07%                 6,449   4.52%                 6,454   4.50%
==============================================================     =========================     ========================
Net interest margin                                      4.55%                         5.01%                         5.09%
==============================================================     =========================     ========================

</TABLE>

                                     - 59 -

<PAGE>

Loans

     The loan portfolio before the allowance for loan losses decreased slightly
from $88,434,000 at December 31, 1993 to $88,222,000 at December 31, 1994, a
decrease of .3%. The balance of the loan portfolio decreased significantly from
1992 to 1993, decreasing from $95,476,000 to $88,434,000 a decrease of
$7,042,000 or 7.4%. The decrease in the loan portfolio between 1992 and 1993 was
primarily the result of management's decision to reduce the installment loan and
commercial/demand portfolios in response to the intense competition from
automobile manufacturers offering favorable interest rates for vehicle financing
and general market conditions relative to commercial loans. Installment loans
decreased $3,731,000 and commercial/demand loans decreased $2,737,000 from 1992
to 1993.

<TABLE>
<CAPTION>

- ----------------------------------------------------------------------------------------                                      
                                     LOANS
- ----------------------------------------------------------------------------------------

COMPOSITION OF LOANS OUTSTANDING
(Dollars in thousands)
- ----------------------------------------------------------------------------------------
December 31                        1994        1993        1992        1991        1990  
- ----------------------------------------------------------------------------------------
<S>                               <C>        <C>         <C>          <C>       <C>  
Commercial, financial and 
  agricultural                  $   3,102   $   4,543   $   5,580   $   6,527   $   5,393
Loans secured by real estate:
  Construction                      4,157       4,275       4,833       1,396       1,785
  Commercial                       16,270      16,174      10,575       6,024       4,245
  Residential                      59,848      57,866      63,860      57,263      48,376
Personal                            4,845       5,576      10,628      12,611      16,965
- -----------------------------------------------------------------------------------------
        Total                   $  88,222   $  88,434   $  95,476   $  83,821   $  76,764
        =================================================================================
</TABLE>
   

                                     - 60 -

<PAGE>

Investment Securities

     The Bank's investment securities portfolio increased $3,972,000 or 10.7% in
1994 based on year end balances. The investment securities portfolio increased
$6,547,000 or 21.4% from 1992 to year end 1993 balances.

     The increases in 1994 and 1993 are primarily in the U.S. Treasury and other
government agencies classification which reported an increase of $4,420,000 or
18.9% and $6,469,000 or 38.3% over the year end 1993 and 1992 balances,
respectively.

<TABLE>
<CAPTION>

- --------------------------------------------------------------------------------------------
                             INVESTMENT SECURITIES

INVESTMENT SECURITIES BY MAJOR CLASSIFICATION
(Dollars in thousands)                                                                       
December 31                         1994                 1993                 1992
                              -------------------    ------------------  -------------------
Book Value                        Amount        %      Amount        %      Amount        %
- --------------------------------------------------------------------------------------------
<S>                            <C>            <C>      <C>         <C>      <C>        <C>
U.S. Treasury and other
  government agencies           $   29,018     68.5%  $  23,361     63.0%  $  16,892     55.4%
State and municipal                 12,552     29.6%     12,922     34.9%     12,691     41.6%
Other                                  781      1.8%        781      2.1%        934      3.1%
- ---------------------------------------------------------------------------------------------
        Total Book Value        $   42,351    100.0% $   37,064    100.0%  $  30,517    100.0%

Fair Value 
- ----------------------------------------------------------------------------------------------
U.S. Treasury and other
  government agencies           $   27,781     67.7% $   23,890     63.0% $   17,268     55.1%
State and municipal                 12,471     30.4%     13,221     34.9%     13,085     41.8%
Other                                  784      1.9%        807      2.1%        978      3.1%
        Total Market Value      $   41,036    100.0% $   37,918    100.0% $   31,331    100.0%

</TABLE>

     Effective January 1, 1994, the Bank adopted Statement of Financial
Accounting Standards (SFAS) No. 115 "Accounting for Certain Investments in Debt
and Equity Securities," which required management to classify investments in
equity securities that have readily determinable fair values and all investments
in debt securities as either held-to-- maturity and reported at amortized cost,
available for sale and reported at fair value with unrealized gains and losses
reported in a separate component of shareholders' equity, or trading securities
and reported at fair value with unrealized gains and losses included in
earnings. On January 1, 1994, the Bank classified all securities as available
for sale. The adoption of SFAS No. 115 resulted in the Bank recording $807,000
in unrealized losses on securities available for sale net of taxes as a separate
component of shareholders' equity at December 31, 1994 with no impact on the
results of operations for 1994.

                                     - 61 -

<PAGE>

Deposits

     The deposit balances remained relatively stable at the end of 1994
reflecting a decrease of $1,080,000 or .9% from the year end 1993 totals which
reported a $2,582,000 or 2.1% increase over year end 1992 totals. The Bank
continues to rely on core deposits as its major source of funds. Core deposits
represent noninterest bearing demand deposits, interest bearing demand deposits,
savings deposits, and time deposits in amounts less than $100,000. Core deposits
represent over 98% of deposit totals and continue to be a very stable deposit
base.

<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------
                                               DEPOSITS

DEPOSITS BY MAJOR CLASSIFICATION
(Dollars in thousands)
- ---------------------------------------------------------------------------------------
                                   1994                 1993                 1992
                           -------------------  -------------------  ------------------
<S>                        <C>          <C>      <C>         <C>      <C>        <C>
    
December 31                  Amount       %       Amount       %       Amount       %  
Noninterest bearing
  demand deposits          $  14,448     11.6%  $  13,745     11.0%  $  13,396     10.9%
Interest bearing demand
  bearing deposits            31,667     25.5%     35,069     28.0%     33,527     27.3%
Savings deposits              45,267     36.4%     39,784     31.7%     33,992     27.7%
Time deposits under $100,000  30,764     24.7%     34,496     27.5%     38,367     31.2%
Time deposits of $100,000
  or more                      2,243      1.8%      2,375      1.9%      3,605      2.9%
- ---------------------------------------------------------------------------------------
                           $ 124,389    100.0%  $ 125,469    100.0%  $ 122,887    100.0%
                           =============================================================
</TABLE>

Short-Term Borrowings

     Short-term borrowings consist of repurchase agreements and federal funds
purchased, typically written for one to thirty day periods.

     The Bank's use of short-term borrowings represents a minor source of funds.
Short- term borrowings represented .8% of liabilities at December 31, 1994 and
there were no short-term borrowings at December 31, 1993 or 1992.

     The maximum amounts of borrowings outstanding at any month-end during each
year of the reporting period were as follows:

                             SHORT-TERM BORROWINGS

<TABLE>
<CAPTION>

(Dollars in thousands)                                                       
- --------------------------------------------------------------------------------
                                        1994            1993            1992
- --------------------------------------------------------------------------------
<S>                                  <C>              <C>              <C> 
Amount                               $  1,000        $  2,000        $  2,000
Date                                 December 3      January 2       October 28
</TABLE>

                                     - 62 -

<PAGE>

     Average amounts outstanding and weighted average rates thereon for each
year of the reporting period were as follows:

<TABLE>
<CAPTION>

(Dollars in thousands)                                                       
- --------------------------------------------------------------------------------
                                        1994            1993            1992
- --------------------------------------------------------------------------------
<S>                                  <C>              <C>              <C>  
Average outstanding                  $     30        $     68        $    236
Rate                                    5.70%           3.25%           3.45%

</TABLE>

Noninterest Income and Expense

     Noninterest income has primarily been from service charges on deposits
accounts and other service charges. The Board of Directors, with Office of the
Comptroller of the Currency (OCC) approval, terminated the Bank's trust powers
at the end of 1993. The income from fiduciary activities was insignificant
compared to the Bank's total income.

     Other income decreased $110,000 or 24.3% in 1994 primarily due to realized
securities losses of $51,000 a $23,000 decrease in service charges on deposit
accounts, which more than offset the $13,000 increase in other operating income.
Other income increased $35,000 or 8.7% in 1993 compared to 1992, primarily as a
result of a $29,000 increase in fiduciary income in 1993, the final year for
fiduciary activities.

     Other expenses increased $455,000 or 10.6% in 1994 and $633,000 or 17.3% in
1993. The increases in 1994 and 1993 were primarily due to the addition of
personnel and consulting and professional fees incurred both of which were
attributable to the cost of the Bank's responses to the OCC's July 1993 Formal
Agreement requirements.

<TABLE>
<CAPTION>

ANALYSES OF NONINTEREST INCOME AND EXPENSES

(Dollars in thousands)                                                              
- ------------------------------------------------------------------------------------
                                                                    % Change
                                                               ---------------------        
Year Ended December 31             1994       1993      1992   1994-1993   1993-1992
- ------------------------------------------------------------------------------------
<S>                                <C>       <C>       <C>        <C>          <C> 
Other income:
  Fiduciary income               $     0    $    32   $     3     -100.0%     966.7%
  Service charges on deposit
    accounts                         248        271       262       -8.5%       3.4%
  Securities gains (losses)          (51)        17        18     -400.0%      -5.6%
  Other operating income             145        131       133        9.8%      -0.8%
- ------------------------------------------------------------------------------------
                                 $   342    $   451   $   416      -24.3%       8.7%
Other expenses:
  Salaries                       $ 1,767    $ 1,609   $ 1,445        9.8%      11.3%
  Employee benefits                  531        529       426        0.4%      24.2%
  Occupancy expenses                 271        240       205       12.9%      17.1%
  Furniture and equipment
    expenses                         192        162       169       18.5%      -4.1%
  Federal deposit insurance
    assessment                       322        278       266       15.8%       4.5%
  Other operating expenses         1,671      1,481     1,155       12.8%      28.3%
- ------------------------------------------------------------------------------------
                                 $ 4,754    $ 4,299   $ 3,666       10.6%      17.3%
                                 ---------------------------------------------------

        Noninterest income as a 
          % of noninterest expense   7.2%      10.5%     11.3%

</TABLE>

                                     - 63 -

<PAGE>

Federal Income Taxes

     The Bank's effective federal income tax rate for 1994 was 30.2% and 29.6%
in 1992. The effective rates in 1994 and 1992 are representative of typical
rates for the Bank. The year 1993 was unusual because the Bank reported a loss
before taxes of $40,000 primarily as a result of a $2,295,000 provision for loan
losses. The Bank's bad debt deduction for income tax purposes is based on
specific loan charge-offs. The loans to which the provision was attributable
were not charged off resulting in significant deferred income taxes and a
corresponding valuation allowance attributable to a certain amount of the
temporary difference between the financial and tax reporting of the bad debt
allowance. The result was income tax expense in 1993 of $413,000 despite the
loss before taxes of $40,000.

     The Bank adopted Statement of Financial Accounting Standards No. 109
"Accounting for Income Taxes" and changed from the deferred method of accounting
for income taxes to the asset and liability method per SFAS No. 109 effective
January 1, 1993. The cumulative effect of this change in accounting for income
taxes was a decrease in net income of $37,000 and is reported separately in the
statement of income for the year ended December 31, 1993.

Asset Quality/Risk Analysis

     Management devotes a substantial amount of time to overseeing the
investment of funds in loans and securities and the formulation of policies
directed toward the minimization of risk associated with such outlays. Asset
quality was stable between 1994 and 1993 through management's efforts to improve
loan policies and procedures.

Loan Risk Analysis: The Bank follows generally conservative lending
practices and continues to carry a good quality loan portfolio with no unusual
or undue concentrations of credit. No loans are extended to nondomestic
borrowers or governments, consistent with past practice and policy. Net
charge-offs historically have been quite low when compared to industry
standards. Net charge-offs represented .24%, .23% and .4% of average outstanding
loans in 1994, 1993 and 1992, respectively. Nonperforming loans, as represented
by nonaccrual and restructured items were 3.08%, 3.18% and .38% of outstanding
loans at December 31, 1994 1993 and 1992, respectively. Loans 90 days or more
past due and still accruing represents .08%, .47% and .38% of outstanding loans
at December 31 1994, 1993 and 1992, respectively.

     Allowance for Loan Losses: The provision for loan losses for 1994 totaled
$45,000 compared to $2,295,000 in 1993 and $427,000 in 1992. The increase in the
provision was made in 1993 because of an adverse change in the local real estate
market which resulted in

                                     - 64 -

<PAGE>

nonperforming assets increasing from $362,000 in 1992 to $2,819,000 in 1993
an increase of $2,457,000 or 678.7%. The total of nonperforming assets decreased
by $77,000 or 2.7% between 1993 and 1994 to a level of $2,742,000. As a result
of these changes the allowance for loan losses increased from $505,000 at
December 31, 1992 to $2,594,000 at December 31, 1993, an increase of $2,089,000
or 413.7%, while decreasing $169,000 or 6.5% to $2,425,000 at December 31, 1994.
The Bank experienced net charge-offs of $214.000, $206,000 and $462,000 in 1994,
1993 and 1992, respectively. The ratio of net charge-offs compared to loans
outstanding remained relatively stable, decreasing from .48% at year end 1992 to
 .23% at year end 1993 and increasing to .24% at year end 1994. The reserve for
loan losses represented 2.75%, 2.93% and .53% of loans outstanding at December
31, 1994, December 31, 1993 and December 31, 1992, respectively.

<TABLE>
<CAPTION>

- --------------------------------------------------------------------------------------------
SUMMARY OF LOAN LOSS EXPERIENCE
(Dollars in thousands)
- --------------------------------------------------------------------------------------------
Year Ended December 31              1994        1993        1992        1991        1990
- --------------------------------------------------------------------------------------------
<S>                                 <C>       <C>          <C>         <C>         <C>
Amount of loans outstanding at
  end of period                   $ 88,222    $ 88,434    $ 95,476    $ 83,821    $ 76,464
============================================================================================
Daily average loans outstanding   $ 89,016    $ 88,634    $ 96,010    $ 83,584    $ 76,527
============================================================================================

Balance of allowance for possible
  loan losses at beginning of
  period                          $  2,594    $    505    $    540    $    485    $    429
Loans charged off                     (293)       (308)       (510)       (262)       (112)
Recoveries of loans previously
  charged off                           79         102          48          10          18
- --------------------------------------------------------------------------------------------
Net loans recovered (charged off)     (214)       (206)       (462)       (252)        (94)
Additions to allowance charged to
  expense                               45       2,295         427         307         150
- --------------------------------------------------------------------------------------------
Balance at end of period          $  2,425    $  2,594    $    505    $    540    $    485
============================================================================================
Ratio of net charge-offs to
  average loans outstanding          0.24%       0.23%       0.48%       0.30%       0.12%
============================================================================================
Ratio of reserve to gross loans
  outstanding at December 31          2.75%       2.93%       0.53%       0.64%       0.63%
============================================================================================
</TABLE>

     The allocation of the reserve for loan losses for the years ended December
31, 1994, and 1993 and 1992 is as follows:

<TABLE>
<CAPTION>

(Dollars in thousands)
- --------------------------------------------------------------------------------------------------
                         1994                       1993                       1992
- --------------------------------------------------------------------------------------------------
                                 Percent of                 Percent of                 Percent of
                                 Applicable                 Applicable                 Applicable
                        Amount   Loan Portfolio    Amount   Loan Portfolio    Amount   Loan Portfo
- --------------------------------------------------------------------------------------------------
<S>                    <C>           <C>        <C>           <C>         <C>            <C>

Real estate           $ 1,245          1.55%     $   750          0.96%     $   146          1.84%
Commercial                429         13.83%         634         13.96%         123          2.20%
Consumer                   30          0.62%          86          1.54%          17          0.16%
Unallocated               721                    --1,124                   ---  219
- --------------------------------------------------------------------------------------------------               
                      $ 2,425          2.75%     $ 2,594          2.93%     $   505          0.53%
==================================================================================================
</TABLE>

                                     - 65 -

<PAGE>

     Risk Elements: Nonperforming assets are comprised of nonaccrual and
restructured loans and real estate owned other than bank premises (OREO). OREO
represents property acquired through foreclosure or settlements of loans and is
carried at the lower of the principal amount of the loan outstanding at the time
acquired or the estimated fair value of the property minus the estimated cost to
sell the asset. The excess, if any, of the principal balance at the time
acquired over the carrying amount is charged against the reserve for loan
losses.

<TABLE>
<CAPTION>

- ------------------------------------------------------------------------------------------------------
NONPERFORMING ASSETS
(Dollars in thousands)
- ------------------------------------------------------------------------------------------------------
December 31                                      1994       1993       1992           1991        1990
- ------------------------------------------------------------------------------------------------------
<S>                                             <C>       <C>         <C>           <C>         <C>
Loans on nonaccrual (cash) basis                $ 1,927   $ 2,740    $     141     $     65    $   169
Loans whose terms have been negotiated to
      provide a reduction of deferral of
      interest or principal because of a
      deterioration in the financial
      position of the borrower                        0         0            0             0         0
OREO                                                815        79          221           235       136
- ------------------------------------------------------------------------------------------------------
              Total nonperforming assets        $ 2,742   $ 2,819    $     362     $     300   $   305
              ========================================================================================
              Ratio of nonperforming assets
                 to total loans and OREO           3.08%     3.18%        0.38%         0.37%     0.40%
              ========================================================================================
              Ratio of nonperforming assets
                 to total assets                   2.01%     2.25%        0.27%         0.23%     0.28%
======================================================================================================

OTHER RISK ITEMS
(Dollars in thousands)                                                                                 
- ------------------------------------------------------------------------------------------------------
December 31                                       1994        1993        1992        1991        1990
- ------------------------------------------------------------------------------------------------------
Loans past due 90 or more days and still      
         accruing                             $       68  $      418  $     153   $     166    $   370
- ------------------------------------------------------------------------------------------------------
Percentage of total loans and OREO                 0.08%       0.47%       0.16%       0.20%      0.48%
======================================================================================================
Percentage of total assets                         0.05%       0.33%       0.11%       0.13%      0.34%
======================================================================================================
</TABLE>

     The Bank's loan loss history has been quite good compared to industry
standards and current risk analysis appears favorable, but the continuing
softness of the national economy will affect some borrowers' ability to comply
with the terms of their loan agreements. Under these circumstances, increases in
nonperforming assets, credit losses and/or provisions for loan losses may
result.

     In May 1993, the Financial Accounting Standards Board (FASB) issued SFAS
No. 114 "Accounting by Creditors for Impairment of a Loan." SFAS No. 114
requires that certain impaired loans be measured based on the present value of
expected future cash flows discounted at the loan's effective interest rate or,
as a practical expedient, at the loan's observable market price or the fair
value of the collateral if the loan is collateral dependent. SFAS No. 114, as
subsequently amended by SFAS No. 118, is required to be adopted in the fiscal
year beginning January 1, 1995. While management has not definitely concluded as
to the effects of SFAS No. 114 and SFAS No. 118 on operations, they are not
expected to be material.

                                     - 66 -
<PAGE>

Liquidity and Rate Sensitivity

     The primary function of asset liability management is to assure adequate
liquidity and rate sensitivity. Liquidity management involves the ability to
meet the cash flow requirements of customers who may be either depositors
wanting to withdraw funds or borrowers needing assurance that sufficient funds
will be available to met their credit needs. Interest rate sensitivity
management requires the maintenance of appropriate balance between interest-
sensitive assets and liabilities. Interest-bearing assets and liabilities that
are maturing or repricing should be adequately balanced to avoid fluctuating net
interest margins and to enhance consistent growth of net interest income through
periods of changing interest rates.

     The Bank has consistently followed a strategy of pricing assets and
liabilities according to prevailing market rates and matching maturities as
prudently as possible, within the guidelines of sound marketing and competitive
practices. The goal is to maintain a predominantly matched position with very
few planned mismatches. Rate spreads will be sacrificed at times in order to
enable the overall rate sensitivity position to stay within the guidelines
called for by asset/liability management policy. Rate sensitivity is measured by
monthly gap analyses plus earnings at risk analyses. Investment and pricing
decisions are made using both liquidity and rate sensitivity analyses as tools.
The schedules that follow reflect maturities and interest rate sensitivity of
certain of the Bank's assets and liabilities at December 31, 1994.

                                     - 67 -

<PAGE>

<TABLE>
<CAPTION>

- ------------------------------------------------------------------------------------------------------
ANALYSIS OF INVESTMENT SECURITIES PORTFOLIO
MATURITY AND SENSITIVITY TO CHANGES IN INTEREST RATES
(YIELDS AND % OF PORTFOLIO BASED ON AMORTIZED COST)
(Dollars in thousands)
- ------------------------------------------------------------------------------------------------------
                                            After One                      Over
                              One Year      But Within    Five-Ten          Ten
                              or Less       Five Years      Years         Years         Total 
- ------------------------------------------------------------------------------------------------------
<S>                          <C>            <C>          <C>           <C>           <C>
U.S. Treasury:
   Market Value             $    2,518    $    5,475    $        0    $        0    $    7,993
   Amortized Costs               2,554         5,685             0             0         8,239
   Yield                          4.25%         5.43%         0.00%         0.00%         5.07%

U.S. Government
  agencies:
   Market Value                    985        18,802             0             0        19,787
   Amortized Costs                 988        19,791             0             0        20,779
   Yield                          6.89%         5.57%         0.00%         0.00%         5.63%

States and political
  subdivisions: (Tax
  Exempt)
   Market Value                  2,697         9,774             0             0        12,471
   Amortized Costs               2,683         9,869             0             0        12,552
   Tax-equivalent yield
     (35% bracket)                8.11%         7.43%         0.00%         0.00%         7.57%

States and political
  subdivisions: (Taxable)
   Market value                      0             0             0             0             0
   Amortized costs                   0             0             0             0             0
   Yield                          0.00%         0.00%         0.00%         0.00%         0.00%

Mortgage backed
  securities:
   Market Value                      0             0             0             0             0
   Amortized Costs                   0             0             0             0             0
   Yield                          0.00%         0.00%         0.00%         0.00%         0.00%

Other securities:
   Market Value                    503             0             0             0           503
   Amortized Costs                 500             0             0             0           500
   Yield                          9.30%         0.00%         0.00%         0.00%         9.30%
- ------------------------------------------------------------------------------------------------------
        Total Market Value   $    6,703    $   34,051    $        0    $        0    $   40,754
        ==============================================================================================
        Total Amortized costs$    6,725    $   35,345    $        0    $        0    $   42,070
        ==============================================================================================
        Yield                     6.55%         6.07%         0.00%         0.00%         6.14%
        ==============================================================================================
        % of Portfolio            16.0%         84.0%          0.0%          0.0%        100.0%
</TABLE>

                                     - 68 -

<PAGE>

   
<TABLE>
<CAPTION>
ANALYSIS OF LOAN PORTFOLIO MATURITY AND SENSITIVITY TO
CHANGES IN INTEREST RATES
(Dollars in thousands)
- -----------------------------------------------------------------------------------------
                                                    Loans Maturing or Repricing
                                ---------------------------------------------------------
                                                 After One       After
                                   One Year      But Within       Five
                                   or Less       Five Years      Years          Total
                                ---------------------------------------------------------
<S>                               <C>           <C>           <C>            <C>
   
Commercial, financial
  and agricultural               $    2,583    $      519    $        0    $    3,102
Loans secured by real estate
  Construction                        4,157             0             0         4,157
  Mortgage                           50,456        19,491         6,171        76,118
Installment loans to Individuals      2,416         2,265           164         4,845
- -----------------------------------------------------------------------------------------
            Total                $   59,812    $   22,275    $    6,335    $   88,222
                                 ========================================================   
  % of Portofolio                     67.8%         25.2%          7.2%        100.0%
                                 ========================================================

Loans Maturing or Repricing
  Predetermined interest rates                  $   2,784    $    6,335
  Floating or adjustable interest rates            19,491             0
                                                 ---------   -----------
                                                $  22,275    $    6,335
</TABLE>
    

     Maturities of time certificates of deposit of $100,000 or more, issued by
domestic offices, outstanding at December 31, 1994, are summarized as follows:

<TABLE>
<CAPTION>

         (Dollars in thousands)
         ------------------------------------------------------------------------                                                 
         Matures in:                                                    Amount
         ------------------------------------------------------------------------
             <S>                                                    <C>
         3 months or less                                            $      536
         Over 3 through 12 months                                         1,153
         Over 1 through 5 years                                             554
         Over 5 through 10 years                                              0
         ------------------------------------------------------------------------ 
               TOTAL                                                 $    2,243 
               ==================================================================
</TABLE>

     Interest rate sensitivity varies with different types of interest earning
assets and interest bearing liabilities. Overnight federal funds on which rates
change daily and loans which are tied to the prime rate differ considerably from
long term investment securities and fixed rate loans. Similarly, time deposits
over $100,000 and short term certificates are much more rate sensitive than
passbook savings accounts and long term certificates. The shorter term interest
rate sensitivities are key to measuring the interest sensitivity gap, or excess
of interest earning assets or interest bearing liabilities.

     The following table shows the interest sensitivity gaps for five different
time intervals as of December 31, 1994. For the first 30 days there was an
excess of interest earning assets over interest bearing liabilities. A balanced
position is achieved, on a cumulative basis, for the remainder of the first
year. A positive cumulative position or excess of interest earning assets over
interest bearing liabilities, is maintained through the remaining time frames
and is within the confines of Bank asset/liability management policy.

<TABLE>
<CAPTION>

INTEREST RATE SENSITIVITY GAPS AS OF DECEMBER 31, 1994
(Dollars in millions)
- --------------------------------------------------------------------------------
                                 0-30      31-90     91-365    1-5       Over 5
                                 Days      Days      Days      Years     Years
- --------------------------------------------------------------------------------
<S>                              <C>     <C>        <C>        <C>      <C>
Interest earning assets        $   22    $   17    $   32        55    $     6
Interest bearing liabilities       10        18        35        48          0
- -------------------------------------------------------------------------------- 
Interest sensitivity gap       $   12    $   -1    $   -3    $    7    $     6
================================================================================
</TABLE>
 

                                     - 69 -

<PAGE>

Capital Adequacy

     The Bank maintains a strong capital base in order to take advantage of
business opportunities while ensuring that it has adequate resources to absorb
both normal and unusual risks inherent in the banking business. Internal capital
generation, net income retained after declaration of dividends, has been the
primary method employed to increase capital accounts.

     Total shareholders' equity decreased $302,000 during 1994 primarily as a
result of recording a net unrealized loss on securities available for sale of
$807,000. Shareholders' equity would have increased $505,000 or 4.8% in 1994
without considering the effect of recording the unrealized losses. Total
shareholders' equity decreased in 1993 by $865,000 or 7.5% as a result of a
$490,000 loss for the year that was primarily the result of the additional
provision for loan losses.

     Cash dividends remained at the same level of $375,000 or $.80 per common
share for both 1994 and 1993. The 1993 dividends were $4,000 or 1% higher than
the 1992 amount of $.79 per common share.

     The Bank's capital position has been relatively stable as demonstrated by
the ratios that follow:

<TABLE>
<CAPTION>

CAPITAL AND DIVIDEND RATIOS
(Dollars in thousands)                                            1994          1993         1992
- -----------------------------------------------------------------------------------------------------
<S>                                                             <C>         <C>            <C>

At December 31:                                                                                     
Equity/Assets                                                    7.56%          7.77%          8.53%

For the Year                                                                                        
- -----------------------------------------------------------------------------------------------------
Average Equity/Average Assets                                    7.71%          8.11%          8.13%
Dividends paid                                                    375            375            371
Dividend payout                                                 42.58%     Not Calculated     22.27%
</TABLE>

     In 1990, bank regulators began to phase in risk-based and minimum leverage
capital ratios for assessing capital adequacy. The risk-based capital ratios,
based upon guidelines adopted by bank regulators in 1989, focus upon credit
risk. In general, the standards require banks and bank holding companies to
maintain capital based on "risk-adjusted" assets so that categories of assets
with potentially higher credit risk will require more capital backing than
assets with lower risk. In addition, banks and bank holding companies are
required to maintain capital to support, on a risk-adjusted basis, certain
off-balance-sheet activities such as loan commitments and interest rate swaps.

                                     - 70 -

<PAGE>

     At December 31, 1992, risk-based capital requirements became fully
implemented. Capital elements are segmented into two tiers. Tier 1 capital
represents shareholders' equity reduced by intangible assets, while Tier II
capital includes certain allowable long-term debt and the portion of the
allowance for loan losses equal to 1.25% of risk-adjusted assets. The minimum
leverage ratio guideline is intended to supplement the risk-based capital ratios
and is based upon Tier I capital less intangibles as a percentage of average
assets.

     The capital ratios of the Bank have consistently exceeded regulatory
requirements by a substantial amount. The Bank's capital ratios were as follows:

<TABLE>
<CAPTION>

                                                                   Regulatory
At December 31                     1994        1993      1992       Minimum
- --------------------------------------------------------------------------------
<S>                            <C>            <C>       <C>         <C>
Tier I capital ratio              13.57%       13.18%   14.03%        4.00%
Total (Tier II) capital ratio     14.84%       14.46%   14.68%        8.00%
Leverage ratio                     7.75%        7.28%    8.04%        3.00%

</TABLE>

Regulatory Matters

     WCNB is subject to periodic examinations by the OCC and the Maryland
Banking Commission. During 1993 and 1994 several examinations were conducted of
the Bank. These examinations included, but were not limited to, procedures
designed to review lending practices, credit quality liquidity compliance,
operations, and capital adequacy of the Bank. In July 1993 the Bank entered into
a Formal Agreement with the OCC. The agreement required the Board of Directors,
among other things, to appoint a Compliance Committee, to employ an outside
management consultant to review and evaluate the effectiveness of the Board's
supervision, to evaluate the adequacy of Bank policies and procedures, to
evaluate the adequacy of staffing levels and to assess the Bank's current
strategic plan and its applicability to present and future activities. The
agreement required the Compliance Committee to submit progress reports to the
Board and the OCC regarding the development and implementation of plans in the
areas of management, dividends, loan portfolio management, compliance, internal
audit, and trust activities. As of December 31, 1994 the Bank submitted all
required reports and had begun the implementation of plans outlined under the
agreement.

     As of the March 31, 1994 examination, the OCC reported that the Bank was in
partial compliance with the formal agreement. Throughout the remainder of 1994
the Bank continued its efforts to comply with all articles under the agreement.
Management expects that OCC will reevaluate the Bank's compliance with the
agreement as of March 31, 1995.

     Late in 1991, Congress enacted the Federal Deposit Insurance Corporation
Improvement Act of 1991 (FDICIA). This law has established a new framework for
the relationship between insured depository institutions and the various
regulatory agencies. Numerous banking regulations implementing FDICIA were
released during 1992, 1993 and

                                     - 71 -

<PAGE>

1994. While all of the regulations mandated by this legislation are not yet
in final form, the enactment of FDICIA is expected to dominate the regulatory
landscape for the foreseeable future. New regulations addressing capital
adequacy, risk-based insurance premiums, brokered deposits, annual audits,
interbank liabilities, audit committee composition, truth in savings provisions,
market-based accounting and generally expanded regulatory requirements are
either already adopted or in varying stages of completion. These final
regulations are expected to have a pervasive impact on the management and
regulation of the banking and thrift industries. At the same time, this
legislation is expected to increase the compliance costs required to conform to
this new level of regulatory authority. Notwithstanding the additional
compliance costs associated with FDICIA, WCNB does not expect these regulations
to materially impact operations during 1995.

                        QUARTERLY RESULTS OF OPERATIONS
<TABLE>
<CAPTION>

(Dollars in thousands,
except per share data)
- ---------------------------------------------------------------------------------------------
Three Months Ended             March 31         June 30        September 30    December 31         
- ---------------------------------------------------------------------------------------------
<S>                               <C>            <C>              <C>             <C> 
1994
Interest income                  $  2,294        $  2,398        $  2,349        $  2,371
Interest expense                      912             921             926             934
Net interest income                 1,382           1,477           1,423           1,437
Provision for loan losses              45               0               0               0
Securities gains (losses)               0               0               0             (51)
Other income                           78              90             129              96
Other expenses                      1,088           1,069           1,089           1,508
Income(loss) before income taxes      327             498             463             (26)
Applicable income taxes                83             140             155               3
Net income(loss)                      244             358             308             (29)
Net income(loss) per share           0.52            0.76            0.66           -0.06
Return on average assets             0.71%           1.01%           0.88%          -0.09%

      
(Dollars in thousands,
except per share data)
- ---------------------------------------------------------------------------------------------
Three Months Ended             March 31         June 30        September 30    December 31         
- ---------------------------------------------------------------------------------------------

1993
Interest income                  $  2,546        $  2,521        $  2,474        $  2,399
Interest expense                      999             964             945             929
Net interest income                 1,547           1,557           1,529           1,470
Provision for loan losses           2,070              75              75              75
Securities gains (losses)              13               2               2               0
Other income                           87              90             132             125
Other expenses                      1,017             937           1,082           1,263
Income(loss) before taxes          (1,440)            637             506             257
  and effect of change in
  accounting principle
Applicable income taxes               (35)            232             138              78
Net income (loss) before
  cumulative effect of
  change in account                (1,405)            405             368             179
Cumulative effect of change in
  accounting principle -
  income taxes                        (37)              0               0               0
Net Income (loss)                  (1,442)            405             368             179
Net income (loss) per share         -3.08            0.86            0.79            0.38
Return on average assets            -4.27%           1.20%           1.08%           0.53%
</TABLE>

                                     - 72 -

<PAGE>

             INFORMATION CONCERNING WASHINGTON COUNTY NATIONAL BANK

General

     WCNB is an independent full-service bank, engaged in substantially all of
the business operations customarily conducted by independent federally chartered
banks, including but not limited to taking deposits, granting loans, financing
commercial transactions and rendering nontrust services. It is a member of the
FDIC.

     WCNB traces its history to 1815, when The Conococheague Bank was formed by
a group of distinguished Washington County citizens. In 1827, the Bank was
reorganized under the name of "Washington County Bank." In 1865, the Bank became
a national bank under laws then newly in effect. In 1951, the Bank merged with
The Savings Bank, also located in Williamsport, and became Washington County
National Savings Bank. WCNB purchased the Clear Spring office of Maryland
National Bank in 1984 and, in 1985, acquired Citizens' Bank of Keedysville. Also
in 1985, the Bank officially changed its name again to Washington County
National Bank.

     WCNB's executive offices are located at 14 West Potomac Street,
Williamsport, Maryland 21795, and its telephone number is (301) 223-7600.

Properties

     The headquarters of WCNB are located at 14 West Potomac Street,
Williamsport, Maryland. The Williamsport property, which is owned in fee simple,
also houses the main branch of the bank. WCNB also has the following branches,
all of which are owned in fee simple:

                  307 West Potomac Street, Williamsport, Maryland
                  10721 Fairway Lane, Hagerstown, Maryland
                  121 South Mill Street, Clear Spring, Maryland
                  19 South Main Street, Keedysville, Maryland
                  7620 Old National Pike, Boonsboro, Maryland
                  103 West Main Street, Sharpsburg, Maryland
                  17345 Virginia Avenue, Hagerstown, Maryland

In addition, WCNB owns a one-acre parcel of land located at the corner of
Eastern Boulevard and Professional Court, in Hagerstown, which is available for
the construction of an additional branch office.

                                     - 73 -

<PAGE>

Competition

     The banking industry is highly competitive. WCNB faces strong competition
in all areas of its operations, primarily from entities operating in Washington
County, Maryland including branches of some of the largest banks in Maryland.
Its most direct competition for deposits historically has come from other
commercial banks, savings banks, savings and loan associations and credit unions
operating in Washington County. WCNB competes with money market mutual funds and
corporate and government securities for deposits. WCNB competes for loans with
banking entities, as well as mortgage banking companies and other institutional
lenders. The competition for loans varies from time to time depending upon
certain factors including the general availability of lendable funds and credit,
general and local economic conditions, current interest rate levels, conditions
in the mortgage market and other factors which are not readily predictable.

Regulation and Supervision

   
     WCNB is subject to regulation by the Office of the Comptroller of the
Currency ("OCC") and the Maryland Banking Commission and is insured by FDIC. As
a result of several periodic examinations by the OCC in 1993, WCNB entered into
a Formal Agreement with the OCC in July 1993. A "formal agreement" within the
meaning of 12 U.S.C. Section 1818(b)(1) is a written agreement which results
from supervisory concerns on the part of the OCC in connection with the
practices of a regulated financial institution. The OCC required WCNB to enter
into this Agreement to ensure timely and effective corrective action regarding
certain practices deemed unsafe and unsound by the OCC, as identified in two
Reports of Examination prepared on behalf of WCNB as of January 31, 1993. The
Agreement required the Board of Directors to appoint a Compliance Committee, and
to employ an outside management consultant to review and evaluate the
effectiveness of the Board's supervision, the adequacy of WCNB's procedures, and
the adequacy of staffing levels and to assess the Bank's current strategic plan
and its applicability to present and future activities. The Agreement required
the Compliance Committee to submit progress reports to the Board of Directors
and the OCC regarding the development and implementation of plans in the areas
of management, dividends, loan portfolio management, compliance, internal audit,
and trust activities. As of December 31, 1994, WCNB had submitted all required
reports and had begun the implementation of plans outlined under the agreement.
    

     As of the March 31, 1994 examination, the OCC reported that WCNB was in
partial compliance with the Formal Agreement. Throughout the remainder of 1994
WCNB continued its efforts to comply with all provisions of the Agreement. The
OCC is reevaluating WCNB's compliance with the Agreement as of March 31, 1995.

                                     - 74 -

<PAGE>

     During 1992, 1993 and 1994, numerous regulations were promulgated under the
Federal Deposit Insurance Corporation Improvement Act of 1991 ("FDICIA"). While
all of the regulations mandated by the legislation are not in final form, FDICIA
is expected to dominate the regulatory environment for the foreseeable future.
The regulations govern such matters as capital adequacy, risk-based insurance
premiums, brokered deposits, annual audits, interbank liabilities, audit
committee composition, truth in savings provisions, and market- based
accounting. Increased compliance costs can be expected as a result of FDICIA and
related regulations, but WCNB does not expect these regulations to materially
impact operations during 1995.

Legal Proceedings

     From time to time, WCNB is involved in various legal actions arising in the
ordinary course of business, none of which, in Management's opinion, will have a
material adverse effect on the Bank.

Employees

   
     At March 31, 1995, WCNB employed 85 full time employees and 7 part time
employees. The following table reflects the number of employees at each branch.
    

<TABLE>
<CAPTION>

      Branch                                         Full Time                          Part Time
      ------                                         ---------                          ---------
<S>                                                 <C>                                    <C> 

14 West Potomac Street                                  49                                   1
307 West Potomac Street                                  6                                  --
10721 Fairway Lane                                       6                                  --
121 South Mill Street                                    6                                  --
19 South Main Street                                     3                                   3
7620 Old National Pike                                   5                                   2
103 West Main Street                                     6                                   1
17345 Virginia Avenue                                    4                                  --
</TABLE>

Relations with Independent Certified Public Accountants

     The accounting firm of Smith Elliott Kearns & Company has acted as
independent certified public accountants for WCNB since 1974. The Firm is a
member of the SEC Practice Section of the American Institute of Certified Public
Accountants and has undergone peer review.

                                     - 75 -

<PAGE>

                 MANAGEMENT OF WASHINGTON COUNTY NATIONAL BANK

Directors and Executive Officers

     The present directors and executive officers of WCNB and their beneficial
ownership of WCNB Common Stock are as follows:

<TABLE>
<CAPTION>
                                    Business Experience
                                    Including Principal                         
                                    Occupation for the                          
                                    Past 5 Years and Certain                            Director
Name and Age                        Other Directorships                                 Since
- ------------                        ------------------------                            ---------
<S>                                 <C>                                                <C>   
James E. Byron (67)                 International Trade Specialist                        1963
                                    U.S. Department of Commerce

David K. Cushwa IV (43)             President of District Cycle Supply                    1990
                                    Co., Inc.; President of Architectural
                                    Products Inc.

M. L. Patterson, Jr. (64)           President & CEO of Washington                         1972
                                    County National Bank; Vice Chairman
                                    of the Board

   
David K. Poole, Jr. (69)            Attorney                                              1976
                                    Poole & Poole, P.A.
    

Warren A. Resley (66)               Co-owner                                              1989
                                    Resley Tire Company

Leo E. Riffle (79)                  Retired Restaurateur                                  1969

Thomas H. Shank (65)                Chairman of the Board of                              1981
                                    Washington County National Bank;
                                    Chairman of the Board of G.A.
                                    Miller Lumber Co.; Real Estate
                                    Developer

James G. Thompson (54)              President of Thompson's Gas &                         1987      
                                    Electric Service, Inc.

</TABLE>

                                     - 76 -

<PAGE>

                               EXECUTIVE OFFICERS
<TABLE>
<CAPTION>

         Name                               Age                        Position
         ----                               ---                        ---------
<S>                                        <C>                         <C>
M. L. Patterson, Jr.                        64                         President & CEO (since 1979);
                                                                       Vice Chairman of the Board (since 1991)

Donald W. Crawford                          59                         Senior Vice President (since 1993);
                                                                       Vice President (since 1985)

David E. Drury                              36                         Vice President (since 1991);
                                                                       Assistant Vice President (1987-1991)

Edward L. Hose                              44                         Vice President (since 1985)

Charles E. Lumm                             61                         Vice President (since 1985)

Richard L. Martin                           45                         Vice President (since 1985)

William K. Walker III                       49                         Vice President (since 1992);
                                                                       Vice President (1989-1992), Hagerstown
                                                                       Trust Company (an unrelated banking
                                                                       company located in Hagerstown, MD)
</TABLE>

     The Board of Directors of WCNB may consist of not less than five nor more
than twenty-five directors. The Board of Directors may from time to time create
such standing or special committees as they deem proper, and may appoint
committee members from among members of the Board of Directors or employees of
WCNB.

   
     As of May 31, 1995, WCNB has six standing committees of the Board of
Directors. As Chairman, Mr. Shank is an ex officio member of all committees.
    

     The Audit Committee, chaired by Mr. Byron, is responsible for reviewing
matters with WCNB's independent auditors. Messrs. Resley and Thompson are
members of this committee.

   
     The Executive Committee, chaired by Mr. Shank, has authority to act between
meetings of the Board of Directors. Messrs. Byron, Riffle and Thompson are
members.

     The Director Loan Committee, chaired by Mr. Riffle, is responsible for
approving loans between the amounts of $500,000 and $1,000,000. Mr. Thompson and
Mr. Poole also are members of this committee.
    

                                     - 77 -

<PAGE>

     The Finance Committee, chaired by Mr. Cushwa, is responsible for reviewing
matters of finance for WCNB. Messrs. Poole and Riffle are members of this
Committee.

     The Human Resources Committee, chaired by Mr. Resley, oversees personnel
and compensation issues. Messrs. Cushwa and Poole are members.

     The Compliance Committee, chaired by Mr. Byron, oversees WCNB's compliance
with regulatory requirements. Messrs. Cushwa, Patterson and Resley are members
of this committee.

Executive Compensation

                           SUMMARY COMPENSATION TABLE

     The following table sets forth information regarding the components of
compensation for the years ended December 31, 1994, 1993 and 1992 for the
executive officer of WCNB whose compensation exceeded $100,000.

<TABLE>
<CAPTION>

Name and                                                               Other                       All
Principal                                                              Annual                     Other
Position(1)                Year     Salary           Bonus(2)          Compensation(3)       Compensation(4)
- -----------                ----     ------           --------          ---------------       ---------------
<S>                        <C>       <C>             <C>                 <C>                 <C>
M.L. Patterson, Jr.        1994     $93,082.50       $16,754.85        $14,091.25                     $57.00
President, Chief           1993     $91,000.00         - 0 -           $12,703.87                     $78.00
  Executive Officer        1992     $85,000.05       $13,600.00        $11,867.67                     $93.00
  and Vice Chairman
  of the Board
</TABLE>

(1)  For additional information concerning Mr. Patterson's employment
     arrangements with WCNB, see "PROPOSED MERGER--Interest of Certain Persons
     in the Merger."

(2)  Bonus is the result of payments made under WCNB's Cash Incentive Plan.

(3)  WCNB has an Executive Compensation Plan for Directors and an Executive
     Compensation Plan for Management. Amounts in this column represent the
     amounts paid and accrued under the plans in the years 1994, 1993, and 1992.

(4)  Amounts appearing in this column represent payment by WCNB for term life
     insurance and AD&D coverage, available under a group plan offered on the
     same terms to all WCNB employees.

                                     - 78 -

<PAGE>

Compensation and Benefit Plans

                              CASH INCENTIVE PLAN

     WCNB has established a Cash Incentive Plan which provides all employees
with the ability to share in a portion of the Bank's net income. To be eligible
to participate, an employee must have been employed for one (1) full year as of
December 31 in any program year, or have retired or been displaced due to
acquisition by another financial institution during the program year.
Distributions under the plan are based on a percentage of the participant's
annual wages, less any cash incentive payment received with respect to the
previous year, and less certain insurance costs added to the participant's
wages. Payments under the plan are made within sixty (60) days after the end of
the fiscal year.

     Distributions are based on the return on average assets, calculated by
WCNB's independent auditors at the end of each fiscal year. Employees receive a
distribution equal to a percentage of their respective annual salaries. WCNB's
President is eligible to receive a distribution in the range of twelve to
eighteen percent (12% - 18%) of his salary. Other officers, excluding the
President, are eligible to receive a distribution in the range of six to nine
percent (6% - 9%) of their respective salaries. For all other employees, a total
distribution pool is established in an amount equal to fifty percent (50%) of
the total cash incentive distribution amount for all Vice Presidents and the
President. Each employee receives a percentage of the pool, derived by dividing
the total pool by the total compensation of the participants, less any cash
incentive distributions received by those participants in the prior year. The
Board of Directors of WCNB has the authority to modify, change and/or cancel the
Cash Incentive Plan.

                   EXECUTIVE COMPENSATION PLAN FOR MANAGEMENT

     The Board of Directors of WCNB has adopted an Executive Compensation Plan
for Management, to provide supplemental retirement benefits for management. This
is a non- qualified benefit plan. The Board of Directors has the authority to
designate the executive officers of WCNB who are eligible to participate in the
plan. The plan provides for the payment of death benefits prior or subsequent to
retirement, funded by an insurance policy purchased by WCNB. The plan also
provides for a supplemental retirement benefit upon a participant's retirement
on or after the "normal retirement date," which is the first day of the month
following the sixty-fifth (65th) birthday of the participant. Participation in
the plan terminates at the request of a participant, upon the termination of a
participant's employment other than by retirement, disability or death, or at
the discretion of the Bank (except that such termination shall not affect
current participants). In the event that the plan is terminated,

                                     - 79 -

<PAGE>

existing participants' benefits are prorated. In the event of a merger or
acquisition of WCNB, all benefits will be provided for all participants as of
the date of such merger or acquisition, regardless of the years of participation
in the plan and irrespective of whether or not the Bank continues to employ
those participants.

     Benefits payable upon death prior to a participant's retirement are payable
monthly for a period of ten (10) years. At WCNB's discretion, a lump sum
settlement may be made. Participants who have at least five (5) years of
credited service will receive a monthly supplemental retirement payment for ten
(10) years commencing on the normal retirement date. In the event that a
participant dies subsequent to his retirement, his designated beneficiary will
receive all remaining payments to which the participant would have been
entitled. At the Bank's sole discretion, a lump sum settlement may be made.

                                  PENSION PLAN

     WCNB sponsors a Defined Benefit Pension Plan under the Employee Retirement
Income Security Act of 1974 (ERISA). The plan, as amended January 1, 1991, is
designed to provide bank employees with a fixed monthly retirement benefit
payable at the normal retirement age of 65. The plan was originally established
effective January 1, 1963. Each full-time employee of WCNB becomes an eligible
participant in the plan after completing one year of service and attaining the
age of 21. The plan generally provides for a fixed monthly pension benefit at
the normal retirement age of 65 calculated as follows: 1.40% of average monthly
compensation multiplied by the participant's years of credited service after
January 1, 1989 (limited to 18 years) plus a participant's accrued monthly
benefit calculated based upon pay and service to December 31, 1988. Effective
January 1, 1989, the plan benefit formula was amended to comply with provisions
of the Tax Reform Act of 1986. Average monthly compensation is based on the
participant's highest five consecutive years measured to the earlier of the date
of termination of employment or normal retirement date.

     Amounts are set aside each year in trust on the basis of actuarial
calculations. Such amounts cannot be readily determined with respect to any
specified participant. The cost of the plan to WCNB in 1993 and 1994 was equal
to 4.81% and 4.89% respectively of the total salaries of plan participants at
the beginning of each year. Participants' salaries equal base pay plus overtime
and other taxable compensation earned during any given plan year. Retirement
benefits are not subject to any deduction for Social Security benefits or other
offset amounts.

                                     - 80 -

<PAGE>

     The following is a table which shows the estimated annual benefits payable
upon retirement to persons in the identified years of service and salary
categories, assuming retirement at age 65 and during calendar year 1994.

<TABLE>
<CAPTION>

Final Average                                                Annual Retirement Benefits for
Compensation                                                  Years of Service Indicated
                                                      10 Years          15 Years         20 Years
- -----------------------------------                 ----------------------------------------------
<S>                                                 <C>               <C>              <C> 
$ 20,000......................                       $  2,800          $  4,200         $  5,040
  30,000......................                          4,200             6,300            7,560
  40,000......................                          5,600             8,400           10,080
  50,000......................                          7,000            10,500           12,600
  75,000......................                         10,500            15,750           18,900
 100,000......................                         14,000            21,000           25,200

</TABLE>

Compensation of Directors

     Directors receive a fee of $225 for each Board of Directors meeting
attended and $100 for each committee meeting attended. Messrs. Shank and
Patterson do not receive committee meeting fees. In addition, directors are
eligible to participate in the Bank's Executive Compensation Plan for Directors.
The terms of this plan are virtually identical to those of the Executive
Compensation Plan for Management, described above, except that the plan permits
a director to waive receipt of a portion of his director fees in exchange for
the retirement benefits under the plan. WCNB has used the deferred fees to
acquire life insurance policies on the lives of participating directors to
substantially fund WCNB's obligations under the plan.

Certain Transactions

     Certain directors, officers, and shareholders of WCNB, including their
immediate families and companies in which they have a significant interest, have
borrowed funds from the Bank. It is the policy of WCNB that loans to such
persons and entities shall be made on the same terms as loans made to other
borrowers. Each of the loans to directors, officers, their family members and
related entities was made in the ordinary course of business, on substantially
the same credit terms, including interest rate and collateralization, as those
prevailing at the time for comparable transactions with other persons, and did
not involve more than the normal risk of collectability or present other
unfavorable features. As of December 31, 1994, the aggregate outstanding
indebtedness of these loans was approximately

                                     - 81 -
<PAGE>

$1,344,000. Five (5) of these loans were in excess of $60,000. None of
these loans is on nonaccrual status, past due, restructured, or presents
potential problems in the judgment of Management.

     David K. Poole, Jr., a director of WCNB, is a partner of the law firm of
Poole & Poole, P.A., which in 1994 received $5,388 from WCNB for the performance
of legal services. WCNB intends to continue to engage this firm to render legal
services.

Securities Ownership of Certain Beneficial Owners and Management

   
     WCNB is authorized to issued 1,000,000 shares of common stock. As of May
31, 1995, WCNB had 480 shareholders and 468,839 shares of Common Stock
outstanding. Also as of that date, the following persons were known to WCNB to
own beneficially more than five percent (5%) of the outstanding shares of its
Common Stock:
    

<TABLE>
<CAPTION>
                                            Shares Beneficially                 Percentage
         Name                                      Owned                        of Ownership
         ----                               -------------------                 ------------
<S>                                       <C>                                   <C> 
Thomas H. Shank                                   31,162                             6.65%
1909 Applewood Drive
Hagerstown, MD 21740

Regina F. Cushwa                                  26,201                             5.59%
16014 Cloverton Lane
Williamsport, MD 21795

Marion M. Miller                                  25,000                             5.33%
16614 Tammany Lane
Williamsport, MD 21795
</TABLE>

     WCNB knows of no arrangements, other than the Merger, the operation of
which may at a subsequent date result in a change of control of WCNB.

     The following table sets forth certain information with respect to the
directors of WCNB, as well as all directors and officers of WCNB as a group. All
of the shares shown in the following table are owned both of record and
beneficially, and the person named possesses sole voting power except as
otherwise indicated in the notes to the table.

                                     - 82 -

<PAGE>

<TABLE>
<CAPTION>
   
                                                                                Shares Beneficially
                                                                                Owned as of
                                                                                May 31, 1995
                                                                                --------------------              
    
                                                                                             Percent
Name and Address (1)                                                            Amount      of Class
- --------------------                                                            ------      ---------
<S>                                                                             <C>         <C>   
James E. Byron (2)                                                               5,151        1.11%

David K. Cushwa, IV                                                              6,135        1.31%

M. L. Patterson, Jr. (3)                                                         1,288        0.27%

David K. Poole, Jr. (4)                                                          3,600        0.77%

Warren A. Resley (5)                                                             2,124        0.46%

Leo E. Riffle (6)                                                                7,000        1.49%

Thomas H. Shank (7)                                                             31,162        6.65%

James G. Thompson                                                                2,058        0.44%

Officers and directors as a group                                               60,122       12.82%
     (14 persons in group)
</TABLE>

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

(1)   The address of each director is that of WCNB.
(2)   Mr. Byron shares voting and investment power with Lynne K. Byron with
      respect to 3,521 shares.  Mr. Byron disclaims beneficial ownership of
      310 shares held by Katharine Devereaux Byron, and 5,169 shares held
      by Lynne K. Byron.
(3)   Mr. Patterson shares voting and investment power with Maxine B. Patterson
      with respect to 1,188 shares.  Mr. Patterson disclaims beneficial
      ownership of 120 shares held by Maxine B. Patterson and 44 shares held by
      M. L. Patterson, III and Maxine B. Patterson.
(4)   Mr. Poole shares voting and investment power with Janice Poole with
      respect to 2,250 shares.
(5)   Mr. Resley shares voting and investment power with Joyce L. Resley with
      respect to 1,340 shares.
(6)   Mr. Riffle disclaims beneficial ownership of 7,000 shares held by
      Betty Lee Riffle.
(7)   Mr. Shank shares voting and investment power with Marlene H. Shank with
      respect to 600 shares.

                                     - 83 -

<PAGE>

                  INFORMATION CONCERNING FINANCIAL TRUST CORP

   
     FTC is a Pennsylvania business corporation and a registered bank holding
company, headquartered in Carlisle, Pennsylvania. In addition to the
nonoperating national bank subsidiary of FTC being organized for purposes of the
Merger, FTC's five operating subsidiaries are (i) Farmers Trust Company, a bank
and trust company organized under Pennsylvania law; (ii) Chambersburg Trust
Company, also a Pennsylvania bank and trust company; (iii) First National Bank
and Trust Company, a national banking association; (iv) First Federal Savings
Bank, also a national banking association; and (v) Financial Trust Life
Insurance Company, an insurance company organized under the laws of Arizona. As
of March 31, 1995, FTC's four bank subsidiaries operated 34 banking offices and
16 remote service facilities in seven south central Pennsylvania counties which
include the cities of Carlisle, Chambersburg, Waynesboro, and Hanover. First
National Bank and Trust Co. is a member of the Federal Reserve System. All banks
are insured by the Federal Deposit Insurance Corporation ("FDIC") to the extent
provided by law, and engage in general commercial banking and provide
individuals, businesses, municipalities and state agencies with comprehensive
financial services. FTC also offers, through its insurance subsidiary, credit
life and disability insurance to the banks' consumer loan customers. FTC and its
subsidiaries employed approximately 436 full-time equivalent employees as of
March 31, 1995. FTC intends, subject to necessary regulatory approvals, to merge
First Federal Savings Bank into Farmers Trust Company, and to change the name of
the latter bank to Financial Trust Company. Additionally, FTC has applications
pending for regulatory approvals to form a new subsidiary, Financial Trust
Services Co., into which all trust services of the bank subsidiaries would be
consolidated.

     At March 31, 1995, FTC had consolidated total assets, deposits and
shareholders' equity of $952.5 million, $777.2 million and $118.3 million,
respectively. FTC's personal and corporate trust assets totalled $345.6 million
at December 31, 1994, and at that date on the basis of total assets, FTC was the
eighteenth largest independent bank holding company in Pennsylvania.
    

     As a registered bank holding company, FTC is subject to regulation under
the federal Bank Holding Company Act of 1956, as amended, and the rules adopted
by the Federal Reserve Board (FRB) thereunder. Under applicable FRB policies, a
bank holding company such as FTC is expected to act as a source of financial
strength for each of its subsidiary banks and to commit resources to support
each subsidiary bank in circumstances when it might not do so absent such a
policy. Any capital loans made by a bank holding company to any of its
subsidiary banks would be subordinate in right of payment to the claims of
depositors and certain other creditors of such subsidiary banks.

                                     - 84 -

<PAGE>

     The principal executive offices of FTC are located at 1415 Ritner Highway
Carlisle, Pennsylvania 17013, and its telephone number is (717) 243-8003.

     Certain information relating to the executive compensation, benefit plans,
voting securities and the principal holders thereof, certain relationships and
related transactions, and other related matters as to FTC is incorporated herein
by reference. See "AVAILABLE INFORMATION" and "INCORPORATION OF CERTAIN FTC
DOCUMENTS BY REFERENCE." Shareholders of WCNB desiring copies of such documents
may contact FTC at its address or phone number given under "AVAILABLE
INFORMATION" above.

     Neither FTC nor WCNB is aware of any material relations (i) between FTC or
its directors or executive officers and WCNB or (ii) between WCNB or its
directors or executive officers and FTC, except as described under "PROPOSED
MERGER--Interests of Certain Persons in the Merger."

                                     - 85 -

<PAGE>

                        DESCRIPTION OF FTC COMMON STOCK

   
     As of the date of this Proxy Statement/Prospectus, FTC was authorized to
issue 16,000,000 shares of Common Stock, $5.00 par value, of which 6,710,867
shares were issued and outstanding and none were held in treasury. Each share of
FTC Common Stock is entitled to one vote on all matters. The FTC Common Stock is
not redeemable and has no preemptive rights to subscribe for additional shares
that FTC may issue and no exchange or conversion rights. In the event of
dissolution and winding up of the affairs of FTC, holders of FTC Common Stock
would be entitled to receive pro rata any assets of FTC remaining after all
requisite payments have been made to FTC's creditors. Holders of FTC Common
Stock are entitled to dividends when, as and if declared by the FTC Board of
Directors out of funds legally available, and the ability of FTC to pay
dividends is dependent primarily on the earnings and financial condition of its
bank subsidiaries (see "MARKET PRICES, DIVIDENDS AND RELATED SHAREHOLDER
MATTERS"). Shares of FTC Common Stock that are presently issued and outstanding
are, and those shares to be issued in the Merger will be, fully paid and
non-assessable.
    

     This description does not purport to be complete and is qualified in its
entirety by the further description of FTC Common Stock set forth below under
"CERTAIN DIFFERENCES OF RIGHTS OF SHAREHOLDERS OF FTC AND WCNB."

                                     - 86 -

<PAGE>

         CERTAIN DIFFERENCES OF RIGHTS OF SHAREHOLDERS OF FTC AND WCNB

     Upon consummation of the Merger, shareholders of WCNB, which is organized
under the National Bank Act, will become shareholders of FTC which is a
Pennsylvania business corporation governed by the Pennsylvania Business
Corporation Law ("BCL"). Shareholders of WCNB who become shareholders of FTC by
reason of the Merger will also become subject to the privileges and restrictions
provided by the Articles of Incorporation and Bylaws of FTC, which differ in
certain respects from those contained in the Articles of Association and Bylaws
of WCNB. The following is a summary of significant differences, and is qualified
in its entirety by reference to the respective Articles and Bylaws of FTC and
WCNB.

Authorized Common Stock

   
     Pursuant to shareholder approval given at FTC's 1995 Annual Meeting, the
number of shares of Common Stock, $5.00 par value, that FTC is authorized to
issue was increased from 8,000,000 to 16,000,000 shares, of which 6,710,867
shares were issued and outstanding and none were held in treasury as of the date
of this Proxy Statement/Prospectus. WCNB is authorized to issue 1,000,000 shares
of Common Stock, par value $10.00 per share, of which 468,839 shares were issued
and outstanding as of May 31, 1995, and none were held in treasury. Neither FTC
nor WCNB is authorized to issue any other class of capital stock. The Boards of
Directors of each entity may issue shares of authorized but unissued Common
Stock without shareholder approval unless the transaction is one which, by its
nature, requires shareholder approval.
    

Voting Rights

     All voting rights are vested in the holders of FTC Common Stock and WCNB
Common Stock, each share of the respective Common Stock being entitled to one
vote on all matters. Although shareholders of WCNB have the right to vote
cumulatively in an election of directors, FTC shareholders do not have
cumulative voting rights.

Amendment of Articles and Bylaws

     FTC's Articles of Incorporation provide that those provisions of the
Articles (summarized in the next following paragraph) requiring a sixty-six and
two-thirds percent affirmative vote may be amended or repealed only by a vote of
the holders of sixty-six and

                                     - 87 -

<PAGE>

two-thirds percent of the FTC Common Stock. Other Articles amendments could
be effected by a majority of the votes cast by all FTC shareholders. Under a
provision of the BCL applicable to FTC as a "registered corporation" (one having
a class of voting stock registered under the Securities Exchange Act of 1934),
its shareholders may not propose amendments to the FTC Articles. FTC's Bylaws
may be amended or repealed by a majority of the votes cast by all FTC
shareholders, or (subject to certain limitations) by majority action of the
Board subject to the right of the FTC shareholders to change such action. In the
case of WCNB, its Articles of Association may be amended by the vote of the
holders of a majority of the WCNB Common Stock and its Bylaws may be amended by
majority vote of all directors then in office. WCNB shareholders may propose
amendments to the Articles of WCNB.

Required Vote for Mergers and Similar Transactions

     Under the BCL, a merger, consolidation or sale of all or substantially all
of the assets of a Pennsylvania business corporation generally may be
accomplished by a majority of the votes cast by all shareholders entitled to
vote. However, the Articles of Incorporation of FTC provide that any merger,
consolidation, sale of all or substantially all assets or similar transaction
involving FTC requires the affirmative vote of the holders of at least 66-2/3%
of the outstanding shares entitled to vote. The affirmative vote of the holders
of at least two- thirds of the outstanding WCNB Common Stock is required to
approve the Merger and would be required to approve any other consolidation or
merger of WCNB in accordance with the requirements of the National Bank Act.

Dissenters' Rights

     The dissenters' rights, if any, of FTC shareholders are governed by the
BCL. The BCL provides for dissenters' rights in a variety of transactions,
including (i) mergers or consolidations to which a corporation is a party (other
than mergers not requiring a shareholder vote) and (ii) certain sales, leases,
exchanges or other dispositions of all or substantially all of the assets of a
corporation. However, except in the case of a merger or consolidation in which
their shares would be converted into something other than shares of the
surviving or new corporation (or cash in lieu of fractional shares),
shareholders of a Pennsylvania business corporation are not entitled to
dissenters' rights in any of the transactions mentioned above if their stock is
either listed on a national securities exchange or held of record by 2,000 or
more shareholders. While the FTC Common Stock is not listed on either the New
York or the American Stock Exchange, FTC currently has more than

                                     - 88 -

<PAGE>

2,000 shareholders of record and accordingly dissenters' rights would not
be available upon a merger or consolidation to which FTC is a party.

     By virtue of the National Bank Act, WCNB shareholders are entitled to
receive the appraised value of their shares if they oppose a merger or
consolidation and follow certain procedural steps necessary to exercise their
dissenters' rights. Such procedures are applicable to the Merger and are
described at "PROPOSED MERGER--Dissenters' Rights of WCNB Shareholders."

Board of Directors

     The Bylaws of FTC provide that FTC directors shall be divided into three
classes with each class being as nearly equal in number as possible, with the
terms of the three classes being staggered so that the term for one class
expires at the annual meeting of the shareholders each year and each director
serves a three-year term. WCNB does not have such a classified or staggered
board and its directors, of whom there must not be less than five nor more than
25, are elected at WCNB's annual meeting of shareholders for one-year terms. The
number of directors of each entity is established from time to time by its
respective Board.

Nomination of Directors

     The Bylaws of FTC and WCNB each provide generally that, with certain
exceptions, nominations of candidates for election to the Board of Directors,
other than those made by management, must be made in writing and delivered or
mailed to the President of the company not less than 14 nor more than 50 days
prior to any shareholders' meeting called for the election of directors. Such
written notification must include certain information relating the proposed
nominee, to the extent known to the nominating shareholder. In the case of WCNB,
the notice also must be sent to the Comptroller of the Currency.

Call of Special Shareholders Meeting

     The Articles of Association and Bylaws of WCNB provide that a special
meeting of shareholders may be called at any time by the Board of Directors or
by any five shareholders owning not less than twenty percent of the outstanding
shares of WCNB Common Stock. In the case of FTC, special meetings of
shareholders may be called at any time by the Chairman of the Board, the
President or the Board of Directors, but under a provision of the BCL

                                     - 89 -

<PAGE>

applicable to "registered corporations" such as FTC, special meetings may
not be called by FTC shareholders.

Anti-Takeover Provisions

     The Articles of Incorporation and Bylaws of FTC contain a number of
provisions that may be considered to be "anti-takeover" in nature. Among these
are the previously described three-year staggered terms of office for directors;
the requirement of the giving of advance written notice as a precondition to
nominations of persons to be elected to the Board other than nominations made by
existing management; the absence of cumulative voting in director elections; and
the sixty-six and two-thirds percent shareholder vote requirements for mergers
and certain similar transactions. Further, a provision in the Articles of
Incorporation of FTC permits its Board of Directors to oppose an "Acquisition
Transaction" (defined generally as including a tender offer, merger proposal,
purchase of assets proposal or similar proposed transaction) on the basis of
factors other than economic benefit to the shareholders, including the impact of
the acquisition on the employees and customers of the corporation and its
subsidiaries and the communities which they serve.

     The BCL also contains provisions applicable to "registered corporations"
such as FTC, including those providing generally that, subject to certain
exceptions, (i) a vote of disinterested shareholders is necessary to approve
fundamental transactions between the corporation and any "interested
shareholder", defined to include the shareholder in question and its affiliates;
(ii) in the event any person or group acquires 20% voting power, such acquired
shares lose all voting rights unless the same are restored by action taken by
the shareholders holding a majority of both the disinterested shares and all
voting shares; (iii) in the event any person or group acquires, offers or
acquire, or discloses the intention to acquire, 20% voting power, such person
must disgorge to the corporation any profit realized from the sale of his or its
shares realized within 18 months after the control shares are acquired; and (iv)
if any person or group acquires voting power over 20% or more of the votes
entitled to be cast in an election of directors, the remaining shareholders may
demand that the acquiring person purchase their shares at "fair value", which is
defined to be not less than the highest price per share paid by the acquiring
person within 90 days before obtaining such voting power, plus an increment
representing the proportional value of any control premium. Additionally, as
discussed above, BCL provisions applicable to FTC prohibit FTC shareholders from
proposing amendments to the FTC Articles of Incorporation and from calling
special shareholders' meetings.

     The provisions discussed above may be considered to be "anti-takeover" in
nature, because they may have the effect of discouraging or making more
difficult the acquisition of

                                     - 90 -

<PAGE>

control over FTC by means of a hostile tender offer, exchange offer, proxy
contest or similar transaction. These provisions are intended to protect the
shareholders of FTC (including the present shareholders of WCNB, who will become
shareholders of FTC following the Merger) by providing a measure of assurance
that FTC's shareholders will be treated fairly in the event of an unsolicited
takeover bid and by preventing a successful takeover bidder from exercising its
voting control to the detriment of the other shareholders. However, the anti-
takeover provisions set forth in the Articles of Incorporation and Bylaws of FTC
and the BCL provisions, taken as a whole, may discourage a hostile tender offer,
exchange offer, proxy solicitation or similar transaction relating to FTC Common
Stock. To the extent that these provisions actually discourage such a
transaction, holders of FTC Common Stock may not have an opportunity to dispose
of part or all of their stock at a higher price than that prevailing in the
market. In addition, these provisions make it more difficult to remove, and
thereby may serve to entrench, incumbent directors and officers of FTC, even if
their removal would be regarded by some shareholders as desirable. As to
provisions applicable to WCNB that might be considered to be "anti-takeover" in
nature, as noted advance written notification must be given concerning
non-management nominees for election to the WCNB Board of Directors, and mergers
and similar transactions require the approval of the holders of at least
sixty-six and two-thirds percent of the outstanding shares.

Indemnification

     The Articles of Incorporation of FTC provide for indemnification by FTC of
all persons whom it has the power to indemnify (which includes its directors and
officers) to the fullest extent permitted under the laws of Pennsylvania, which
indemnification continues as to a person who has ceased to be a director,
officer, employee or agent of FTC. The Articles also provide that such
indemnification is not exclusive of any other rights to which such persons may
be entitled, and FTC has purchased insurance to indemnify its directors,
officers, employees and agents under certain circumstances. The WCNB Articles
and Bylaws similarly provide for the indemnification of directors, officers and
employees except to the extent that such persons are adjudged to be liable for
gross negligence, willful misconduct or criminal acts, and subject to certain
other exceptions. WCNB likewise has purchased directors' and officers' liability
insurance.

     Insofar as indemnification for liabilities arising under the Securities Act
of 1933 may be permitted to directors, officers or persons controlling FTC
pursuant to the foregoing provisions of FTC's Articles, FTC has been informed
that, in the opinion of the Securities and Exchange Commission, such
indemnification is against public policy as expressed in the 1933 Act and is
therefore unenforceable.

                                     - 91 -
<PAGE>


Miscellaneous

     Neither the FTC nor the WCNB Common Stock has any preemptive rights
entitling the holders to acquire additional stock or securities, subscription or
conversion rights, or redemption or repurchase provisions, and such shares are
non-assessable and require no sinking fund. Shareholders of FTC and WCNB are
entitled to receive dividends that may be declared by the respective Boards of
Directors and to share pro rata in the event of dissolution or liquidation. For
information concerning dividends and dividend restrictions, see "MARKET PRICES,
DIVIDENDS AND RELATED SHAREHOLDER MATTERS."

     Holders of FTC Common Stock who are Pennsylvania residents will not be
subject to the Pennsylvania county personal property tax on their shareholdings.
However, in some jurisdictions shares of common stock of a general business
corporation such as FTC may be the subject of personal property taxation.

                                    EXPERTS

     The consolidated financial statements of FTC appearing in FTC's Annual
Report (Form 10-K) for the year ended December 31, 1994 have been audited by
Ernst & Young LLP, independent auditors, as set forth in their report thereon
included therein and incorporated herein by reference. Such consolidated
financial statements are incorporated herein by reference in reliance upon such
report given upon the authority of such firm as experts in accounting and
auditing.

     The financial statements of WCNB as of December 31, 1994 and for each of
the years in the three year period ended December 31, 1994 included in this
Proxy Statement/Prospectus have been audited by Smith Elliott Kearns & Company,
independent certified public accountants, as set forth in their reports, and are
included in reliance upon such reports given upon the authority of such firm as
experts in accounting and auditing.

                                 LEGAL OPINIONS

     The validity of the shares of FTC Common Stock to be issued in connection
with the Merger and certain other legal matters in connection with the Merger
are being passed upon by McNees Wallace & Nurick, Harrisburg, Pennsylvania, as
counsel for FTC. Certain other legal matters in connection with the Merger are
being passed upon by Shapiro and Olander, Baltimore, Maryland, as counsel for
WCNB.

                                     - 92 -

<PAGE>

                                 OTHER MATTERS

     The Board of Directors of WCNB does not know of any other matters intended
to be presented for shareholder action at the Special Meeting. However, if any
other matters shall properly come before the Special Meeting or any adjournment
or postponement thereof and be voted upon, any proxy given pursuant to this
solicitation will be voted in accordance with the judgment of the persons named
in the accompanying proxy.

Return of Proxy

     YOU ARE URGED TO SIGN, DATE AND RETURN THE ACCOMPANYING PROXY AS PROMPTLY
AS POSSIBLE, WHETHER OR NOT YOU PLAN TO ATTEND THE MEETING IN PERSON. IF YOU DO
ATTEND THE MEETING, YOU MAY THEN WITHDRAW YOUR PROXY.

                                     - 93 -

<PAGE>


                              FINANCIAL STATEMENTS
                       OF WASHINGTON COUNTY NATIONAL BANK

   
     The unaudited financial statements of WCNB for and as of the period ended
March 31, 1995, and management's discussion and analysis of financial condition
and results of operations, are given on pages F-1 through F-10.

     After Page F-10 are the 1994 Annual Report and 1992 Annual Report of WCNB
which contain the following financial statements:

          Report of Independent Public Accountants
          Balance Sheets at December 31, 1994 and 1993
          Statements of Income for the years ended December 31, 1994, 1993
               and 1992
          Statements of Changes in Shareholders' Equity for the years ended
               December 31, 1994, 1993 and 1992
          Statements of Cash Flow for the years ended December 31, 1994, 1993
               and 1992
          Notes to Financial Statements
    

                                     - 94 -

<PAGE>

   
<TABLE>
<CAPTION>

WASHINGTON COUNTY NATIONAL BANK
BALANCE SHEETS (Unaudited)
(Dollars in thousands)                                                             March 31    December 31
                                                                                     1995         1994
                                                                                   --------    -----------
<S>                                                                                <C>          <C>
    
ASSETS

Cash and due from banks                                                              $3,394       $3,096
Federal funds sold                                                                    1,075        -----
   Investment securities available - for - sale
      (amortized cost basis of $40,729 and $42                                       40,039       41,036
   Loans, net of unearned income of $534
      and $435 respectively                                                          88,200       88,222
   Less:  Reserve for loan losses                                                    (2,386)      (2,425)
                                                                                   ----------------------
      Net Loans                                                                      85,814       85,797
   Premises and equipment                                                             3,009        3,035
   Accrued interest receivable                                                          865          854
   Intangible assets                                                                    531          543
   Other assets                                                                       2,170        2,297
                                                                                   ----------------------

      TOTAL ASSETS                                                                 $136,897     $136,658
                                                                                   ======================
LIABILITIES
   Deposits:
      Non-interest bearing                                                          $15,532      $14,448
      Interest bearing                                                              109,340      109,941
                                                                                   ----------------------
         Total Deposits                                                             124,872      124,389
   Short-term borrowings                                                             -----         1,000
   Accrued interest payable                                                             237          208
   Other liabilities                                                                    820          733
                                                                                   ----------------------

      TOTAL LIABILITIES                                                            $125,929     $126,330

SHAREHOLDERS' EQUITY
    Common Stock, par value $10 per share-
      authorized 1,000,000 shares;
      468,839 shares issued and outstanding                                           4,688        4,688
   Surplus                                                                            4,689        4,689
   Net unrealized holding gain from securities
      available - for - sale, net of income taxes                                      (423)        (807)
   Retained earnings                                                                  2,014        1,758
                                                                                   ----------------------
      TOTAL SHAREHOLDERS' EQUITY                                                     10,968       10,328
                                                                                   ----------------------
      TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                                   $136,897     $136,658
See notes to consolidated financial statements.                                    ======================
</TABLE>
    

                                      F-1

<PAGE>

   
<TABLE>
<CAPTION>

WASHINGTON COUNTY NATIONAL BANK
STATEMENTS OF INCOME (Unaudited)
(Dollars in thousands, except per share data)
                                                                                Three Months Ended March 31
                                                                                       1995     1994
                                                                                       ----     ----
<S>                                                                                <C>          <C>
Interest Income:
Loans, including fees
   Investment securities:                                                            $1,795       $1,749
      Taxable                                                                           409          338
      Tax-exempt                                                                        154          172
Other, primarily federal funds sold                                                       1           35
                                                                                     --------------------
TOTAL INTEREST INCOME                                                                 2,359        2,294

Interest Expense:
Deposits                                                                                943          912
Short-term borrowings and long-term debt                                                 11            0
                                                                                     --------------------
TOTAL INTEREST EXPENSE                                                                  954          912

NET INTEREST INCOME                                                                    1,405       1,382
Provision for possible loan losses                                                      (54)          45
                                                                                     --------------------
NET INTEREST INCOME AFTER PROVISION
   FOR POSSIBLE LOAN LOSSES                                                            1,459       1,337

Other Operating Income:
   Service charges on deposit accounts                                                    55         55
   Investment security gains (losses)                                                      0          0
   Other                                                                                  32         23
                                                                                     --------------------
TOTAL OTHER OPERATING INCOME                                                              87         78

Other Operating Expense:
   Salaries and employee benefits                                                        588        533
   Net occupancy                                                                          64         74
   Equipment                                                                              36         47
   Other                                                                                 407        434
                                                                                     --------------------
TOTAL OTHER OPERATING EXPENSES                                                         1,095      1,088
                                                                                     --------------------

INCOME BEFORE INCOME TAXES                                                               451        327
   Applicable income taxes                                                               125         83
                                                                                     --------------------
NET INCOME                                                                              $326       $244
                                                                                     ====================

PER SHARE DATA
   Net income                                                                          $0.70      $0.52
   Dividends                                                                           $0.15      $0.15

Weighted average number of shares outstanding                                        468,839    468,839

See notes to consolidated financial statements.

</TABLE>
    

                                      F-2

<PAGE>

   
<TABLE>
<CAPTION>
WASHINGTON COUNTY NATIONAL BANK
STATEMENTS OF CASH FLOWS (Unaudited)
(Dollars in thousands)
                                                                                Three Months ended March 31
                                                                                        1995     1994
                                                                                        ----     ----
<S>                                                                                    <C>       <C>
CASH FLOW FROM OPERATING ACTIVITIES:

Net Income                                                                              $326       $244
Adjustments to reconcile net income to net
   cash provided (used) by operating activities:
Depreciation                                                                              44         44
Amortization of intangible assets                                                         12         24
Provision for loan losses                                                                (54)        45
Net amortization of investment security premi                                            (38)       (19)
(Increase) decrease in interest receivable                                               (11)       380
Increase (decrease) in interest payable                                                   29        (10)
Increase (decrease) in other liabilities                                                (154)        31
                                                                                     --------------------

CASH FLOW FROM OPERATING ACTIVITIES                                                      154        739
                                                                                     --------------------

CASH FLOW FROM INVESTING ACTIVITIES:
(Increase) decrease in interest bearing bank balances
Proceeds from sales and maturities of investm                                          1,660      1,300
Purchases of investment securities                                                         0     (5,538)
Net (increase) decrease in loans                                                          22        428
Net loans recovered (charged-off)                                                         15          2
Purchase of premises and equipment                                                       (18)       (34)
(Increase) decrease in other assets                                                      127       (151)
                                                                                     --------------------

NET CASH PROVIDED BY (USED IN) INVESTING
   ACTIVITIES                                                                          1,806     (3,993)
CASH FLOW FROM FINANCING ACTIVITIES
   Net increase (decrease) in deposits                                                   483      3,175
   Net (decrease) in short-term borrowings                                            (1,000)     -----
   Cash dividends                                                                        (70)       (70)
                                                                                     --------------------

CASH FLOW USED IN FINANCING ACTIVITIES                                                  (587)     3,105
NET INCREASE (DECREASE) IN CASH AND
   CASH EQUIVALENTS                                                                    1,373       (149)
CASH AND CASH EQUIVALENTS AT BEGINNING
   OF PERIOD                                                                           3,096      8,195
                                                                                     --------------------
CASH AND CASH EQUIVALENTS AT END OF PERIOD                                            $4,469     $8,046
See notes to consolidated financial statements.                                      ====================

</TABLE>
    

                                      F-3

<PAGE>

   
WASHINGTON COUNTY NATIONAL BANK

NOTES TO FINANCIAL STATEMENTS

March 31, 1995

NOTE A - BASIS OF PRESENTATION

               The accompanying unaudited condensed financial statements have
               been prepared in accordance with generally accepted accounting
               interim financial information and with the instructions to Form
               Regulation S-X. Accordingly, they do not include all of the
               disclosures required by generally accepted accounting principles.
               In the opinion of management, all adjustments (consisting of
               normal recurring accruals) considered necessary for a fair
               presentation have been included. Operating results for the three
               months ended March 31, 1995 are not necessarily indicative of the
               results that may be expected for the year ended December 31,
               1995. For further information, refer to the financial statements
               and footnotes thereto included in the Company's annual report.

NOTE B - INCOME TAXES

               Income tax expense is less than the amount calculated using the
               statutory tax rate primarily as a result of tax exempt income
               earned from state and political subdivision obligations.

NOTE C - COMMITMENTS AND CONTINGENT LIABILITIES

               In the normal course of business, the company makes various
               commitments and incurs certain contingent liabilities which are
               not reflected in the accompanying financial statements. There
               were firm commitments to extend credit in the amount of
               $4,691,000,000 at March 31, 1995. Commitments under outstanding
               standby letters of credit amounted to $110,000 at March 31, 1995.
               Management does not anticipate any losses as a result of these
               customary banking transactions.

                                      F-4
    

<PAGE>


   
NOTE D

The entire investment securities portfolio is considered to be
available-for-sale. The amortized cost and fair values of investment securities
were as follows at the dates indicated: (Dollars in thousands)

<TABLE>
<CAPTION>

                                                             March 31, 1995
                                                      Amortized Cost      Fair Value
                                                      --------------      ----------
<S>                                                 <C>                  <C>
U.S. Treasury and other U.S.
  government agencies                                  $28,249              $27,548
State and political subdivisions                        12,199               12,210
Equity Securities                                          281                  281
                                                       -----------------------------

    Total Available-for-sale                            $40,729              $40,039
                                                       =============================


                                                            December 31, 1994
                                                      Amortized Cost      Fair Value
                                                      --------------      ----------
                                                              
U.S. Treasury and other U.S.
  government agencies                                   $29,018              $27,781
States and political subdivisions                        12,552               12,471
Corporate and mortgage backed
       securities                                           500                  503
    Equity Securities                                       281                  281
                                                       -----------------------------

    Total Available-for-sale                            $42,351              $41,036
                                                       =============================
</TABLE>
    

                                      F-5

<PAGE>

NOTE E - LOANS
   
<TABLE>
<CAPTION>
    Loans consisted of the following at the dates indicated:
    (Dollars in thousands)

                                        March 31, 1995   December 31, 1994
                                        --------------   -----------------
<S>                                     <C>               <C>
    Commercial, financial 
       and agricultural                       $3,040         $3,102
    Real estate - construction                 3,413          4,157
    Real estate - residential                 59,289         59,848
    Real estate - other                       18,254         16,270
    Consumer                                   4,738          5,280
                                              ----------------------
                                              88,734         88,657

    Less:  unearned income                       534            435
                                              ----------------------

       Total Loans                           $88,200        $88,222
                                              ======================
</TABLE>

NOTE F - DEPOSITS

<TABLE>
<CAPTION>
    Deposit composition was as follows, at the dates indicated:
    (Dollars in thousands)

                                        March 31, 1995   December 31, 1994
                                        --------------   -----------------
<S>                                     <C>               <C>

    Non-interest bearing
       demand deposits                       $15,532        $14,448

    Interest bearing demand deposits          14,698         15,019
    Money market deposit accounts             15,291         16,710

    Savings accounts                          42,367         45,205

       Time deposits under $100,000           33,993         30,764
       Time deposits of $100,000
          and over                             2,991          2,243
                                             -----------------------

                                            $124,872       $124,389
                                             =======================
</TABLE>
    

                                      F-6

   
<PAGE>

NOTE G - CHANGES IN ACCOUNTING PRINCIPLES

Effective January 1, 1994, the company adopted the provisions of Statement
of Financial Accounting Standards No. 115 which governs accounting for certain
investments in debt and equity securities. On January 1, 1994 the company
classified all securities as available for sale. Unrealized losses on securities
available-for-sale net of taxes which are recorded as a separate compenent of
shareholder's equity, are $807,348 and $423,405 at December 31, 1994 and March
31, 1995 respectively.

                                      F-7
    

<PAGE>

   
WASHINGTON COUNTY NATIONAL BANK

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

     This discussion should be read in conjunction with the unaudited financial
statements of Washington County National Bank at and for the three month period
ended March 31, 1995, and the accompanying notes which precede this discussion.

RESULTS OF OPERATIONS

Summary

Washington County National Bank recorded net income of $326,000 for the
first quarter of 1995, a 33.6% increase over the $244,000 earned during the
first quarter of 1994. On a per share basis, first quarter 1995 net income was
$.70 compared to $.52 for the first quarter of 1994 and $(.06) for the fourth
quarter of 1994.

The following statistics compare 1995's first quarter performance to that
of 1994:

<TABLE>
<CAPTION>

                                         1st Quarter           1st Quarter
                                            1995                  1994
                                          ----------           -----------
<S>                                       <C>                  <C> 
           Return on average assets         0.95%                  0.71%
           Return on average equity        12.29%                  9.10%
           Average equity/Average assets    7.77%                  7.74%
</TABLE>

A more detailed discussion of the elements having the greatest impact on
net income follows:

Net Interest Income

Net interest income is the amount by which interest income on earning
assets exceeds interest paid on interest bearing liabilities. The amount of net
interest income is effected by changes in interest rates, account balances or
volume, and the mix of earning assets and interest bearing liabilities.

Net interest income for the first quarter of 1995 increased $23,000, or
1.7%, over the first quarter of 1994. Net interest income increased $13,000, or
0.9% on a full tax equivalent basis.

                                      F-8
    

<PAGE>


   
The table that follows states rates on a fully taxable equivalent basis,
net of disallowed interest expense deductions, and demonstrates the
aforementioned effects:

<TABLE>
<CAPTION>

                                   1st Quarter, 1995                1st Quarter, 1994
                                   Avg. Balance Rates               Avg. Balance Rates
                                  --------------------              ------------------
<S>                                 <C>         <C>                  <C>         <C>
     Interest earning assets       $129,127     7.55%               $131,390     7.25%
     Interest bearing liabilities   110,227     3.51%                113,099     3.27%
                                   ------------------               ------------------
     Free Funds                    $ 18,900                         $ 18,291
                                   ========                         ========

     Net interest income (F.T.E.)    $1,470                           $1,457
                                   ========                         ========
     Net interest spread (F.T.E.)               4.04%                             3.98%
                                                =====                             =====

     Free funds ratio                          14.64%                            13.92%
                                               ======                            ======
     Net interest margin (F.T.E.)               4.56%                             4.44%
                                               ======                            ======
</TABLE>

Other Income and Other Expenses

Total non-interest income increased 11.5%, or $9,000, over the first
quarter of 1994. Gains were made in service charges, excluding those on deposit
accounts, and in other income areas.

Total non-interest expenses increased 0.6%, or $7,000 over the first
quarter of 1994. This increase is primarily attributable to salaries and
employee benefits.

The provision for loan losses decreased by $99,000 compared to first
quarter of 1994 with the ratio of reserves to gross loans at 2.71% on March 31,
1995 versus 3.00% on March 31, 1995 versus 3.00% on March 31, 1994 and 2.75% on
December 31, 1994. Due to the quality of the loan portfolio, management believes
it is well reserved and a negative provision for 1995's first quarter is
justifiable. The unallocated portion of the reserve approximated $1,000,000 at
March 31, 1995.

Income before income taxes is up 37.9%, or $124,000, for the first quarter
of 1995. Income tax expense is up $42,000 or 50.6% for the same period. The
effective income tax rates were 27.7% for 1995's first quarter and 25.4% for
1994's first quarter.

    

                                      F-9

<PAGE>

   
LIQUIDITY AND RATE SENSITIVITY

The Bank continues to follow a strategy of pricing assets and liabilities
according to prevailing market rates and matching maturities as prudently as
possible within the guidelines of sound marketing and competitive practices. The
overall liquidity is strengthened by the reliance upon core deposits as the
major source of funds.

The primary objective of Washington County National Bank's asset/liability
management is to maximize net interest income while maintaining adequate levels
of liquidity and interest rate risk. Meeting the needs of the local communities
we serve is also quite important. Management is committed to continued
investment in these local communities and is confident that it will be able to
meet credit demands while preserving liquidity and profitability.

Rate sensitivity is measured primarily by the use of a monthly gap analysis
prepared as of March 31, 1995 on a cumulative basis demonstrates the following
rate sensitive asset/rate sensitive liability ratios at that date:

<TABLE>
<CAPTION>

                                             Excluding Prepayments
                                             ---------------------
                 <S>                             <C>
                 0 - 3 months                    1.38 to 1.00
                 0 - 6 months                    1.31 to 1.00
                 0 - 12 months                   1.62 to 1.00
</TABLE>

Total shareholders' equity represented 7.77% of assets at March 31, 1995,
versus 7.74% one year earlier.

Any loans classified for regulatory purposes as loss, doubtful, substandard
or special mention that have not been disclosed under Item III of Industry Guide
3 do not result from trends or uncertainties which management reasonably expects
will materially impact future operating results, liquidity or capital resources.

Washington County National Bank's management is not aware of any current
recommendations by regulatory authorities which, if implemented, would have a
material effect on the corporation's liquidity, capital resources or operations.
    

                                      F-10

<PAGE>

                                    PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

Item 20.          Indemnification of Directors and Officers

     Section 1741 of the Pennsylvania Business Corporation Law and Section 14.1
of the registrant's Bylaws provide that the corporation shall (subject to the
provisions described in the second succeeding paragraph) have the power to
indemnify any person who was or is a party, or is threatened to be made a party,
to any threatened, pending or completed action, suit or proceeding, whether
civil, criminal, administrative or investigative (other than an action by or in
the right of the corporation), by reason of the fact that such person is or was
director, officer, employee or agent of the corporation, or is or was serving at
the request of the corporation as a director, officer, employee or agent of
another corporation, partnership, joint venture, trust or other enterprise,
against expenses (including attorneys' fees), judgments, fines and amounts paid
in settlement actually and reasonably incurred by such person in connection with
such action, suit or proceeding if such person acted in good faith and in a
manner he reasonably believed to be in, or not opposed to, the best interests of
the corporation, and, with respect to any criminal action or proceeding, had no
reasonable cause to believe his conduct was unlawful. The termination of any
action, suit or proceeding by judgment, order, settlement, conviction, or upon a
plea of nolo contendere or its equivalent, shall not, of itself, create a
presumption that such person did not act in good faith and in a manner which he
reasonably believed to be in, or not opposed to, the best interests of the
corporation, and, with respect to any criminal action or proceeding, had
reasonable cause to believe that his conduct was unlawful.

     Section 1742 of the Pennsylvania Business Corporation Law and Section 14.2
of the registrant's Bylaws provide that the corporation shall (subject to the
provisions described in the succeeding paragraph) have the power to indemnify
any person who was or is a party, or is threatened to be made a party, to any
threatened, pending or completed action or suit by or in the right of the
corporation to procure a judgment in its favor by reason of the fact that such
person is or was a director, officer, employee or agent of the corporation, or
is or was serving at the request of the corporation as a director, officer,
employee or agent of another corporation, partnership, joint venture, trust or
other enterprise against expenses (including attorneys' fees) actually and
reasonably incurred by such person in connection with the defense or settlement
of such action or suit if such person acted in good faith and in a manner he
reasonably believed to be in, or not opposed to, the best interests of the
corporation, except that no indemnification shall be made in respect of any
claim, issue or matter as to which such person shall have been adjudged to be
liable to the corporation unless, and only to the extent that, the court of
common pleas of the county in which the

                                     II- 1

<PAGE>

registered office of the corporation is located or the court in which such
action or suit was brought shall determine upon application that, despite the
adjudication of liability but in view of all the circumstances of the case, such
person is fairly and reasonably entitled to indemnification for such expenses
which the court of common pleas or such other court shall deem proper.

     Section 1744 of the Pennsylvania Business Corporation Law and Section 14.4
of the registrant's Bylaws provide that any such indemnification (unless ordered
by a court) shall be made by the corporation only as authorized in the specific
case upon a determination that indemnification of the director, officer,
employee or agent is proper in the circumstances because such person has met the
applicable standard of conduct. Such determination shall be made:

          (1)    By the Board of Directors by a majority vote of a quorum
                 consisting of directors who were not parties to such action,
                 suit or proceeding; or

          (2)    If such quorum is not obtainable, or, even if obtainable
                 a majority vote of a quorum of disinterested directors so
                 directs, by independent legal counsel in a written
                 opinion, or;

          (3)    By the shareholders.

     Notwithstanding the above, Section 1743 and Section 14.3 of the Bylaws
provide that to the extent that a director, officer, employee or agent of the
corporation has been successful on the merits or otherwise in defense of any
action, suit or proceeding referred to above, or in defense of any claim, issue
or matter therein, such person shall be indemnified against expenses (including
attorneys' fees) actually and reasonably incurred by such person in connection
therewith.

     Section 1745 and Section 14.5 of the Bylaws further provide that expenses
incurred in defending a civil or criminal action, suit or proceeding may be paid
by the corporation in advance of the final disposition of the action, suit or
proceeding upon receipt of an undertaking by or on behalf of the director,
officer, employee or agent to repay such amount if it shall ultimately be
determined that such person is not entitled to be indemnified.

     Section 1746 and Section 14.6 of the Bylaws provide that the
indemnification provided shall not be deemed exclusive of any other rights to
which a person seeking indemnification may be entitled under any other bylaw,
agreement, vote of shareholders or disinterested directors or otherwise, both as
to action in such person's official capacity and as to action in another
capacity while holding such office, and shall continue as to a person who has
ceased

                                     II- 2

<PAGE>

to be a director, officer, employee or agent and inure to the benefit of
his heirs, executors and administrators.

     Section 1747 of the Pennsylvania Business Corporation Law and Section 14.7
of the Bylaws permit a Pennsylvania business corporation to purchase and
maintain insurance on behalf of any person who is or was a director, officer,
employee or agent of the corporation, or is or was serving at the request of the
corporation as a director, officer, employee or agent of another corporation,
partnership, joint venture, trust or other enterprise, against any liability
asserted against such person and incurred by him in any capacity, or arising out
of his status as such, whether or not the corporation would have the power to
indemnify the director, officer, employee or agent against such liability.
Section 1747 declares such insurance to be consistent with the public policy of
the Commonwealth of Pennsylvania.

     Article 12 of the Articles of Incorporation of the registrant provides that
the corporation shall, to the fullest extent permitted by applicable law,
indemnify any and all persons whom it shall have power to indemnify from and
against any and all expenses, liabilities, or other matters for which
indemnification is permitted by applicable law, which indemnification shall not
be deemed exclusive of any other right to which any indemnitee may be entitled.

     Section 13.1 of the registrant's Bylaws provides that a person serving as a
director of the corporation shall not be personally liable for monetary damages
for any action taken, or for any failure to take any action, as a director,
unless (1) the director has breached or failed to perform the duties of his
office, and (2) the breach or failure to perform constitutes self-dealing,
willful misconduct or recklessness. However, such Bylaw does not apply to the
responsibility or liability of a director pursuant to any criminal statute or to
the liability of a director for the payment of taxes pursuant to local, state or
federal law.

     The registrant maintains directors' and officers' liability insurance with
respect to liabilities, including liabilities under the Securities Act of 1933,
which they may incur in connection with their serving as such.

                                     II- 3

<PAGE>

Item 21.  Exhibits and Financial Statement Schedules

   
<TABLE>
<CAPTION>

         Exhibit No.                                 Description and Method of Filing
         -----------                                 --------------------------------
<S>                                        <C>
           2.1                              Agreement and Plan of Affiliation dated December 23,
                                            1994 between Financial Trust Corp and Washington
                                            County National Bank (previously filed as Exhibit A to
                                            the Proxy Statement/Prospectus).

           3.1                              Articles of Incorporation of Financial Trust Corp as
                                            amended (previously filed).

           3.2                              Bylaws of Financial Trust Corp as amended (previously
                                            filed).

           5.1                              Opinion of McNees Wallace & Nurick regarding the
                                            legality of the shares of Common Stock of Financial
                                            Trust Corp being registered (previously filed).

           8.1                              Opinion of McNees Wallace & Nurick regarding certain
                                            tax matters (previously filed).

          13.1                              1994 Annual Report to Shareholders of Financial Trust
                                            Corp (previously filed).

          21.1                              Subsidiaries of Financial Trust Corp (listed under
                                            "Information Concerning Financial Trust Corp" in the
                                            Proxy Statement/Prospectus).

          23.1                              Consent of Ernst & Young LLP, independent accountants
                                            (filed herewith).

          23.2                              Consent of Smith Elliott Kearns & Company,
                                            independent accountants (filed herewith).

          23.3                              Consent of McNees Wallace & Nurick (contained in their
                                            Opinion previously filed as Exhibit 5.1).

          23.4                              Consent of Berwind Financial Group, L.P. (previously
                                            filed).

     

                                     II- 4

<PAGE>

   

          23.5                              Consent of Persons Named As About to Become
                                            Directors (previously filed).

          24.1                              Power of Attorney (included on signature page of the
                                            Registration Statement).

          99.1                              Employment Agreement between Washington County
                                            National Bank and M.L. Patterson, Jr. (previously filed).

          99.2                              Employment Agreement between Washington County
                                            National Bank and David E. Drury (previously filed).
</TABLE>
    

     The following exhibits are filed herewith pursuant to Rule 14a-6 under the
Securities Exchange Act of 1934, as amended:*

<TABLE>
<CAPTION>

         Exhibit No.                                       Description 
         -----------                                       -----------
          <S>                                  <C>
         A.                                 Proposed form of proxy for use by shareholders of
                                            Washington County National Bank.

                                            Proposed form of Notice of Annual Meeting of
                                            Shareholders of Washington County National Bank.
         Included in Proxy
         Statement/Prospectus               Proposed form of letter to shareholders of Washington
                                            County National Bank to accompany Proxy
                                            Statement/Prospectus.
</TABLE>

- ---------------------------         
*Filing not required by Item 601 of Regulation S-K.

Item 22.     Undertakings
             ------------

         The undersigned registrant hereby undertakes as follows:

          (1) that prior to any public reoffering of the securities registered
     hereunder through the use of the prospectus which is a part of this
     registration statement, by any person or party who is deemed to be an
     underwriter within the meaning of Rule

                                     II- 5

<PAGE>

      145(c), the issuer undertakes that such reoffering prospectus will
     contain the information called for by the applicable registration form with
     respect to reofferings by persons who may be deemed underwriters, in
     addition to the information called for by the other items of the applicable
     form; and

          (2) that every prospectus (i) that is filed pursuant to paragraph (1)
     immediately preceding or (ii) that purports to meet the requirements of
     Section 10(a)(3) of the Securities Act of 1933, and is used in connection
     with an offering of securities subject to Rule 415 (230.415 of this
     chapter), will be filed as a part of an amendment to the registration
     statement and will not be used until such amendment is effective, and that,
     for purposes 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.

          (3) 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.

          (4) To respond to requests for information that is incorporated by
     reference into the Prospectus pursuant to Items 4, 10(b), 11 or 13 of the
     Registration Statement on Form S-4, 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.

          (5) To supply by means of a post-effective amendment all information
     concerning the transaction, and the company being acquired involved
     therein, that was not the subject of and included in the registration
     statement when it became effective.

          (6) 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 provisions described
     under Item 20 above, or otherwise, the registrant has been advised that in
     the opinion of the Securities and Exchange Commission such indemnification
     is against public policy as expressed in the Act and

                                     II- 6

<PAGE>

     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.

                                     II- 7

<PAGE>

SIGNATURES

   
     Pursuant to the requirements of the Securities Act of 1933, the registrant
has duly caused this amendment to registration statement to be signed on its
behalf by the undersigned, thereunto duly authorized, in Carlisle, Pennsylvania,
on June 14, 1995.
    

                                          FINANCIAL TRUST CORP
                                              (Registrant)

                                           By  /s/RAY L. WOLFE
                                             ----------------------------------
                                             Ray L. Wolfe, President

                                     II- 8

<PAGE>

     Pursuant to the requirements of the Securities Act of 1933, this
registration statement has been signed by the following persons in the
capacities and on the dates indicated.

<TABLE>
<CAPTION>

         NAME                                     TITLE                                     DATE
         ----                                     -----                                     ----
<S>                                        <C>                                          <C>

                                            President - Vice Chairman
                                            of the Board - Principal
/s/ RAY L. WOLFE                            Executive Officer and Director              June 14, 1995
- -------------------------------
Ray L. Wolfe

                                            Principal Financial
/s/ BRADLEY S. EVERLY                       and Accounting Officer                      June 14, 1995
- -------------------------------
Bradley S. Everly

                                            Chairman of the Board
         *                                  and Director                                June 14, 1995
- -------------------------------
L. Wm. Burkholder, Jr.

         *                                  Director                                    June 14, 1995
- -------------------------------
Lynn S. Baker

- -------------------------------             Director                                    ---- --, 1995
Thomas E. Beck

         *                                  Director                                    June 14, 1995
- -------------------------------
Harold L. Brake

- -------------------------------             Director                                     ---- --, 1995
Robert W. Brown

         *                                  Director                                     June 14, 1995
- -------------------------------
George P. Buckey

         *                                  Director                                     June 14, 1995
- -------------------------------
Thomas G. Burkey

                                     II- 9

<PAGE>

         *                                  Director                                     June 14, 1995
- -------------------------------
Dennis G. Caverly

         *                                  Director                                     June 14, 1995
- -------------------------------
George F. Henneberger

         *                                  Director                                     June 14, 1995
- -------------------------------
Webb S. Hersperger, M.D.

         *                                  Director                                     June 14, 1995
- -------------------------------
Allan w. Holman, Jr.

         *                                  Director                                     June 14, 1995
- -------------------------------
William H. Kiick

         *                                  Director                                     June 14, 1995
- -------------------------------
Richard G. King

                                            Director                                     ---- --, 1995
- -------------------------------
William F. Shull

         *                                  Director                                     June 14, 1995
- -------------------------------
Paul L. Strickler

         *                                  Director                                     June 14, 1995
- -------------------------------
Jack K. Sunday

                                            Director                                     ---- --, 1995
- -------------------------------
Mary Ann Warrell

         *                                  Director                                     June 14, 1995
- -------------------------------
Peter C. Zimmerman

*Signed by Bradley S. Everly as Attorney-in Fact.
/s/ BRADLEY S. EVERLY               
- -------------------------------
Bradley S. Everly
</TABLE>

                                     II- 10

<PAGE>

                                 EXHIBIT INDEX

                    (Pursuant to Item 601 of Regulation S-K)
   
<TABLE>
<CAPTION>

                                                                                         Page Number
                                                                                         in Sequential
                                                                                         Numbering
Number                                Description                                        System
- ------                                -----------                                        -------------
<S>              <C>                                                                    <C>

 2.1              Agreement and Plan of Affiliation dated
                  December 23, 1994 between Financial Trust Corp
                  and Washington County National Bank (previously
                  filed as Exhibit A to the Proxy
                  Statement/Prospectus).

 3.1              Articles of Incorporation of Financial Trust Corp,
                  as amended (previously filed).

 3.2              Bylaws of Financial Trust Corp as amended (previously
                  filed).

 5.1              Opinion of McNees Wallace & Nurick regarding the
                  legality of the shares of Common Stock of Financial
                  Trust Corp being registered (previously filed).

 8.1              Opinion of McNees Wallace & Nurick regarding certain
                  tax matters (previously filed).

13.1              1994 Annual Report to Shareholders of Financial Trust Corp
                  (previously filed).

21.1              Subsidiaries of Financial Trust Corp (listed under
                  "Information Concerning Financial Trust Corp" in the
                  Proxy Statement/Prospectus).

23.1              Consent of Ernst & Young LLP, independent auditors
                  (filed herewith).

23.2              Consent of Smith Elliott Kearns & Company,
                  independent accountants (filed herewith).

    

                                     II- 11

<PAGE>

   

23.3              Consent of McNees Wallace & Nurick (contained
                  in their Opinion previously filed as Exhibit 5.1).

23.4              Consent of Berwind Financial Group, L.P.
                  (previously filed).

23.5              Consent of Persons Named As About to
                  Become Directors (previously filed).

24.1              Power of Attorney (included on
                  signature page of the Registration Statement).

99.1              Employment Agreement between Washington County
                  National Bank and M.L. Patterson, Jr. (previously filed).

99.2              Employment Agreement between Washington County
                  National Bank and David E. Drury (previously filed).
</TABLE>
    

     The following attachments and schedules to the Agreement and Plan of
Affiliation (Exhibit 2.1) are omitted but will be furnished upon the request of
the Securities and Exchange Commission:

     Agreement of Merger between Washington County National Bank and FTC
              Interim Bank
<TABLE>
<CAPTION>

           <S>                            <C>

         Schedule 5.01(d)      -       list of certain reports, etc., of bank regulators
         Schedule 5.01(q)(iv)  -       list of salary increases
         Schedule 5.01(h)      -       list of certain tax accruals
         Schedule 5.01(j)      -       list of WCNB contracts (one data processing
                                               contract listed)
         Schedule 5.01(k)      -       list of certain reports, etc., of bank regulators
                                              (same list as 5.01(d))
         Schedule 5.01(l)      -       list of certain reports, etc., of bank regulators
                                              (same list as 5.01(d))
         Schedule 5.01(n)      -       list of certain health insurance and retirement benefit
                                               obligations of WCNB
         Schedule 5.01(s)      -       list of certain related party transactions involving
                                               WCNB

</TABLE>

                                     II-12

<PAGE>


                                                                       EXHIBIT A

                           [front side of proxy card]

                                                              [PRELIMINARY COPY]

                        WASHINGTON COUNTY NATIONAL BANK

   
                   PROXY FOR SPECIAL MEETING OF SHAREHOLDERS
                           TO BE HELD AUGUST 8, 1995
    

                    This Proxy is Solicited on Behalf of the
             Board of Directors of Washington County National Bank

   

     The undersigned shareholder of Washington County National Bank ("WCNB")
hereby constitutes and appoints David K. Cushwa, IV, David K. Poole, Jr., and
Warren A. Resley and each of them acting individually, as the attorneys and
proxies of the undersigned to attend the Special Meeting of Shareholders of WCNB
to be held on August 8, 1995, and any adjournment thereof, and thereat to vote
all shares of Common Stock of WCNB which the undersigned would be entitled to
vote if then personally present on the matters set forth below:
    

     1.   Approval of the Agreement and Plan of Affiliation dated December 23,
          1995 between WCNB and Financial Trust Corp, which is described in the
          Proxy Statement/Prospectus and included therein as Exhibit A.
          
          /__/ FOR                /__/  AGAINST             /__/   ABSTAIN

     2.   The transaction of such other business as may properly come
          before the Special Meeting or any adjournment thereof.

<PAGE>

     This proxy when properly executed will be voted in the manner directed
herein. If no direction is made, this proxy will be voted FOR Item 1. [reverse
side of proxy card] In their discretion, the proxy or proxies are authorized to
vote upon such other matters as may properly come before the Special Meeting or
any adjournment thereof.

     The undersigned hereby revokes all previous proxies for such Special
Meeting, hereby acknowledges receipt of the Notice of such Special Meeting and
the Proxy Statement/Prospectus furnished therewith and hereby ratifies all that
the said attorneys and proxies may do by virtue hereof.

                           Dated:_______________________________________1995

                            ____________________________________________(SEAL)

                            ____________________________________________(SEAL)
                            Please sign exactly as names appear hereon. 
                            trustee or guardian, please give your full title as
                            such.  For joint accounts, each joint owner should
                            sign.  If a corporation, please sign in full
                            corporate name by President or other authorized
                            officer, giving your full title as such.  If a
                            partnership, please sign in partnership name by
                            authorized person, giving your full title as such.

                     THE BOARD OF DIRECTORS RECOMMENDS THAT
                           YOU VOTE "FOR" THE MERGER



                                                                    EXHIBIT 23.1

                        CONSENT OF INDEPENDENT AUDITORS

     We consent to the reference to our firm under the caption "Experts" in the
Registration Statement (Form S-4) and related Proxy Statement/Prospectus of
Financial Trust Corp for the registration of 1,054,888 shares of its common
stock and to the incorporation by reference therein of our report dated February
17, 1995, with respect to the consolidated financial statements of Financial
Trust Corp included in its Annual Report (Form 10-K) for the year ended December
31, 1994, filed with the Securities and Exchange Commission.

                                                     ERNST & YOUNG

Harrisburg, Pennsylvania
   
June 13, 1995
    



<PAGE>

                                                                    EXHIBIT 23.2

                       CONSENT OF INDEPENDENT ACCOUNTANTS

     We consent to the use in this Registration Statement on Form S-4 Amendment
No. 1 of our reports dated January 13, 1995 and January 11, 1993 relating to the
financial statements of Washington County National Bank. We also consent to the
reference made to us under the heading "Experts" in this Registration Statement
and related Proxy Statement/Prospectus.

                                       SMITH ELLIOTT KEARNS & COMPANY

Hagerstown, Maryland
   
June 13, 1995
    


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission